TRUSTCO BANK CORP N Y
10-K405, 1997-03-25
STATE COMMERCIAL BANKS
Previous: FEDERATED U S GOVERNMENT SECURITIES FUND 2-5 YEARS, 485BPOS, 1997-03-25
Next: BALCOR PENSION INVESTORS III, 8-K, 1997-03-25



                                    FORM 10-K
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

[X] Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange 
                                 Act of 1934
           (Fee Required) For the Fiscal Year Ended December 31, 1996
                                       Or
                         [ ] Transition Report Pursuant
                            to Section 13 or 15(d) of
                           the Securities Exchange Act
                            of 1934 (No Fee Required)

   For the transition period from ____________________ to ____________________

                         Commission file number 0-10592

                              TRUSTCO BANK CORP NY
             (Exact name of registrant as specified in its charter)

          NEW YORK                                   14-1630287
(State or other jurisdiction of          (I.R.S. Employer Identification No.) 
 incorporation  or organization)          
                                     
320 STATE STREET, SCHENECTADY, NEW YORK                              12305 
(Address of principal executive offices)                          (Zip Code)
                                   
  Registrant's telephone number, including area code: (518) 377-3311 
                                   
     Securities registered pursuant to Section 12(b) of the Act: 
                                   
Title of each class                     Name of exchange on which registered 
       None                                               None
                                     
        Securities registered pursuant to Section 12(g) of the Act: None
                                      None
                       Common Stock, $1.00 Par Value None
                              (Title of class)
                               ______________ 
                                     
      Indicate by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) None of the Securities  Exchange Act
of 1934  during the  preceding  12 months (or for such  shorter  period that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes.(x) No.( )

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

      Indicate  the  number of shares  outstanding  of each of the  registrant's
classes of common stock:

                                               Number of Shares Outstanding
Class of Common Stock                              as of March 17, 1997
    $1 Par Value                                         20,395,288

The aggregate market value of registrant's  common stock (based upon the closing
price on March 17, 1997) held by non-affiliates was approximately $430,850,459.

                       Documents Incorporated by Reference

(1) Portions of registrant's  Annual Report to Shareholders  for the fiscal year
ended December 31, 1996 (Part I and Part II).

(2) Portions of  registrant's  Proxy  Statement  filed for its Annual Meeting of
Shareholders to be held May 19, 1997 (Part III).

                                                           -1-

<PAGE>



                                      INDEX

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


Description                                                             Page

PART I   
 Item 1    Business                                                        1
 Item 2    Properties                                                      5
 Item 3    Legal Proceedings                                               5
 Item 4    Submission of Matters to a Vote of Security                     5
                Holders

PART II
 Item 5    Market for the Registrant's Common Equity and                   7
                Related Stockholder Matters
 Item 6    Selected Financial Data                                         7
 Item 7    Management's Discussion and Analysis of                         7
                Financial Condition and Results of Operations
 Item 8    Financial Statements and Supplementary Data                     7
 Item 9    Changes in and Disagreements with Accountants                   7
                On Accounting and Financial Disclosure

PART III
 Item 10   Directors and Executive Officers of Registrant                  7
 Item 11   Executive Compensation                                          7
 Item 12   Security Ownership of Certain Beneficial Owners                 8
                And Management
 Item 13   Certain Relationships and Related Transactions                  8

PART IV
 Item 14   Exhibits, Financial Statement Schedules, and                    8
                     Reports on Form 8-K

EXHIBITS INDEX                                                            15


                                                        -i-

<PAGE>



                                                      PART I
Item 1.                   Business

General
TrustCo  Bank Corp NY  ("TrustCo")  is a  one-bank  holding  company  having its
principal  place of business at 320 State Street,  Schenectady,  New York 12305.
TrustCo  was  incorporated  under the laws of New York in 1981 to acquire all of
the outstanding stock of Trustco Bank, National  Association,  formerly known as
Trustco  Bank  New  York,  and  prior  to that The  Schenectady  Trust  Company.
Following receipt of necessary regulatory approvals,  TrustCo commenced business
on July 1,  1982.  In 1991,  TrustCo  acquired,  for a  combination  of cash and
TrustCo  common  stock,  Home & City  Savings  Bank  ("Home & City")  located in
Albany,  New  York.  At the time of the  acquisition,  Home & City  operated  16
branches, and had total assets of approximately $ 848 million, deposits of $ 750
million and shareholders'  equity of $ 93 million.  Through policy and practice,
TrustCo continues to emphasize that it is an equal opportunity  employer.  There
were 448  full-time  equivalent  employees at year-end  1996.  TrustCo had 5,897
shareholders  of record as of December  31, 1996,  and the closing  price of the
TrustCo common stock at that date was $21.375.

Bank Subsidiary
On  November  16,  1994,  TrustCo  initiated  the process to convert its banking
subsidiary,  Trustco Bank New York, a New York state chartered trust company, to
a national banking  association  operating under the name Trustco Bank, National
Association (the "Bank").  The conversion was undertaken to minimize duplicative
federal/state  compliance issues. The conversion became effective on February 1,
1995. The Bank is a national banking association engaged in a general commercial
banking business serving individuals, partnerships, corporations, municipalities
and governments of New York. The Bank operates 25 automatic  teller machines and
48  banking  offices  in  Albany,  Columbia,   Greene,   Rensselaer,   Saratoga,
Schenectady, Warren, and Washington counties of New York State. The largest part
of  such  business   consists  of  accepting   deposits  and  making  loans  and
investments.  The Bank  provides  a wide  range of both  personal  and  business
banking  services.  The Bank is a member of the Federal  Reserve  System and its
deposits are insured by the Federal Deposit Insurance  Corporation to the extent
permitted by law. An operating  subsidiary  of the Bank,  Trustco  Realty Corp.,
holds certain mortgage assets which are serviced by the Bank. The Bank accounted
for  substantially  all of TrustCo's  1996  consolidated  net income and average
assets.

The trust  department  of the Bank  serves as executor of estates and trustee of
personal trusts, provides estate planning and related advice, provides custodial
services  and acts as trustee for various  types of employee  benefit  plans and
corporate  pension and profit sharing trusts.  The aggregate market value of the
assets under trust,  custody or management was approximately  $950 million as of
December 31, 1996.

The daily operations of the Bank remain the responsibility of its Board of 
Directors and

                                                        -1-

<PAGE>



officers, subject to the overall supervision by TrustCo. TrustCo derives most of
its income from dividends paid to it by its subsidiary Bank. The accounts of the
Bank are included in TrustCo's consolidated financial statements.

ORE Subsidiary
During 1993,  TrustCo created ORE Subsidiary Corp., a New York  corporation,  to
hold and manage certain foreclosed properties acquired by the Bank. The accounts
of this subsidiary are included in TrustCo's consolidated financial statements.

Competition
TrustCo  faces  strong  competition  in its  market  areas,  both in  attracting
deposits and making  loans.  The Bank's most direct  competition  for  deposits,
historically,  has come from other commercial  banks,  savings  associations and
credit unions, which are located, or have branches in those areas. The Bank also
faces competition for deposits from national brokerage houses,  short-term money
market funds,  and other  corporate and  government  securities  funds.  Factors
affecting the  acquisition of deposits  include  pricing,  office  locations and
hours of operation,  the variety of deposit accounts offered, and the quality of
customer service provided. Competition for loans has been especially keen during
the last five years.  Commercial banks, local thrift  institutions,  traditional
mortgage brokers affiliated with local offices,  and nationally  franchised real
estate brokers, are all active and aggressive competitors.  The Bank competes in
the  environment  by  providing a full range of  financial  services  based on a
tradition of financial  strength and  integrity  dating from its  inception.  It
competes  for loans,  principally  through the  interest  rates and loan fees it
charges, and the efficiency and quality of services it provides to borrowers.

TrustCo  operates in a number of communities  where the competition  ranges from
other locally based  commercial  and savings  banks,  to branches of the largest
financial institutions in the United States. In the Capital District area of New
York  State,  TrustCo's  principal  competitors  are local  operations  of super
regional  banks,  branch  offices  of money  center  banks,  and  locally  based
commercial  and  savings  banks.  The  Bank  is  the  largest   commercial  bank
headquartered in the Capital District area.

Supervision and Regulation
Banking is a highly regulated industry, with numerous federal and state laws and
regulations  governing  the  organization  and  operation  of  banks  and  their
affiliates.  As a registered bank holding company under the Bank Holding Company
Act of 1956,  as amended (the "Act"),  TrustCo is regulated  and examined by the
Board of Governors of the Federal Reserve System (the "Reserve Board").  The Act
requires  TrustCo to obtain prior Reserve  Board  approval for bank and non-bank
acquisitions  and restricts the business  operations  permitted to TrustCo.  The
Bank,  as  a  national  banking  association,   is  subject  to  regulation  and
examination by the Office of the  Comptroller of the Currency  ("OCC").  Because
the Federal Deposit Insurance Corporation ("FDIC") provides deposit insurance to
the Bank, the Bank is also subject to its supervision and regulation even though
the  FDIC is not  its  primary  federal  regulator.  Virtually  all  aspects  of
TrustCo's and the Bank's

                                                        -2-

<PAGE>



business are subject to regulation and examination by the Reserve Board, the 
FDIC and the OCC.

Most of  TrustCo's  revenues  consist of cash  dividends  paid to TrustCo by its
subsidiary Bank, payment of which is subject to various regulatory  limitations.
(Note 1 of the consolidated  financial  statements contained in TrustCo's Annual
Report to  Shareholders  for the year ended December 31, 1996,  which appears on
pages 33 and 34 thereof and  contains  information  concerning  restrictions  of
TrustCo's  ability to pay dividends,  is hereby  incorporated  by reference.) In
addition,  the FDIC and the  Reserve  Board  have  established  guidelines  with
respect to the  maintenance of  appropriate  levels of capital by a bank holding
company under their  jurisdictions.  Compliance  with the standards set forth in
such guidelines  could also limit the amount of dividends which a bank or a bank
holding  company  may pay to its  shareholders.  The  banking  industry  is also
affected  by  the  monetary  and  fiscal  policies  of the  federal  government,
including the Reserve Board, which exerts  considerable  influence over the cost
and availability of funds obtained for lending and investing.

See Note 12 of the  consolidated  financial  statements  contained  in TrustCo's
Annual  Report to  Shareholders  for the year ended  December  31,  1996,  which
appears  on page 43  thereof  and  contains  information  concerning  regulatory
capital requirements.

Recent Legislation
In September 1994, the Reigle-Neal  Interstate Banking and Branching  Efficiency
Act of 1994 was enacted.  As of September 29, 1995,  adequately  capitalized and
managed  bank holding  companies  are  permitted  to acquire  banks in any state
subject to state  deposit  caps and a 10%  nationwide  deposit cap. In addition,
this law provides for full  interstate  branching by bank merger  commencing  on
June 1, 1997.  States may  "opt-out" of this  branching  provision  prior to the
effective  date,  and  alternatively,  states may "opt-in"  earlier than June 1,
1997. New York "opted-in" prior to June 1, 1997, by allowing  out-of-state banks
with reciprocal branching laws to branch in New York through acquisition.

The Economic  Growth and Regulatory  Paperwork  Reduction Act of 1996 was signed
into law on September 30, 1996. This law streamlined the non-banking  activities
application   process  for   well-capitalized   and  well-managed  bank  holding
companies.  Under this law,  qualified  bank  holding  companies  may commence a
regulatorily  approved  non-banking activity without prior notice to the Reserve
Board although  written notice is required within ten days after  commencing the
activity. Also under this law, the prior notice period is reduced to twelve days
in the event of any non-banking acquisition or share purchase, assuming the size
of the acquisition does not exceed 10% of risk-weighted  assets of the acquiring
bank  holding  company  and the  consideration  does  not  exceed  15% of Tier 1
capital.  This  law  also  provides  for  the  recapitalization  of the  Savings
Association  Insurance  Fund which  generally  insures  the  deposits  of thrift
institutions, in order to bring it into parity with the Bank Insurance Fund.


                                                        -3-

<PAGE>



The references in this section to various  aspects of supervision and regulation
are brief  summaries which do not purport to be complete and which are qualified
in their entirety by reference to applicable laws,  rules and  regulations.  Any
change in  applicable  laws or  regulations  may have a  material  effect on the
business and prospects of TrustCo.  The operations of TrustCo may be affected by
legislative  changes  and by the  policies  of various  regulatory  authorities.
TrustCo  is unable to predict  the  nature or the  extent of the  effects on its
business and earnings that fiscal or monetary policies, economic controls or new
federal or state  legislation may have in the future.  Regulation by the federal
and state  banking  authorities  is designed to protect  depositors  rather than
shareholders.

Foreign Operations
Neither TrustCo nor the Bank engage in material  operations in foreign countries
or have any outstanding loans to foreign debtors.

Statistical Information Analysis
The  "Management's  Discussion  and Analysis" on pages 6 through 24 of TrustCo's
Annual  Report to  Shareholders  for the year ended  December  31,  1996,  which
contains a presentation  and discussion of statistical data relating to TrustCo,
is hereby incorporated by reference. This information should not be construed to
imply any  conclusion on the part of the management of TrustCo that the results,
causes or trends indicated  therein will continue in the future.  The nature and
effects of governmental  monetary  policy,  supervision  and regulation,  future
legislation,  inflation  and other  economic  conditions  and many other factors
which affect interest rates,  investments,  loans, deposits and other aspects of
TrustCo's operations are extremely complex and could make historical operations,
earnings, assets and liabilities not indicative of what may occur in the future.

Forward-Looking Statements
Statements included in the Management's Discussion and Analysis of Operations of
TrustCo's  Annual Report to  Shareholders  for the year ended December 31, 1996,
and in future filings by TrustCo with the Securities and Exchange Commission, in
TrustCo's  press  releases and in oral  statements  made with the approval of an
authorized  executive  officer  which are not  historical  or current  facts are
"forward-looking  statements" made pursuant to the safe harbor provisions of the
Private  Securities  Litigation  Reform  Act of 1995 and are  subject to certain
risks and  uncertainties  that could cause actual  results to differ  materially
from historical earnings and those presently  anticipated or projected.  TrustCo
wishes  to  caution   readers   not  to  place   undue   reliance  on  any  such
forward-looking statements,  which speak only as of the date made. The following
important  factors,  among others, in some cases have affected and in the future
could affect TrustCo's actual results and could cause TrustCo's actual financial
performance  to differ  materially  from that  expressed in any  forward-looking
statement:  (i) credit risk; (ii) interest rate risk;  (iii)  competition;  (iv)
changes in the regulatory  environment;  and (v) changes in general business and
economic  trends.  The foregoing  list should not be construed as exhaustive and
the Company disclaims any obligation  subsequently to revise any forward-looking
statements

                                                        -4-

<PAGE>



to  reflect  events or  circumstances  after the date of such  statements  or to
reflect the occurrence of anticipated or unanticipated events.

Item 2.                    Properties

TrustCo's  executive offices are located at 320 State Street,  Schenectady,  New
York,  12305.  The Bank  operates 48  offices,  of which 20 are owned and 28 are
leased from others. The asset value of these properties,  when considered in the
aggregate, are not material to the operation of TrustCo.

In the opinion of  management,  the physical  properties of TrustCo and the Bank
are suitable and adequate and are being fully utilized.



Item 3.                    Legal Proceedings

The  nature of  TrustCo's  business  generates  a certain  amount of  litigation
against TrustCo and its subsidiaries  involving  matters arising in the ordinary
course of  business.  In the  opinion of  management  of  TrustCo,  there are no
proceedings  pending to which TrustCo or either of its  subsidiaries is a party,
or of which its  property is the  subject  which,  if  determined  adversely  to
TrustCo  or such  subsidiaries,  would be  material  in  relation  to  TrustCo's
consolidated stockholders' equity and financial condition.



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

None.


                                                        -5-

<PAGE>




Executive Officers of TrustCo

         The following is a list of the names and ages of the executive officers
of TrustCo and their business history for the past five years:

                                                                  Year First
Name, Age and            Principal Occupations                    Became
Position                 Or Employment Since                      Executive
With Trustco             January 1, 1992                          of TrustCo


Robert A. McCormick,     President and Chief Executive Officer,
60, President and        TrustCo Bank Corp NY.  President and           1984
Chief Executive Officer  Chief Executive Officer, Trustco Bank,  
                         National Association
                            

Robert T. Cushing,       Vice President and Chief Financial Officer,
41,Vice President and    TrustCo Bank Corp NY since 1994.  Senior       1994
Chief Financial Officer  Vice President and Chief Financial Officer,
                         Trustco Bank, National Association since   
                         1994.  Partner, KPMG Peat Marwick LLP      
                         (1987-1994).                               
                         

Nancy A. McNamara,       Vice President, TrustCo Bank Corp NY        
47, Vice President       since 1992.  Senior Vice President, Trustco    1992
                         Bank, National Association since 1988.       
                          
William F. Terry,        Secretary, TrustCo Bank Corp NY since       
55, Secretary            1990.  Senior Vice President, Trustco Bank,    1990
                         National Association since 1987.  Secretary,
                         Trustco Bank, National Association since    
                         1990.                                       
                         
Ralph A. Pidgeon,        Vice President and Assistant Secretary,
54,Vice President        TrustCo Bank Corp NY since 1995.  Senior       1995
and Assistant            Vice President, Trustco Bank, National        
Secretary                Association since 1978. 
                                 

There are no family relationships among any of the named persons. Each executive
officer is elected by the Board of Directors  to serve until  election of his or
her successor.




                                                        -6-

<PAGE>




                                                      PART II

Item 5.   Market for the Registrant's Common Equity and Related Stockholder
          Matters
Page one of TrustCo's  Annual Report to Shareholders for the year ended December
31,  1996,  is  incorporated  herein by  reference.  The  closing  price for the
Corporation's common stock on December 31, 1996, was $21.375.


Item 6.   Selected Financial Data
Page 24 of TrustCo's  Annual Report to Shareholders  for the year ended December
31, 1996, is incorporated herein by reference.


Item 7.   Management's Discussion and Analysis of Financial Condition and
          Results of Operations
Pages 6 through 24 of TrustCo's Annual Report to Shareholders for the year ended
December 31, 1996, are incorporated herein by reference.


Item 8.   Financial Statements and Supplementary Data
The financial statements,  together with the report thereon of KPMG Peat Marwick
LLP on pages 26 through 44 of TrustCo's  Annual Report to  Shareholders  for the
year ended December 31, 1996, are incorporated herein by reference.


Item 9.   Changes in and Disagreements with Accountants on Accounting and
          Financial Disclosure
None.


                                    PART III


Item 10.  Directors and Executive Officers of Registrant
The  information  under the  captions  "Information  on  TrustCo  Directors  and
Nominees" and  "Information on TrustCo  Executive  Officers Not Listed Above" on
pages 3 through 6, and Section 16(a) Beneficial Ownership Reporting  Compliance"
on page 21, of  TrustCo's  Proxy  Statement  filed  for its  Annual  Meeting  of
Shareholders to be held May 19, 1997, is incorporated  herein by reference.  The
required information regarding TrustCo's executive officers is contained in PART
I in the item captioned "Executive Officers of TrustCo."


Item 11.  Executive Compensation
The information under the captions "TrustCo and Trustco Bank Executive Officer

                                                        -7-

<PAGE>



Compensation" and "TrustCo  Retirement Plans" on pages 7 through 11 of TrustCo's
Proxy  Statement filed for its Annual Meeting of Shareholders to be held May 19,
1997, is incorporated herein by reference.


Item 12.  Security  Ownership of Certain  Beneficial  Owners and  Management The
information under the captions  "Information on TrustCo Directors and Nominees,"
and  "Information  on TrustCo  Executive  Officers Not Listed Above," on pages 3
through 5 and "Ownership Of TrustCo Common Stock By Certain  Beneficial  Owners"
on page  20 of  TrustCo's  Proxy  Statement  filed  for its  Annual  Meeting  of
Shareholders to be held May 19, 1997, is incorporated herein by reference.


Item 13.  Certain Relationships and Related Transactions
The information  under the caption  "Transactions  with TrustCo and Trustco Bank
Directors,  Executive  Officers   and  Associates"   on  page  21  of  TrustCo's
Proxy  Statement filed for its Annual Meeting of Shareholders to be held May 19,
1997, is incorporated herein by reference.


                                     PART IV

Item 14. Exhibits,  Financial Statement  Schedules,  and Reports on Form 8-K The
following financial statements of TrustCo and its consolidated subsidiaries, and
the accountants' report thereon are incorporated herein by reference in item 8.

         Consolidated Statements of Condition -- December 31, 1996 and 1995.

         Consolidated  Statements  of Income -- Years Ended  December  31, 1996,
         1995, and 1994.

         Consolidated  Statements  of Changes in  Shareholders'  Equity -- Years
         Ended December 31, 1996, 1995 and 1994.

         Consolidated Statements of Cash Flows -- Years Ended December 31, 1996,
         1995 and 1994.

         Notes to Consolidated Financial Statements.

         Financial Statement Schedules
         Not Applicable. All required schedules for TrustCo and its subsidiaries
         have been included in the consolidated financial statements or related
         notes thereto.





                                                     -8-

<PAGE>



         The following exhibits are incorporated herein by reference:*

Reg S-K
Exhibit No.                 Description
10(a)     Employment Agreement dated January 1, 1992 and, Amendment No. 1
          dated November 16, 1993, among TrustCo, the Bank and Robert A.
          McCormick.  Amendment No. 2 dated September 1, 1994, Amendment No.
          3 dated February 13, 1995, Amendment No. 4 dated December 1, 1995,
          among Trustco, the Bank and Robert A. McCormick, including Schedule A.

10(b)     Employment Agreement dated June 21, 1994, and Amendment No. 1 dated
          February 14, 1995, including Schedule A, among TrustCo, the Bank and
          Robert T. Cushing.

10(c)     Restated Employment Agreement dated June 21, 1994  and Amendment
          No.1 dated February 14, 1995, including Schedule A, among TrustCo, the
          Bank and Nancy A. McNamara.

10(d)     Restated Employment Agreement dated June 21, 1994, and Amendment
          No. 1 dated February 14, 1995,including Schedule A, among TrustCo, the
          Bank and Ralph A. Pidgeon.

10(e)     Restated Employment Agreement dated June 21, 1994, and Amendment
          No.1 dated February 14, 1995, including Schedule A, among TrustCo, the
          Bank and William F. Terry.

10(f)     Restated 1985 TrustCo Bank Corp NY Stock Option Plan.

10(g)     TrustCo Bank Corp NY Directors Stock Option Plan.

10(h)     Restated Trustco Bank Supplemental Retirement Plan, dated June 24, 
          1994, Amendment No. 1, dated February 13, 1995 and Amendment No. 2, 
          dated  December 1, 1995.

10(i)     Restated Agreement for Supplemental Retirement Benefits for Robert A.
          McCormick, dated June 24, 1994 and Amendment No. 1 dated December
          1, 1995.



                                                       -9-

<PAGE>



  The following exhibits are incorporated herein by reference:*

Reg S-K
Exhibit No.                 Description
10(j)     Trustco Bank Executive Officer Incentive Plan dated December 22, 1993,
          Amendment No. 1, dated October 18, 1994, Amendment No. 2, dated
          February 13, 1995, and Amendment No. 3, dated December 1, 1995.

10(k)     1995 TrustCo Bank Corp NY Stock Option Plan.
























- - ----------------
*The exhibits  included under Exhibit 10 constitute  all  management  contracts,
compensatory  plans and arrangements  required to be filed as an exhibit to this
form pursuant to Item 14(c) of this report.




                                                       -10-

<PAGE>



The following exhibits are filed herewith:*

Reg S-K
Exhibit No.                 Description
10(l)     Amendment No. 2 to Restated Agreement for Supplemental Retirement
          Benefits for Robert A. McCormick, dated March 29, 1996.

10(m)     Second Restatement of Trustco Bank Supplemental Retirement Plan among
          the Bank and each of Robert T. Cushing, Nancy A. McNamara, Ralph A.
          Pidgeon, and William F. Terry, dated March 29, 1996.

10(n)     Restatement of Trustco Bank Executive Officer Incentive Plan, dated 
          March 29, 1996.

11        Computation of Net Income Per Common Share.

13        Portions of Annual Report to Security Holders of TrustCo for the year
          ended December 31, 1996.

21        List of Subsidiaries of TrustCo.

23        Independent Auditors' Consent of KPMG Peat Marwick LLP.

24        Power of Attorney.

27        Financial Data Schedules.







- - ----------------
*The exhibits  included under Exhibit 10 constitute  all  management  contracts,
compensatory  plans and arrangements  required to be filed as an exhibit to this
form pursuant to Item 14(c) of this report.


                                                       -11-

<PAGE>



Reports on Form 8-K:


On October 16, 1996,  TrustCo  filed a Current  Report on Form 8-K reporting the
third quarter 1996 results.

On January 22, 1997,  TrustCo  filed a Current  Report on Form 8-K reporting the
fourth quarter and year-end December 31, 1996, results.

On February 20, 1997,  TrustCo filed a Current  Report on Form 8-K reporting the
declaration of a cash dividend.


                                                       -12-

<PAGE>



                                                    SIGNATURES

         Pursuant to the  requirement  of Section 13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

         TrustCo Bank Corp NY

         By/s/Robert A. McCormick
         Robert A. McCormick
         President and Chief
         Executive Officer
         (Principal Executive Officer)


         By/s/Robert T. Cushing
         Robert T. Cushing
         Vice President and Chief
         Financial Officer
         (Principal Financial and
         Accounting Officer)




Date: March 19, 1997


                                                       -13-

<PAGE>



                                                    Signatures

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities and on the date indicated.

Signature                                  Title                      Date

                  *                      Director             March 18, 1997
- - -------------------------------
Barton A. Andreoli

                  *                      Director             March 18, 1997
- - -------------------------------
Lionel O. Barthold

                  *                      Director             March 18, 1997
- - -------------------------------
M. Norman Brickman

                  *                      Director             March 18, 1997
- - -------------------------------
Robert A. McCormick

                  *                      Director             March 18, 1997
- - -------------------------------
Nancy A. McNamara

                  *                      Director             March 18, 1997
- - -------------------------------
Dr. Anthony J. Marinello

                  *                      Director             March 18, 1997
- - -------------------------------
Dr. John S. Morris

                  *                      Director             March 18, 1997
- - -------------------------------
Dr. James H. Murphy

                  *                      Director             March 18, 1997
- - -------------------------------
Richard J. Murray, Jr.

                  *                      Director             March 18, 1997
- - -------------------------------
Kenneth C. Petersen

                  *                      Director             March 18, 1997
- - -------------------------------
William D. Powers

                  *                      Director             March 18, 1997
- - -------------------------------
William J. Purdy

/s/William F. Terry                      Director             March 18, 1997
William F. Terry

                                           By:/s/William F. Terry
                                           *William F. Terry, as Agent
                                           Pursuant to Power of Attorney




                                                       -14-

<PAGE>


                                                      Exhibits Index

Reg S-K
Item 601
Exhibit No.       Exhibit                                              Page No.



10(a)        Employment Agreement dated January 1, 1992 and, 
             Amendment No. 1 dated November 16, 1993, among TrustCo,
             the Bank and Robert A. McCormick, filed as Exhibit 10(a);
             and Amendment No. 2 dated September 1, 1994, and Amendment
             No. 3 dated February 13, 1995, among TrustCo, the Bank 
             and Robert A. McCormick, filed as Exhibit 10(b) to TrustCo
             Bank Corp NY's Annual Report on Form 10-K for the fiscal
             year ended December 31, 1994, and Amendment No. 4 dated
             December 1, 1995, to the Employment Agreement dated January
             1, 1992, among Trustco, the Bank and Robert A. McCormick,
             filed as exhibit 10(b) and Schedule A filed as Exhibit 10(c)
             to TrustCo Bank Corp NY's Annual Report on Form 10-K, for 
             the fiscal year ended December 31, 1995, are incorporated
             herein by reference.

  10(b)      Employment Agreement dated June 21, 1994, and Amendment
             No. 1 dated February 14, 1995, among TrustCo, the Bank and
             Robert T. Cushing filed as Exhibit 10(c) to TrustCo Bank 
             Corp NY's Annual Report on Form 10-K for the fiscal year 
             ended December 31, 1994, and Schedule A updating the 
             Employment Agreement dated June 21, 1994, among TrustCo, 
             the Bank and Robert T. Cushing, filed as Exhibit 10(e) to 
             TrustCo Bank Corp NY's Annual Report on Form 10-K, for the
             year ended December 31, 1995, are incorporated herein by 
             reference.

  10(c)      Restated Employment Agreement dated June 21, 1994  and
             Amendment No. 1 dated February 14, 1995, among TrustCo, the
             Bank and Nancy A. McNamara, filed as Exhibit 10(d) to TrustCo
             Bank Corp NY's Annual Report on Form 10-K for the fiscal year
             ended December 31, 1994, and Schedule A updating the
             Employment Agreement dated June 21, 1994, filed as Exhibit 10(i)
             to TrustCo Bank corp NY's Annual Report on Form 10-K for the
             fiscal year ended December 31, 1995, are incorporated herein by
             reference.


                                                       -15-

<PAGE>


                                                      Exhibits Index

 Reg S-K
 Item 601
 Exhibit No. Exhibit                                                   Page No.



  10(d)      Restated Employment Agreement dated June 21, 1994,
             and Amendment No. 1 dated February 14, 1995, among 
             TrustCo, the Bank and Ralph A. Pidgeon, filed as. 
             Exhibit 10(f) to TrustCo Bank Corp NY's Annual Report 
             on Form 10-K for the fiscal year ended December 31, 1994,
             and Schedule A updating the Employment Agreement dated 
             June 21, 1994, filed as exhibit 10(i) to TrustCo Bank Corp
             NY's Annual Report on Form 10-K for the fiscal year
             ended December 31, 1995, are incorporated herein by reference.

  10(e)      Restated Employment Agreement dated June 21, 1994, and
             Amendment No. 1 dated February 14, 1995, among TrustCo, the
             Bank and William F. Terry, filed as. Exhibit 10(e) to TrustCo 
             Bank Corp NY's Annual Report on Form 10-K for the fiscal
             year ended December 31, 1994, and  Schedule A updating the 
             Employment Agreement dated June 21, 1994, filed as Exhibit
             10(i) to TrustCo Bank Corp NY's Annual Report on Form 10-K 
             for the fiscal year ended December 31, 1995, are incorporated
             herein by reference.

  10(f)      Restated 1985 TrustCo Bank Corp NY Stock Option Plan as
             amended and restated effective July 1, 1994, filed as 
             Exhibit 10(h) to TrustCo Bank Corp NY's Annual Report on
             Form 10-K for the fiscal year ended December 31, 1994, is 
             incorporated herein by reference.

  10(g)      TrustCo Bank Corp NY Directors Stock Option Plan filed as
             Exhibit 10(g) to TrustCo Bank Corp NY's Annual Report on 
             Form 10-K for the fiscal year ended December 31, 1993, is 
             incorporated herein by reference.

  10(h)      Restated Trustco Bank Supplemental Retirement Plan, dated
             June 24, 1994, Amendment No. 1, dated February 13, 1995 and
             Amendment No. 2, dated December 1, 1995, filed as exhibit 10(l)
             to TrustCo Bank Corp NY's Annual Report on Form 10-K for the
             fiscal year ended December 31, 1995, are incorporated herein by
             reference.

  10(i)      Restated Agreement for Supplemental Retirement Benefits for
             Robert A. McCormick, dated June 24, 1994 and Amendment No.
             1 dated December 1, 1995, filed as Exhibit 10(m) to TrustCo Bank
             Corp NY's Annual Report on Form 10-K for the fiscal year ended
             December 31, 1995, are incorporated herein by reference.


                                                       -16-

<PAGE>


                                                      Exhibits Index

Reg S-K
Item 601
Exhibit No.  Exhibit                                                   Page No.



10(j)        Trustco Bank Executive Officer Incentive Plan dated
             December 22, 1993, Amendment No. 1, dated October 18,
             1994, Amendment No. 2, dated February 13, 1995, and 
             Amendment No. 3, dated December 1, 1995, filed as 
             Exhibit 10(n) to TrustCo Bank Corp NY's Annual Report 
             on Form 10-K, for the fiscal year ended December 31, 
             1995, are incorporated herein by reference.

10(k)        1995 TrustCo Bank Corp NY Stock Option Plan, dated 
             June 20, 1995, filed on Form S-8  (file No. 33-60409)
             dated June 20, 1995, is incorporated herein by reference.

10(l)        Amendment No. 2 to Restated Agreement for Supplemental          19
             Retirement Benefits for Robert A. McCormick, dated 
             March 29, 1996, is filed herewith.

10(m)        Second Restatement of Trustco Bank Supplemental 
             Retirement Plan among the Bank and each of Robert T.            21
             Cushing, Nancy A. McNamara, Ralph A. Pidgeon, and 
             William F. Terry, dated March 29, 1996, is filed herewith.

10(n)        Restatement of Trustco Bank Executive Officer Incentive Plan,   42
             dated March 29, 1996, is filed herewith.

11           Computation of Net Income Per Common Share is filed herewith.   56


                                                       -17-

<PAGE>


                                                      Exhibits Index

Reg S-K
Item 601
Exhibit No.  Exhibit                                                    Page No.



13           Portions of Annual Report to Security Holders of TrustCo
             for the year ended December 31, 1996, is filed herewith.        57
                                GRAPHICS APPENDIX
                                                                 Cross
                                                                 Reference
                                                                 To Page
                                                                 Of Annual
 Omitted Charts                                                  Report
 1   Taxable Equivalent Net Interest
         Income                                                        7

 2   Dividends Per Share                                              15

 3   Allowance for Loan Losses                                        17

 4   Allowance to Loans
         Outstanding                                                  17

 5   Efficiency Ratio                                                 21

 6   Noninterest Expense                                              21

 The charts listed above were omitted from the EDGAR version of
 Exhibit 13; however,  the  information  depicted in the charts
 was adequately  discussed  and/or  displayed in the tabulation
 formation within Management's  Discussion and Analysis section
 of the Annual Report.

  21 List of Subsidiaries of TrustCo, filed herewith.                109

  23 Independent Auditors' Consent of KPMG Peat Marwick LLP,         110
         filed herewith.
  24 Power of Attorney, filed herewith.                              111
  27 Financial Data Schedules, filed herewith.                       112



                                                       -18-

<PAGE>



                               AMENDMENT NO. 2 TO
             RESTATED AGREEMENT FOR SUPPLEMENTAL RETIREMENT BENEFITS
                             FOR ROBERT A. McCORMICK


         WHEREAS,  TrustCo Bank Corp NY, a New York  corporation,  Trustco Bank,
National  Association (herein referred to as the  "Corporation"),  and Robert A.
McCormick (herein referred to as the "Executive")  entered into an Agreement For
Supplemental Retirement Benefits dated as of January 1, 1992 (herein referred to
as the "Agreement"); and
         WHEREAS, the Corporation and the Executive desire to amend the
Agreement;
         NOW,  THEREFORE,  the Agreement is hereby amended  effective January 1,
1996, as follows:
                                                        I.
         The  following  is  hereby  added  at  the  end of  Article  III of the
Agreement:
                  "3.5.   Notwithstanding   Section  3.3,  if  the   Executive's
         employment  with  the  Corporation  or  one  of  its   subsidiaries  is
         terminated for any reason,  the  Corporation,  upon the petition of the
         Executive,  may pay to the Executive an amount equal to the Executive's
         Supplemental  Account  Balance.  The Corporation  will not unreasonably
         withhold  its consent to the  Executive's  petition  under this Section
         3.5.

                  3.6.  Notwithstanding  Section 3.3, if the  Executive  becomes
         disabled and petitions the Corporation after  demonstrating a financial
         hardship as a result of such  disability,  the Corporation  will pay to
         the Executive an amount equal to the Executive's  Supplemental  Account
         Balance.  In the event the  Executive is so disabled as to be unable to
         care for his own affairs,  the Executive's  duly qualified  guardian or
         other  legal   representative  may  petition  the  Corporation  on  the
         Executive's  behalf.  The  Committee  will have the sole  discretion to
         determine financial hardship for purposes of this Section 3.6.

                  3.7. In the event that the Internal Revenue Service determines
         that all or a portion of the  benefits  payable  under the Plan will be
         subject to federal income tax prior to  distribution  of such benefits,
         the  Corporation  will  distribute to the Executive that portion of his
         benefit on which federal income tax is being imposed."



<PAGE>                                                 -19-


                                                        II.
         The following is hereby added at the end of Article V of the Agreement:
                  "5.8. All expenses (including,  without limitation, legal fees
         and  expenses)  incurred by the  Executive in  connection  with,  or in
         prosecuting or defending,  any claim or  controversy  arising out of or
         relating to this Agreement shall be paid by the Corporation."
                                                       III.
         Section 6.1 of the Agreement is hereby  deleted in its entirety and the
following is substituted in lieu thereof:
                  "6.1.   Notwithstanding   Section   3.3,   in  the  event  the
         Executive's  employment with the Corporation or one of its subsidiaries
         is  terminated  for any reason within one year prior to, or at any time
         after, a Change in Control,  the Corporation  will pay to the Executive
         or his Beneficiary, a single lump sum equal to his Supplemental Account
         Balance.  In the event of a hostile Change in Control,  the Corporation
         will pay to the  Executive  or his  Beneficiary,  within  ten (10) days
         after such  hostile  Change in Control,  a single lump sum equal to his
         Supplemental  Account  Balance.  For  purposes of this  Section  6.1, a
         hostile  Change  in  Control  is  defined  as a  transaction  which the
         executive  officers  of  the  Corporation  unanimously  determine  is a
         hostile Change of Control.  IN WITNESS  WHEREOF,  the  Corporation  has
         caused this Amendment
No. 2 to be executed this 29 day of March, 1996.
                                                     TRUSTCO BANK CORP NY


                                           By: /s/William F. Terry
                                           -----------------------
                                           WIlliam F. Terry

                                           Title: Sr. V.P. & Secretary



                                           TRUSTCO BANK, NATIONAL ASSOCIATION


                                           By: /s/William F. Terry     
                                           -----------------------     
                                           WIlliam F. Terry             
                                                                        
                                           Title: Sr. V.P. & Secretary

                                          /s/Robert A. Mccormick
                                          ----------------------------------
                                          Robert A. McCormick
                                           

                                                       -20-
<PAGE>


                    TRUSTCO BANK SUPPLEMENTAL RETIREMENT PLAN

                                       21
<PAGE>

                               TABLE OF CONTENTS


                                                                          Page
ARTICLE I    DEFINITIONS...................................................  1
    SECTION 1.1.    Actuarial Equivalent...................................  1
    SECTION 1.2.    Board of Directors.....................................  1
    SECTION 1.3.    Cause..................................................  1
    SECTION 1.4.    Change in Control......................................  1
    SECTION 1.5.    Code...................................................  2
    SECTION 1.6.    Committee..............................................  2
    SECTION 1.7.    Corporation............................................  2
    SECTION 1.8.    Credited Years of Service..............................  2
    SECTION 1.9.    Determination Date.....................................  2
    SECTION 1.10.   Earnings...............................................  3
    SECTION 1.11.   Employee...............................................  3
    SECTION 1.12.   Final Average Earnings.................................  3
    SECTION 1.13.   Normal Retirement Date.................................  4
    SECTION 1.14.   Participant............................................  4
    SECTION 1.15.   Plan...................................................  4
    SECTION 1.16.   Plan Year..............................................  4
    SECTION 1.17.   Primary Social Security Benefit........................  4
    SECTION 1.18.   Projected Accrued Benefit..............................  4
    SECTION 1.19.   Projected Earnings.....................................  4
    SECTION 1.20.   Projected Final Average Earnings.......................  5
    SECTION 1.21.   Projected Primary Social Security
                       Benefit.............................................  5
    SECTION 1.22.   Projected Total Retirement Benefit.....................  5
    SECTION 1.23.   Projected Years of Service.............................  5
    SECTION 1.24.   Retirement Plan........................................  5
    SECTION 1.25.   Supplemental Account Balance...........................  5
    SECTION 1.26.   Supplemental Retirement Benefit........................  5
    SECTION 1.27.   Total Retirement Benefit...............................  6
    SECTION 1.28.   Valuation Date.........................................  7

ARTICLE II   PARTICIPATION.................................................  7

ARTICLE III  BENEFITS......................................................  7
    SECTION 3.1.    Benefit Amount.........................................  7
    SECTION 3.2.    Supplemental Account Balance at
                       December 31, 1993...................................  7
    SECTION 3.3.    Redetermination of Supplemental Account
                       Balance on or Before Normal
                       Retirement Date.....................................  8
    SECTION 3.4.    Determination of Supplemental Account
                    Balance After Normal Retirement Date...................  9
    SECTION 3.5.    Monthly Allocation Date................................ 10
    SECTION 3.6.    Reduction of Supplemental Account
                    Balance................................................ 10

ARTICLE IV   PAYMENT OF BENEFITS........................................... 10

                                                    i


                                       22
<PAGE>





ARTICLE V    CLAIMS........................................................ 11

ARTICLE VI   AMENDMENT AND TERMINATION..................................... 12

ARTICLE VII  ADMINISTRATION................................................ 12

ARTICLE VIII MISCELLANEOUS................................................. 12

ARTICLE IX   CHANGE OF CONTROL............................................. 13




                                                    ii


                                       23
<PAGE>




                              SECOND RESTATEMENT OF
                    TRUSTCO BANK SUPPLEMENTAL RETIREMENT PLAN


         WHEREAS,  Trustco Bank,  National  Association,  a New York corporation
(the "Corporation")  established  effective as of November 21, 1989, the Trustco
Bank Supplemental Retirement Plan (the "Plan"); and

         WHEREAS, the Corporation desires to amend and restate the Plan
effective as of January 1, 1996;

         NOW,  THEREFORE,  effective  as of January 1, 1996,  the Plan is hereby
amended and restated in its entirety so that it shall read as follows:

                                    ARTICLE I
                                   DEFINITIONS

         Except as otherwise  specified herein, all capitalized terms shall have
the same meanings as such terms have under the Retirement  Plan of Trustco Bank,
National Association.

         SECTION  1.1.  "Actuarial  Equivalent"  means  equality in value of the
aggregate  amounts  expected to be received  under  different  forms of payment,
based on the UP-1984 Mortality Table, with 7 1/2% interest. When determining the
amount  of a  Participant's  lump sum  distribution  or the  present  value of a
Participant's Accrued Benefit under the Retirement Plan, the interest rates used
to make an Actuarial  Equivalent  determination  are the  immediate and deferred
annuity rates the Pension Benefit Guaranty  Corporation ("PBGC") would use for a
trusteed  single  employer  plan  to  value a  benefit  upon  termination  of an
insufficient trusteed single- employer plan. In the event of a distribution made
during a calendar  year,  the  applicable  PBGC interest  rates for the month of
January preceding the distribution shall be used to make an Actuarial Equivalent
determination.

         SECTION 1.2.  "Board of Directors" means the Board of
Directors of Trustco Bank, National Association.

         SECTION 1.3.  "Cause" means  conduct of a Participant  which is finally
adjudged  to  be  knowingly  fraudulent,   deliberately   dishonest  or  willful
misconduct.  The  Committee  shall have sole and  uncontrolled  discretion  with
respect  to the  application  of the  provisions  of  this  Section  1.3 and any
determination shall be conclusive and binding upon the Participant and all other
persons.

         SECTION 1.4. "Change in Control" means any of the following events: (a)
any individual,  corporation (other than the Corporation),  partnership,  trust,
association, pool, syndicate, or any other entity or any group of persons acting
in concert  becomes the  beneficial  owner,  as that  concept is defined in Rule
13d-3 promulgated by the Securities and Exchange Commission under the



                                       24
<PAGE>




Securities  Exchange Act of 1934, of securities  of the  Corporation  possessing
twenty  percent  (20%) or more of the voting power for the election of Directors
of the Corporation; (b) there shall be consummated any consolidation,  merger or
other business  combination  involving the  Corporation or the securities of the
Corporation in which holders of voting securities of the Corporation immediately
prior to such consummation own, as a group, immediately after such consummation,
voting  securities of the Corporation  (or, if the Corporation  does not survive
such  transaction,   voting   securities  of  the  corporation   surviving  such
transaction)  having less than fifty  percent (50%) of the total voting power in
an  election  of  Directors  of  the   Corporation   (or  such  other  surviving
corporation); (c) during any period of two consecutive years, individuals who at
the beginning of such period  constitute the Directors of the Corporation  cease
for any reason to constitute at least a majority thereof unless the election, or
the  nomination  for  election by the  Corporation's  shareholders,  of each new
Director of the Corporation was approved by a vote of at least two-thirds of the
Directors  of the  Corporation  then still in office who were  Directors  of the
Corporation at the beginning of any such period; (d) removal by the stockholders
of all or any of the incumbent Directors of the Corporation other than a removal
for Cause; or (e) there shall be consummated any sale, lease,  exchange or other
transfer (in one  transaction  or a series of related  transactions)  of all, or
substantially all, of the assets of the Corporation (on a consolidated basis) to
a party which is not controlled by or under common control with the Corporation.

         SECTION 1.5.  "Code" means the Internal Revenue Code of 1986,
as amended.

         SECTION 1.6.  "Committee" means the committee appointed by the
Board of Directors to administer the Plan.

         SECTION 1.7.  "Corporation" means Trustco Bank, National
Association.

         SECTION  1.8.   "Credited   Years  of  Service"   means  (i)  as  of  a
Determination  Date, a  Participant's  Years of Benefit  Service,  as calculated
under the Retirement Plan without taking into account the maximum limit on Years
of  Benefit  Service  set  forth  in  the  Retirement  Plan,  and  (ii)  as of a
Participant's  Normal Retirement Date, a Participant's Years of Benefit Service,
as calculated  under the Retirement Plan without taking into account the maximum
limit on Years of Benefit  Service set forth in the  Retirement  Plan,  plus the
number of Plan Years (and fractions  thereof) from the Determination Date to his
Normal Retirement Date.

         SECTION  1.9.  "Determination  Date" means the date of  termination  of
employment or the date the Corporation elects to distribute the present value of
the  Supplemental  Retirement  Benefit of the  Participant  or  Beneficiary in a
single lump sum.

                                                         


                                       25
<PAGE>




         SECTION 1.10.  "Earnings" means the calendar year earned income, wages,
salaries,  and fees for  professional  services,  and other amounts received for
personal  services  actually  rendered  in the  course  of  employment  with the
Corporation  (including,  but not  limited  to,  commissions  paid to  salesmen,
compensation  for services on the basis of a percentage of profits,  commissions
on insurance premiums, tips and bonuses, and amounts paid under the Trustco Bank
Executive Officer Incentive Plan and the Trustco Bank Executive  Incentive Plan)
paid or accrued to a Participant by the Company and excluding the following:

                  (a)  contributions  by the  Corporation  to a plan of deferred
         compensation which are not included in a Participant's gross income for
         the  taxable  years  in  which  contributed  or  contributions  by  the
         Corporation under a simplified  employee pension plan to the extent the
         contributions  are deductible by the Participant,  or any distributions
         from a plan of deferred compensation;

                  (b) amounts realized from the exercise of a nonqualified stock
         option,  or when  restricted  stock (or property) held by a Participant
         either  becomes  freely  transferable  or is  no  longer  subject  to a
         substantial risk of forfeiture;

                  (c)      amounts realized from the sale, exchange or other
         disposition of stock acquired under a qualified stock option;

                  (d) other amounts  which  received  special tax  benefits,  or
         contributions  made by the  Corporation  (whether or not under a salary
         reduction  agreement)  toward the  purchase of an annuity  described in
         Code Section 403(b) (whether or not the amounts are actually excludable
         from the gross income of a Participant); and

                  (e)      amounts paid from any supplemental retirement plan
         maintained by the Corporation.

         Earnings  includes any amounts  contributed  by the  Corporation or any
related  employer  on behalf of a  Participant  pursuant  to a salary  reduction
agreement which are not includable in the gross income of a Participant pursuant
to Code Section 125, 401(a)(8), 401(k), 402(h) or 403(b).

         SECTION 1.11.  "Employee" means any person, except Robert A.
McCormick, who is employed as an executive officer by the
Corporation or any of its subsidiaries.

         SECTION 1.12.  "Final Average  Earnings" as of any  Determination  Date
shall be equal to the average of a  Participant's  highest five (5)  consecutive
Plan Years of Earnings out of the ten (10)  consecutive  Plan Years  immediately
preceding the Determination Date.

                                                         


                                       26
<PAGE>


         Provided,  however,  if a  Participant's  Earnings for the Plan Year in
which his employment with the  Corporation  terminates for any reason is greater
than his Earnings during the first Plan Year of the averaging period to be used,
the first  Plan Year  Earnings  shall be  disregarded  and the  Earnings  of the
Participant  during the Plan Year in which his  employment  terminates  shall be
taken into account.

         SECTION 1.13. "Normal Retirement Date" means the first day of the month
coinciding  with or next following the month in which a Participant  attains age
65.

         SECTION 1.14.  "Participant" means any Employee who is
selected by the Board of Directors for participation in the Plan as
provided in Article II.

         SECTION  1.15.  "Plan" means the Trustco Bank  Supplemental  Retirement
Plan as set forth herein and as the same may be amended from time to time.

         SECTION 1.16.  "Plan Year" means the twelve (12) month period beginning
on any January 1 and ending on the following December 31.

         SECTION 1.17. "Primary Social Security Benefit" means the annual amount
that would be available to a Participant at social security retirement age under
the  provisions  of Title II of the Social  Security  Act without  regard to any
changes in the wage base or benefit  levels  that take  effect  after that date,
based on the assumption  that he will continue to receive until social  security
retirement age compensation  which would be treated as wages for purposes of the
Social  Security Act at the same rate as he received  such  compensation  at the
time of retirement, death, disability or termination of employment if such event
precedes his attainment of social security retirement age.

         SECTION 1.18.  "Projected  Accrued  Benefit" under the Retirement  Plan
means the  Participant's  Accrued  Benefit under the  Retirement  Plan as of his
Normal  Retirement  Date, based on Projected  Earnings,  Projected Final Average
Earnings,  Projected  Primary Social  Security  Benefit,  and Projected Years of
Service.

         SECTION 1.19.  "Projected Earnings" means the estimated annual earnings
of a  Participant  for a future  Plan Year and is equal to  Earnings,  excluding
bonus, for the year ending on the Valuation Date increased by

         (a)      the assumed future bonus payments, and

         (b)      the assumed future cost of living increases for such
                  year.


                                                        

                                       27
<PAGE>




The rate of assumed future bonus payments and the rate of assumed future cost of
living increases shall be determined as of each Valuation Date by the Committee.

         SECTION 1.20.  "Projected Final Average  Earnings" means the average of
the highest five (5) consecutive Plan Year's  Projected  Earnings out of the ten
(10) consecutive Plan Years immediately preceding the Normal Retirement Date. If
the  Participant  is within ten (10) years of his Normal  Retirement  Date,  his
actual Earnings,  including bonuses, will be used for any Plan Year prior to the
Valuation Date.

         Provided,  however, if the Participant's  Earnings for the Plan Year in
which his employment with the  Corporation  terminates for any reason is greater
than his Earnings during the first Plan Year of the averaging period to be used,
the first  Plan Year  Earnings  shall be  disregarded  and the  Earnings  of the
Participant  during the Plan Year in which his  employment  terminates  shall be
taken into account.

         SECTION 1.21.  "Projected  Primary Social  Security  Benefit" means the
Participant's estimated Primary Social Security Benefit as of the January 1st of
the year during  which he attains the Social  Security  retirement  age assuming
that the  Social  Security  wage  base and the  Social  Security  cost of living
increases  are equal to the  assumed  future cost of living  increases  used for
projecting earnings.

         SECTION 1.22.  "Projected  Total  Retirement  Benefit"  means the Total
Retirement  Benefit of a Participant as of his Normal  Retirement Date, based on
Projected Earnings,  Projected Final Average Earnings,  Projected Primary Social
Security Benefits, and Projected Years of Service.

         SECTION 1.23. "Projected Years of Service" means the completed Credited
Years of  Service at the  Participant's  Normal  Retirement  Date  assuming  the
Participant  continues to work forty (40) hours per week from the Valuation Date
to his Normal Retirement Date.

         SECTION 1.24.  "Retirement Plan" means the Retirement Plan of
Trustco Bank, National Association.

         SECTION  1.25.  "Supplemental  Account  Balance"  means  a  bookkeeping
account  maintained by the Corporation  which reflects a  Participant's  benefit
under the Plan as calculated under Article III herein.

         SECTION 1.26.  "Supplemental Retirement Benefit" means the
benefit calculated in accordance with Article III of the Plan.


                                                      


                                       28
<PAGE>

         SECTION 1.27.  "Total  Retirement  Benefit" for an individual  who is a
Participant  in the Plan on December  31, 1993  means,  as of any  Determination
Date, the greatest of the following formulas:

         (a)      A career average pension equal to, for each year of
                  employment:

             (i)      1.1% of the first $5,000 of Earnings, plus,

             (ii)     2.0% of Earnings in excess of $5,000, or

         (b)      A pension equal to:

             (i)      1% times Final Average Earnings times Credited
                      Years of Service at Normal Retirement Date up to a
                      maximum of 40 years, times

             (ii)     Credited Years of Service as of the Determination
                      Date divided by Credited Years of Service at Normal
                      Retirement Date, or

         (c)      A pension equal to:

             (i)      2% times Final Average Earnings times Credited
                      Years of Service at Normal Retirement Date up to a
                      maximum of 40 years, less

             (ii)     2% times the Primary  Social  Security  Benefit times
                      Credited Years of Service at Normal  Retirement  Date
                      up to a maximum of 25 years, times

             (iii)    Credited Years of Service at the Determination Date
                      divided by Credited Years of Service at Normal
                      Retirement Date, or

         (d)      A pension equal to:

             (i)      the Accrued  Benefit under the Retirement  Plan as of
                      December 31, 1988 which is not limited by the maximum
                      benefit  limit under Code Section 415 and the maximum
                      compensation  limit  under Code  Section  401(a)(17),
                      plus

             (ii)     1.25% times Final  Average  Earnings  times  credited
                      Years  of  Service  after  January  1,  1989  up to a
                      maximum of X years at the Determination Date, plus

             (iii)    .65% times  Final  Average  Earnings in excess of the
                      Covered  Compensation  level times  Credited Years of
                      Service  after  January  1, 1989 up to a maximum of X
                      years at the Determination Date.


                                                        


                                       29
<PAGE>



               For purposes of subparagraphs (ii) and (iii), X is equal to 40
               years minus the Credited Years of service at January 1, 1989.

         For an  individual  who becomes a  Participant  in the Plan on or after
January 1, 1994,  "Total  Retirement  Benefit"  means the formula  described  in
subparagraph (d) of this Section 1.27.

         SECTION 1.28.  "Valuation Date" means December 31 of each
year.

                                   ARTICLE II
                                  PARTICIPATION

         SECTION  2.1.  Participation  in the Plan  shall be limited to a select
group of Employees of the Corporation and its subsidiaries who are management or
highly  compensated  Employees  within  the  meaning  of  Section  201(2) of the
Employee  Retirement Income Security Act of 1974, as amended,  and who have been
selected  by the  Board of  Directors  to  participate  in the  Plan;  provided,
however, that Robert A. McCormick shall not be a Participant in the Plan.

         SECTION  2.2.  Each  Employee  selected  by the Board of  Directors  to
participate in the Plan shall indicate his agreement to the terms of the Plan by
executing  a  Participation  Agreement,  a form of which is  attached  hereto as
Exhibit A. Subject to Article VI, an Employee and the  Corporation  may agree to
vary the terms of the Plan as to such Employee.

                                   ARTICLE III
                                    BENEFITS

         SECTION 3.1.  Benefit  Amount.  Except in the case of  termination  for
Cause,  in which  event no  benefit  shall  be  payable  under  the  Plan,  if a
Participant's  employment with the  Corporation  and all of its  subsidiaries is
terminated (a) by death or Disability,  (b) after the  Participant has completed
five (5) years of Vesting  Service,  or (c) after the  Participant has satisfied
the requirements for early retirement under the Retirement Plan, the Participant
will be entitled  to a benefit in an amount  equal to his  Supplemental  Account
Balance payable at such time and in such manner as provided herein.

         SECTION 3.2.  Supplemental  Account  Balance at December 31, 1993.  The
Participant's Supplemental Account Balance at December 31, 1993, is equal to the
lump sum  Actuarial  Equivalent  of the  Participant's  Supplemental  Retirement
Benefit payable under the provisions of the Plan in effect on December 31, 1993.
The Actuarial  Equivalent shall be determined  based on the annual  Supplemental
Retirement  Benefit  beginning on the  Participant's  Normal Retirement Date but
based on his Final Average Earnings and Credited Years of Service as of December
31, 1993.

                                                       


                                       30
<PAGE>




         SECTION 3.3.  Redetermination of Supplemental Account Balance
on or Before Normal Retirement Date.  The Participant's
Supplemental Account Balance shall be redetermined on each
Valuation Date and on his Normal Retirement Date.

         (a)      The Supplemental Account Balance on any Valuation Date
                  after December 31, 1993 is equal to:

             (i)      the Supplemental Account Balance as of the
                      immediately preceding Valuation Date, plus

             (ii)     the Account Balance Increment for the Plan Year
                      ending on the Valuation Date; less

             (iii)    the  amount of his  Supplemental  Retirement  Benefit
                      distributed  under the Plan  pursuant to Section 4.4,
                      or its  successor,  since the  immediately  preceding
                      Valuation Date.

         (b)          (1)      The Account Balance Increment for the Plan Year
                  ending December 31, 1994 shall be determined as of
                  January 1, 1994 and is equal to:

             (i)      the projected Supplemental Account Balance at
                      Normal Retirement Date, measured as of December 31,
                      1993, minus

             (ii)     the  accrued  pension  expense as  determined  by the
                      Retirement   Plan  actuary  under  the  Statement  of
                      Financial  Accounting Standards No. 87 as of December
                      31, 1993, divided by

             (iii)    the number of years and months from December 31,
                      1993 to the Participant's Normal Retirement Date,
                      minus

             (iv)     the Supplemental Account Balance as of December 31,
                      1993, plus

             (v)      the  accrued  pension  expense as  determined  by the
                      Retirement   Plan  actuary  under  the  Statement  of
                      Financial  Accounting Standards No. 87 as of December
                      31, 1993.

             Notwithstanding  the above, no Account  Balance  Increment for
             the Plan Year  ending  December  31,  1994  shall be less than
             zero.

                      (2) The Account  Balance  Increment for any Plan Year
                  beginning  on and after  January 1, 1995 and  through the Plan
                  Year in which a Participant's Normal Retirement Date

                                                     


                                       31
<PAGE>




                  occurs shall be determined on the immediately preceding
                  Valuation Date and is equal to:

                  (i)      the projected Supplemental Account Balance at
                           Normal Retirement Date, measured as of the
                           immediately preceding Valuation Date, minus

                  (ii)     the Supplemental Account Balance as of the
                           immediately preceding Valuation Date, divided by

                  (iii)    the number of years and months from the immediately
                           preceding Valuation Date to the Participant's
                           Normal Retirement Date.

                  Notwithstanding  the above, no Account  Balance  Increment for
                  any Plan Year  beginning on and after January 1, 1995 shall be
                  less than zero.

                           A   portion   of  the   Account   Balance   Increment
                  constitutes  interest which is determined by using the Pension
                  Benefit Guaranty Corporation interest rate in effect as of the
                  first day of the applicable Plan Year.

         (c)      The Participant's projected Supplemental Account Balance
                  at Normal Retirement Date is equal to the lump sum
                  Actuarial Equivalent of:

                  (i)      his Projected Total Retirement Benefit, less

                  (ii)     the amount of his Projected Accrued Benefit under
                           the Retirement Plan; less

                  (iii)    the amount of his Supplemental Retirement Benefit
                           previously distributed under the Plan pursuant to
                           Section 4.4, or its successor.

         SECTION 3.4. Determination of Supplemental Account Balance After Normal
Retirement  Date. If a Participant  remains in the employment of the Corporation
beyond his Normal  Retirement  Date, his  Supplemental  Account Balance shall be
increased as of each Valuation Date subsequent to his Normal  Retirement Date by
an amount equal to:

         (a)      the  interest on the  Supplemental  Account  Balance as of the
                  immediately   preceding   Valuation  Date  (adjusted  for  any
                  distributions  made  to the  Participant  in  accordance  with
                  Section 4.4 since the immediately preceding Valuation Date) at
                  the Pension  Benefit  Guaranty  Corporation  interest  rate in
                  effect on the Valuation Date, plus


                                                       


                                       32
<PAGE>


         (b)      the same  percentage  of Earnings as is  allocated  as of such
                  Valuation Date to  participants  under the Profit Sharing Plan
                  of Trustco Bank, National Association.

For the Valuation Date immediately following the Participant's Normal Retirement
Date,  his  Account  Balance  Increment  shall  be the  greater  of  the  amount
determined under Section 3.3 or the amount determined under this Section 3.4.

         SECTION 3.5.  Monthly Allocation Date.  The Supplemental
Account Balance on the last day of any month during the Plan Year
(the "Monthly Allocation Date") shall be equal to:

         (a)      the Supplemental Account Balance as of the immediately
                  preceding Valuation Date, plus

         (b)      the  Account  Balance  Increment,  times the  quotient  of the
                  number of months from the immediately preceding Valuation Date
                  to the Monthly Allocation Date, divided by 12.

         SECTION 3.6. Reduction of Supplemental Account Balance. A Participant's
Supplemental  Account Balance will be reduced by the amount of any  distribution
made to the Participant pursuant to Sections 4.3 or 4.4.

                                   ARTICLE IV
                               PAYMENT OF BENEFITS

         SECTION  4.1.  Except in the case of  termination  for Cause,  in which
event no  benefit  shall be  payable  under the Plan,  and  except as  otherwise
provided  in  Sections  4.2 and  9.1,  if a  Participant's  employment  with the
Corporation and all of its  subsidiaries is terminated (a) after the Participant
has completed five (5) years of Vesting  Service,  or (b) after the  Participant
has satisfied the  requirements  for early retirement under the Retirement Plan,
the Participant will be entitled to his Supplemental  Account Balance determined
at the next Monthly Allocation Date.

         SECTION 4.2. If a Participant's  employment with the Corporation or one
of its subsidiaries is terminated (a) by retirement,  (b) by disability,  or (c)
by  death,   the  Participant  or  his  Beneficiary  will  be  entitled  to  his
Supplemental Account Balance determined at the next Valuation Date.

         SECTION 4.3. The Supplemental Account Balance shall commence to be paid
to a Participant or his  Beneficiary at such time as benefits  become payable to
the Participant under the Retirement Plan. The Supplemental  Account Balance may
be paid in any one of the benefit forms provided under the Retirement Plan or in
one lump sum or a series of  installments,  as elected by the Participant or his
Beneficiary.



                                       33
<PAGE>
                                                    


         SECTION  4.4.  Notwithstanding  Section 4.3,  the  Corporation,  in its
discretion,  may at  any  time  elect  to  distribute  to a  Participant  or his
Beneficiary a single lump sum equal to the Supplemental  Account Balance as of a
date specified by the Corporation.  The Actuarial  Equivalent of any single lump
sum   distribution   will  be  included  in  the  amount  offset  under  Section
3.3(c)(iii).

         SECTION 4.5. Notwithstanding Section 4.3, if a Participant's employment
with the  Corporation or one of its  subsidiaries  is terminated for any reason,
the  Corporation,  upon  the  petition  of  the  Participant,  may  pay  to  the
Participant an amount equal to the Participant's  Supplemental  Account Balance.
The Corporation  will not  unreasonably  withhold its consent to a Participant's
petition under this Section 4.5.

         SECTION  4.6.  Notwithstanding  Section 4.3, if a  Participant  becomes
disabled and petitions the Corporation after  demonstrating a financial hardship
as a result of such  disability,  the Corporation will pay to the Participant an
amount equal to the Participant's Supplemental Account Balance. In the event the
Participant  is so  disabled  as to be unable to care for his own  affairs,  the
Participant's duly qualified guardian or other legal representative may petition
the Corporation on the  Participant's  behalf.  The Committee will have the sole
discretion to determine financial hardship for purposes of this Section 4.6.

         SECTION 4.7. In the event that the Internal Revenue Service  determines
that all or a portion of the benefits  payable under the Plan will be subject to
federal income tax prior to distribution of such benefits,  the Corporation will
distribute  to the  Participant  that  portion of his  benefit on which  federal
income tax is being imposed.

                                    ARTICLE V
                                     CLAIMS

         SECTION  5.1.  If a claim for  benefits  under the Plan is denied,  the
Committee will provide a written notice of the denial setting forth the specific
reasons for the denial, a description of any additional  material or information
necessary  for a claimant  to perfect a claim,  and an  explanation  of why such
material or information is necessary and appropriate information as to the steps
to be taken for the claim to be submitted  for review.  A claimant may request a
review of a denial.  Such  requests  should be  submitted to the  Committee,  in
writing within 60 days after receipt of the denial  notice,  stating the reasons
for requesting the review. A claimant may review pertinent  documents and submit
issues and  comments  in writing.  A decision  will be made on the review of the
denial of a claim not later  than 60 days  after the  Committee's  receipt  of a
request for review unless special circumstances require an extension of time for
processing, in which

                                                      


                                       34
<PAGE>




case a decision  shall be rendered  as soon as  possible  but not later than 120
days after  receipt of a request for review.  The  decision on review will be in
writing to the claimant and shall include specific reasons for the decision.

                                   ARTICLE VI
                            AMENDMENT AND TERMINATION

         SECTION 6.1. The Board of Directors  may amend or terminate the Plan at
any time;  provided,  however,  that no such amendment or termination shall have
the effect of reducing a Participant's  benefit accrued under the Plan as of the
date of such amendment or termination and the  Participant  shall be entitled to
receive such benefit as provided in Article III.

                                   ARTICLE VII
                                 ADMINISTRATION

         SECTION  7.1.  The  Plan  shall be  administered  by the  Committee  in
accordance with its terms, for the exclusive benefit of Participants. The powers
and duties of the Committee  shall be similar to those powers and duties granted
to the  Plan  Administrator  of  the  Retirement  Plan.  Any  interpretation  or
construction of Plan terms or any determination by the Committee with respect to
Plan  benefits,   etc.,   shall  be  conclusive  and  binding  with  respect  to
Participants and all other persons.

                                  ARTICLE VIII
                                  MISCELLANEOUS

         SECTION 8.1. The Company  intends that the Plan  constitute an unfunded
plan maintained for the purposes of providing deferred compensation for a select
group of management or highly compensated employees.

         SECTION  8.2.  Nothing  contained  in this  Plan  and no  action  taken
pursuant to the provisions of this Plan shall give the  Participant the right to
be retained in the employ of the  Corporation or its  subsidiaries  or interfere
with  the  right  of  the  Corporation  or its  subsidiaries  to  discharge  the
Participant at any time, nor shall it give the  Corporation or its  subsidiaries
the right to require the Participant to remain in their employ or interfere with
the Participant's right to terminate his employment at any time.

         SECTION  8.3.  No benefit  payable at any time under this Plan shall be
subject  in any  manner  to  alienation,  sale,  transfer,  assignment,  pledge,
attachment or encumbrance of any kind.

         SECTION 8.4. All rights  hereunder  shall be governed by and  construed
according  to the laws of the State of New York,  except to the extent such laws
are preempted by the laws of the United States

                                                   


                                       35
<PAGE>




of America.  In the event any  provision of this Plan is held  invalid,  void or
unenforceable,  the same  shall  not  affect,  in any  respect  whatsoever,  the
validity of any other provision of this Plan.

         SECTION  8.5.  Nothing  contained  in this  Plan  and no  action  taken
pursuant to the provisions of this Plan shall create or be construed to create a
trust of any kind or a fiduciary  relationship  between the  Corporation  or its
subsidiaries  and the  Participant  or any other person.  To the extent that any
person  acquires the right to receive  payment from the  Corporation  under this
Plan,  such right shall be no greater  than the right of any  unsecured  general
creditor of the Corporation.

         SECTION  8.6. The terms of this Plan shall be binding upon and inure to
the benefit of the Corporation,  its successors and assigns, and the Participant
and his heirs and legal representatives.

         SECTION 8.7. If a Participant  becomes  entitled to a  distribution  of
benefits under the Plan, and if at such time the Participant has outstanding any
debt,  obligation,  or  other  liability  representing  an  amount  owing to the
Corporation or its subsidiaries,  then the Corporation may offset such amount so
owing against the amount of benefits otherwise distributable. Such determination
shall be made by the Committee.

         SECTION 8.8. The  Corporation  shall,  to the extent  permitted by law,
have the right to deduct  from any  payments  of any kind  with  respect  to the
benefit  otherwise due to the Participant  any Federal,  state or local taxes of
any kind required by law to be withheld from such payments.

         SECTION 8.9. All expenses  (including,  without limitation,  legal fees
and expenses) incurred by a Participant in connection with, or in prosecuting or
defending, any claim or controversy arising out of or relating to the Plan shall
be paid by the Corporation.

                                   ARTICLE IX
                                CHANGE OF CONTROL

         SECTION 9.1.  Notwithstanding Section 4.3, in the event a Participant's
employment with the Corporation or one of its subsidiaries is terminated for any
reason within one year prior to, or at any time after, a Change in Control,  the
Corporation  will pay to the  Participant  or his  Beneficiary a single lump sum
equal to his Supplemental  Account Balance.  In the event of a hostile Change in
Control,  the Corporation will pay to the Participant or his Beneficiary  within
10 days after such  hostile  Change in  Control,  a single lump sum equal to his
Supplemental Account Balance. For purposes of this Section 9.1, a hostile Change
in Control is


                                       36
<PAGE>
                                                       


defined  as a  transaction  which  the  executive  officers  of the  Corporation
unanimously determine is a hostile Change of Control.

         IN WITNESS WHEREOF,  the Corporation has caused this Second Restatement
of the Plan to be executed this 29 day of March , 1996.

                                            TRUSTCO BANK, NATIONAL ASSOCIATION


                                    By: /s/William F. Terry
                                    -----------------------
                                    William F. Terry
                                    Sr. V.P. & Secretary    

                                                       


                                       37
<PAGE>



                                    EXHIBIT A

                    TRUSTCO BANK SUPPLEMENTAL RETIREMENT PLAN
                             PARTICIPATION AGREEMENT


         THIS AGREEMENT is made as of March 29, 1996  between Trustco Bank,
National Association ("Corporation") and William F. Terry ("Participant").

         The Corporation and the Participant mutually agree as follows:

         1.       The Participant has received a copy of the Trustco Bank
Supplemental Retirement Plan ("Plan") and has read and understands
the Plan.

         2.       By completion of this Agreement, the Participant agrees
to comply with the terms of the Plan in all respects.

         3.       All provisions of the Plan are hereby made a part of this
Agreement.

         4.       The following special provisions are applicable to the
Participant's participation in the Plan:  __________________________________
____________________________________________________________________________
____________________________________________________________________________

                                            TRUSTCO BANK, NATIONAL ASSOCIATION


           3/29/96                  By: /s/Robert A. McCormick
            Date                       ------------------------
                                       Robert A. McCormick
 
                                    Title: President


            4/2/96                      /s/William F. Terry
             Date                       -------------------
                                         William F. Terry
                                          Participant



                                       38
<PAGE>

                                   EXHIBIT A

                    TRUSTCO BANK SUPPLEMENTAL RETIREMENT PLAN
                             PARTICIPATION AGREEMENT


         THIS AGREEMENT is made as of March 29, 1996  between Trustco Bank,
National Association ("Corporation") and Nancy A. McNamaara ("Participant").

         The Corporation and the Participant mutually agree as follows:

         1.       The Participant has received a copy of the Trustco Bank
Supplemental Retirement Plan ("Plan") and has read and understands
the Plan.

         2.       By completion of this Agreement, the Participant agrees
to comply with the terms of the Plan in all respects.

         3.       All provisions of the Plan are hereby made a part of this
Agreement.

         4.       The following special provisions are applicable to the
Participant's participation in the Plan:  __________________________________
____________________________________________________________________________
____________________________________________________________________________

                                            TRUSTCO BANK, NATIONAL ASSOCIATION


           3/29/96                  By:  /s/William F. Terry
            Date                        ---------------------
                                         William F. Terry 
                                        
                                    Title: Sr. V.P. & Secretary


            4/8/96                      /s/Nancy A. McNamara
             Date                       -------------------
                                         Nancy A. McNamara
                                            Participant


                                       39
<PAGE>


                                  EXHIBIT A

                    TRUSTCO BANK SUPPLEMENTAL RETIREMENT PLAN
                             PARTICIPATION AGREEMENT


         THIS AGREEMENT is made as of March 29, 1996  between Trustco Bank,
National Association ("Corporation") and Ralph A. Pidgeon ("Participant").

         The Corporation and the Participant mutually agree as follows:

         1.       The Participant has received a copy of the Trustco Bank
Supplemental Retirement Plan ("Plan") and has read and understands
the Plan.

         2.       By completion of this Agreement, the Participant agrees
to comply with the terms of the Plan in all respects.

         3.       All provisions of the Plan are hereby made a part of this
Agreement.

         4.       The following special provisions are applicable to the
Participant's participation in the Plan:  __________________________________
____________________________________________________________________________
____________________________________________________________________________

                                            TRUSTCO BANK, NATIONAL ASSOCIATION


           3/29/96                  By:  /s/William F. Terry
            Date                        ---------------------
                                         William F. Terry 
                                        
                                    Title: Sr. V.P. & Secretary


            4/2/96                      /s/Ralph A. Pidgeon
             Date                       -------------------
                                        Ralph A. Pidgeon 
                                          Participant

                                       40
<PAGE>



                                  EXHIBIT A

                    TRUSTCO BANK SUPPLEMENTAL RETIREMENT PLAN
                             PARTICIPATION AGREEMENT


         THIS AGREEMENT is made as of March 29, 1996  between Trustco Bank,
National Association ("Corporation") and Robert T. Cushing ("Participant").

         The Corporation and the Participant mutually agree as follows:

         1.       The Participant has received a copy of the Trustco Bank
Supplemental Retirement Plan ("Plan") and has read and understands
the Plan.

         2.       By completion of this Agreement, the Participant agrees
to comply with the terms of the Plan in all respects.

         3.       All provisions of the Plan are hereby made a part of this
Agreement.

         4.       The following special provisions are applicable to the
Participant's participation in the Plan:  Five year vesting requirement 
   eliminated in the event of a change of control.


                                            TRUSTCO BANK, NATIONAL ASSOCIATION


           3/29/96                  By:  /s/William F. Terry
            Date                        ---------------------
                                         William F. Terry 
                                        
                                    Title: Sr. V.P. & Secretary


            4/2/96                      /s/Robert T. Cushing
             Date                       -------------------
                                        Robert T. Cushing
                                          Participant



                                       41
<PAGE>


                                                      




                                 RESTATEMENT OF
                                  TRUSTCO BANK
                        EXECUTIVE OFFICER INCENTIVE PLAN


                                       42
<PAGE>

                                TABLE OF CONTENTS

                                                                     Page No.

 ARTICLE I, DEFINITIONS                                                 1

 ARTICLE II, PARTICIPATION                                              5

 ARTICLE III, INCENTIVE AWARDS                                          6

 ARTICLE IV, DEFERRAL OF INCENTIVE AWARDS                               7

 ARTICLE V, PAYMENT OF DEFERRED INCENTIVE AWARDS                        8

 ARTICLE VI, CLAIMS                                                     9

 ARTICLE VII, AMENDMENT AND TERMINATION                                10

 ARTICLE VIII, ADMINISTRATION                                          10

 ARTICLE IX, MISCELLANEOUS                                             10





                                       43
<PAGE>






                                 RESTATEMENT OF
                                  TRUSTCO BANK
                        EXECUTIVE OFFICER INCENTIVE PLAN


         WHEREAS,  Trustco Bank, National Association (herein referred to as the
"Corporation")  maintains  the Trustco Bank  Executive  Officer  Incentive  Plan
(herein referred to as the "Plan"); and
         WHEREAS, the Corporation desires to amend the Plan and to
restate the Plan in its entirety effective as of January 1, 1996;
         NOW,  THEREFORE,  the Company does hereby amend and restate the Plan in
its entirety effective as of January 1, 1996, so that it shall read as follows:
                                    ARTICLE I
                                   DEFINITIONS
         Section  1.1.  "Base  Salary"  means the  annual  salary  payable  to a
Participant,  including  deferrals  under Code Section 125 and  exclusive of any
bonuses,  incentive  awards,  plan  contributions  or any other  fringe  benefit
payable during the Plan Year.
         Section 1.2.  "Beneficiary" means the person or persons designated by a
Participant  in  writing  to  receive  any  benefits  under  this  Plan upon the
Participant's  death. If a Participant  fails to designate a Beneficiary,  if no
such  Beneficiary  is  living  upon the  death of such  Participant,  or if such
designation is legally ineffective, then "Beneficiary" shall mean the trustee of
the  Participant's  revocable  living  trust,  and if none  the  trustee  of the
Participant's testamentary trust, and if none the personal representative of the
Participant's estate.

                                                      

                                       44
<PAGE>





         Section 1.3.  "Board of Directors" means the Board of
Directors of Trustco Bank, National Association.
         Section 1.4.  "Cause" means  conduct of a Participant  which is finally
adjudged  to  be  knowingly  fraudulent,   deliberately   dishonest  or  willful
misconduct.  The  Committee  shall have sole and  uncontrolled  discretion  with
respect  to the  application  of the  provisions  of  this  Section  1.4 and any
determination shall be conclusive and binding upon the Participant and all other
persons.
         Section 1.5. "Change in Control" means any of the following events: (a)
any individual,  corporation (other than the Corporation),  partnership,  trust,
association, pool, syndicate, or any other entity or any group of persons acting
in concert  becomes the  beneficial  owner,  as that  concept is defined in Rule
13d-3 promulgated by the Securities and Exchange Commission under the Securities
Exchange Act of 1934, of securities of the Corporation possessing twenty percent
(20%)  or  more of the  voting  power  for  the  election  of  Directors  of the
Corporation;  (b) there shall be consummated any consolidation,  merger or other
business  combination  involving  the  Corporation  or  the  securities  of  the
Corporation in which holders of voting securities of the Corporation immediately
prior to such consummation own, as a group, immediately after such consummation,
voting  securities of the Corporation  (or, if the Corporation  does not survive
such  transaction,   voting   securities  of  the  corporation   surviving  such
transaction)  having less than fifty  percent (50%) of the total voting power in
an  election  of  Directors  of  the   Corporation   (or  such  other  surviving
corporation);

                                                         


                                       45
<PAGE>




(c) during any period of two consecutive years, individuals who at the beginning
of such period  constitute the Directors of the Corporation cease for any reason
to constitute at least a majority thereof unless the election, or the nomination
for  election by the  Corporation's  shareholders,  of each new  Director of the
Corporation  was approved by a vote of at least  two-thirds  of the Directors of
the  Corporation  then still in office who were Directors of the  Corporation at
the beginning of any such period;  (d) removal by the stockholders of all or any
of the incumbent Directors of the Corporation other than a removal for Cause; or
(e) there shall be consummated any sale,  lease,  exchange or other transfer (in
one transaction or a series of related  transactions)  of all, or  substantially
all, of the assets of the Corporation (on a consolidated basis) to a party which
is not controlled by or under common control with the Corporation.
         Section 1.6.  "Code" means the Internal Revenue Code of 1986,
as amended.
         Section 1.7.  "Committee" means the committee appointed by the
Board of Directors to administer the Plan.
         Section 1.8.  "Corporation" means Trustco Bank, National
Association.
         Section 1.9.  "Deferred  Compensation  Account"  means the  bookkeeping
account established for each Participant pursuant to Section 4.2 herein.
         Section 1.10.  "Incentive Award" means the awards made
pursuant to Section 3.1 herein.

                                                         


                                       46
<PAGE>



         Section  1.11.  "Net  Income"  means  net  income  of  the  Corporation
exclusive of any related  restructure  charges  directly in  conjunction  with a
merger or acquisition.
         Section  1.12.   "Participant"  means  any  executive  officer  of  the
Corporation who is approved by the Board of Directors for  participation  in the
Plan as provided in Article II.
         Section 1.13. "Plan" means the Trustco Bank Executive Officer Incentive
Plan as set forth herein and as the same may be amended from time to time.
         Section 1.14.  "Plan Year" means the twelve (12) month period beginning
on any January 1 and ending on the following December 31.
         Section 1.15.  "Retirement"  means termination on or after the earliest
retirement  date  specified in the  Retirement  Plan of Trustco  Bank,  National
Association.
         Section 1.16. "Return on Equity" means Net Income divided by the sum of
Total Shareholder Equity plus or minus mark-to-market adjustments for securities
minus  any  equity  transaction   directly  in  conjunction  with  a  merger  or
acquisition.
         Section 1.17. "Total and Permanent  Disability" has the same meaning as
defined in the Retirement Plan of Trustco Bank, National Association.
         Section  1.18.  "Total  Shareholder  Equity"  means total equity of the
Corporation  exclusive of any equity transactions directly in conjunction with a
merger or acquisition.


                                                        


                                       47
<PAGE>




                                   ARTICLE II
                                  PARTICIPATION
         Section 2.1.  Prior to each Plan Year, the Chief  Executive  Officer of
the  Corporation  will present to the Board of Directors a list of the executive
officer  positions  recommended for participation in the Plan for the Plan Year.
The Board of Directors shall act upon these recommendations and inform executive
officers of their selection prior to the beginning of the Plan Year.
         Section 2.2.  Subject to the  provisions  of Sections 2.3, 2.4, 2.5 and
2.6 herein,  individuals  assigned to a position designated for participation in
the Plan  during  the  course of a Plan Year will be  eligible  for  receipt  of
Incentive  Awards even if they are in such positions only part of the Plan Year.
The Incentive Award to such  Participants will be prorated based upon the number
of full calendar months of service in the participating  position. A Participant
shall be one hundred  percent (100%) vested at all times in each Incentive Award
made to such Participant.
         Section 2.3. A Participant  who terminates  employment due to Total and
Permanent  Disability or Retirement  will be entitled to an Incentive  Award for
the Plan Year based upon the  portion of the Base Salary  actually  paid to such
Participant during the Plan Year in which he terminates.
         Section 2.4. A  Participant  who dies prior to the end of the Plan Year
will be entitled to an  Incentive  Award for the Plan Year as  calculated  under
Section 3.1 herein.

                                                        


                                       48
<PAGE>




         Section 2.5. A Participant who terminates  employment  prior to the end
of a Plan Year for reasons other than death,  Total and Permanent  Disability or
Retirement,  will  cease  to be a  Participant  in the  Plan  as of the  date of
termination  of  employment  and will  forfeit  all rights to  Incentive  Awards
accrued during the Plan Year in which the termination of employment occurs.
         Section 2.6. A Participant  who  terminates  employment  within two (2)
years after a Change in Control will be entitled to an  Incentive  Award for the
Plan Year  based  upon the  portion  of the Base  Salary  actually  paid to such
Participant during the Plan Year in which he terminates.
                                   ARTICLE III
                                INCENTIVE AWARDS
         Section 3.1. A Participant  will be entitled to an Incentive  Award for
each  Plan Year in which the  Return  on  Equity  of the  Corporation  equals or
exceeds  14%.  The  Incentive  Award will be an amount  equal to his Base Salary
multiplied by a bonus percentage based on the Corporation's  Return on Equity as
set forth in the following table:

              Return on Equity                             Bonus Percentage

                    14%                                           40%
                    15%                                           50%
                    16%                                           60%
                    17%                                           75%
                    18%                                           90%
                    19%                                          105%
                    20%                                          125%


         Section 3.2.  The Incentive Award for a Plan Year will be
determined by the Board of Directors following a report to the

                                                        


                                       49
<PAGE>


Board of Directors  made no earlier  than the  December  meeting of the Board of
Directors for the Plan Year.
         Section  3.3.  Unless the  Participant  elects to defer  receipt of his
Incentive Award as provided in Article IV, Incentive Awards will be paid in cash
to  Participants  as soon as  practicable  following  the  determination  of the
Incentive Awards by the Board of Directors.
                                   ARTICLE IV
                          DEFERRAL OF INCENTIVE AWARDS
         Section  4.1.  On or before  December  31, a  Participant  may elect in
writing to defer receipt of all or a specific  part of the Incentive  Award that
the  Participant  may earn the  following  Plan  Year.  Such  deferral  election
continues in effect from Plan Year to Plan Year unless the Participant amends or
terminates  his  deferral   election  by  written  request.   Any  amendment  or
termination of a deferral election will first become effective for the Incentive
Award earned during the Plan Year  commencing  after the receipt of such written
request.
         Section 4.2. The  Corporation  will  establish a Deferred  Compensation
Account  for each  Participant  who elects to defer all or part of an  Incentive
Award for any Plan Year.  Incentive Awards deferred by a Participant pursuant to
this Article IV will be credited to his Deferred  Compensation Account as of the
date the Incentive  Award would have been payable to the Participant but for his
deferral election.  Such Deferred  Compensation  Account will be for bookkeeping
purposes only. The Corporation will not be

                                                         


                                       50
<PAGE>


required to  segregate  assets or  otherwise  establish a trust with  respect to
Incentive Awards deferred pursuant to this Article IV.
         Section  4.3. A  Participant's  Deferred  Compensation  Account will be
credited  at the end of each  calendar  quarter  with an  amount  calculated  by
multiplying the Participant's  Deferred Compensation Account as of the first day
of the calendar  quarter by a rate equal to one-fourth of the greater of (i) six
percent (6%), or (ii) the ten-year U.S.  Treasury Bond rate on the last business
day of the quarter.
         Section 4.4. In the event that the Internal Revenue Service  determines
that all or a portion of the benefits  payable under the Plan will be subject to
federal income tax prior to distribution of such benefits,  the Corporation will
distribute  to the  Participant  that  portion of his  benefit on which  federal
income tax is being imposed.
                                    ARTICLE V
                      PAYMENT OF DEFERRED INCENTIVE AWARDS
         Section 5.1. Upon  termination  of  employment of a Participant  due to
Retirement,  Total and Permanent  Disability or any reason other than death, his
Deferred  Compensation  Account will be payable to him or his  Beneficiary  in a
single lump sum as soon as practicable following his termination of employment.
         Section 5.2. Upon the death of a Participant, his Deferred Compensation
Account will be payable to his Beneficiary in a single lump sum on the first day
of the Plan Year following his death.


                                                        


                                       51
<PAGE>



                                   ARTICLE VI
                                     CLAIMS
         Section  6.1.  If a claim for  benefits  under the Plan is denied,  the
Committee will provide a written notice of the denial setting forth the specific
reasons for the denial, a description of any additional  material or information
necessary for a claimant to perfect a claim, an explanation of why such material
or  information is necessary and  appropriate  information as to the steps to be
taken for the claim to be submitted for review.  A claimant may request a review
of a denial.  Such requests  should be submitted to the  Committee,  in writing,
within 60 days after  receipt of the  denial  notice  stating  the  reasons  for
requesting  the review.  A claimant may review  pertinent  documents  and submit
issues and  comments  in writing.  A decision  will be made on the review of the
denial of a claim not later  than 60 days  after the  Committee's  receipt  of a
request for review unless special circumstances require an extension of time for
processing,  in which case a decision  shall be rendered as soon as possible but
not later than 120 days after receipt of a request for review, provided that the
claimant is given written notice of the extension of time within the original 60
day period.  The decision on review will be in writing to the claimant and shall
include specific reasons for the decision.


                                                        


                                       52
<PAGE>



                                   ARTICLE VII
                            AMENDMENT AND TERMINATION
         Section 7.1. The Board of Directors  may amend or terminate the Plan at
any time; provided,  however, that no such amendment or termination may alter or
impair any Participant's rights previously granted under the Plan as of the date
of such amendment or termination without his consent.
         Section 7.2. In the event of Plan termination, a Participant's Deferred
Compensation  Account  will  not be paid  to him  until  he  dies  or  otherwise
terminates his employment with the Corporation.
                                  ARTICLE VIII
                                 ADMINISTRATION
         Section  8.1.  The Plan  shall be  administered  by the  Committee,  in
accordance with its terms, for the exclusive benefit of Participants.
                                   ARTICLE IX
                                  MISCELLANEOUS
         Section  9.1.  Nothing  contained  in this  Plan  and no  action  taken
pursuant to the provisions of this Plan shall give the  Participant the right to
be retained in the employ of the  Corporation or interfere with the right of the
Corporation to discharge the Participant at any time.
         Section  9.2.  No benefit  payable at any time under this Plan shall be
subject  in any  manner  to  alienation,  sale,  transfer,  assignment,  pledge,
attachment or encumbrance of any kind except by

                                                      


                                       53
<PAGE>




will, by the laws of descent and distribution or by Beneficiary
designation herein.
         Section 9.3. All rights  hereunder  shall be governed by and  construed
according  to the laws of the State of New York,  except to the extent such laws
are  preempted  by the laws of the United  States of  America.  In the event any
provision of this Plan is held invalid,  void or  unenforceable,  the same shall
not affect,  in any respect  whatsoever,  the validity of any other provision of
this Plan.
         Section  9.4.  Nothing  contained  in this  Plan  and no  action  taken
pursuant to the provisions of this Plan shall create or be construed to create a
trust of any kind or a fiduciary  relationship  between the  Corporation and the
Participant  or any other  person.  To the extent that any person  acquires  the
right to receive payment from the Corporation  under this Plan, such right shall
be no  greater  than  the  right  of  any  unsecured  general  creditor  of  the
Corporation.
         Section  9.5. The terms of this Plan shall be binding upon and inure to
the benefit of the Corporation,  its successors and assigns, and the Participant
and his heirs and legal representatives.
         Section 9.6. All expenses  (including,  without limitation,  legal fees
and expenses) incurred by a Participant in connection with, or in prosecuting or
defending, any claim or controversy arising out of or relating to the Plan shall
be paid by the Corporation.

                                                      


                                       54
<PAGE>



         IN WITNESS WHEREOF,  the Corporation has caused this Restatement of the
Plan to be executed on this 29th day of March, 1996.

                                     TRUSTCO BANK, NATIONAL ASSOCIATION


                                     By: /s/Robert A. McCormick
                                         ----------------------
                                         Robert A. McCormick
       
                                     Title: President


                                      


                                       55
<PAGE>



<TABLE>


                                                               Exhibit 11
                                                   TRUSTCO BANK CORP NY
                                                      1996 FORM 10-K

                                        Computation of Net Income Per Common Share

                                                                                      Year Ended December 31,
<CAPTION>

                                                                     1996                   1995                1994
                                                                 ------------           -----------         --------
Primary (1)
<S>                                                              <C>                    <C>                  <C>       
  Net Income.............................................        $28,699,000            25,527,000           22,888,000
                                                                  ==========            ==========           ==========

  Weighted daily average number of common
            shares outstanding...........................         20,369,000            20,249,000           20,162,000

  Weighted average common stock equivalents due
            to the dilutive effect of stock options when
            utilizing the Treasury stock method.  Per share
            market price is based on the average per share
            market price for the period.                             653,000               491,000              380,000
                                                                     -------               -------              -------

  Total weighted average common shares
            and common stock equivalents outstanding              21,022,000            20,740,000           20,542,000
                                                                  ==========            ==========           ==========

  Net Income per  common share...........................        $      1.37                  1.23                 1.11
                                                                        ====                  ====                 ====

Assuming Full Dilution (1)(2)
  Net Income.............................................        $28,699,000            25,527,000           22,888,000
                                                                  ==========            ==========           ==========

  Weighted daily average number of
            common shares outstanding....................         20,369,000            20,249,000           20,162,000

  Weighted average common stock equivalents due
            to the dilutive effect of stock options when
            utilizing the Treasury stock method.  Per share
            market price used is the greater of the average
            price for the period or the end of period
            market price per share.......................            768,000               661,000              423,000
                                                                     -------               -------              -------

  Total weighted average common shares and
            common stock equivalents outstanding.........         21,137,000            20,910,000           20,585,000
                                                                  ==========            ==========           ==========

  Net Income per  common share assuming
            full dilution                                        $      1.36                 1.22                  1.11
                                                                        ====                 ====                  ====
<FN>

  Notes:
  (1)Daily average shares outstanding for all years have been adjusted to reflect a 15% stock split in 1996, 6 for 5
     stock split in 1995, an a 10% stock dividend in 1994.
  (2)This   calculation is submitted in accordance with Regulation S-K item 601(b) (11) although not required by
     footnote 2 to paragraph 14 of APB Opinion No. 15 because it results in dilution of less than 3%.
</FN>
</TABLE>


                                                          -56-

<PAGE>

(FRONT COVER)
TrustCo Bank Corp NY
1996 Annual Report
                                       57
<PAGE>

(INSIDE FRONT COVER)
(BLANK)

<PAGE>                                 58


TrustCo Bank Corp NY is a one bank holding company headquartered in Schenectady,
New York. The Company is the largest commercial banking enterprise headquartered
in the  Capital  Region  of New York  State.  The  principal  subsidiary  of the
Company,  Trustco  Bank,  National  Association,  operates 48 community  banking
offices,  which include 30 drive-up  windows and 25 ATMs,  throughout  the Banks
business  territory.  The Bank serves 8 counties with a broad range of community
banking services.
<TABLE>

 Financial Highlights
<CAPTION>

(dollars in thousands, except per share data)              Years ended December 31,
                                                                               Percent
                                                           1996         1995    Change
Income:
<S>                                                  <C>           <C>         <C>  
    Net interest income (TE)                         $   87,007       83,451     4.26%
    Net income                                           28,699       25,527    12.43
Per Share (1):
    Net income                                             1.37         1.23    11.38
    Book value                                             7.97         7.89     1.01
Average Balances:
    Assets                                            2,220,535    2,073,391     7.10
    Loans, net                                        1,227,407    1,187,929     3.32
    Deposits                                          1,936,445    1,859,070     4.16
    Shareholders' equity                                155,927      145,469     7.19
Financial Ratios:
    Return on average assets                               1.29%        1.23     4.88
    Return on average equity (2)                          19.05        18.03     5.66
    Tier 1 capital to:
        Total average assets (leverage)                    7.04         6.88     2.33
        Risk-adjusted assets                              12.99        12.45     4.34
    Total capital to risk-adjusted assets                 14.28        13.73     4.01
    As a percentage of average loans:
        Loans charged off, net of recoveries               0.27         0.27      --
        Provision for loan losses                          0.54         1.07   (49.53)
    Allowance for loan losses as a coverage of
        nonperforming loans                                3.7x         3.1x    19.35
    Efficiency ratio                                      39.51%       42.52     7.08
    Dividend payout ratio                                 70.38        69.55     1.19

</TABLE>
<TABLE>

Per share information of common stock (1)
<CAPTION>
                                                                                           Range of Stock
                                                                  Net       Cash    Book        Price     
                                                               Income   Dividend   Value     High     Low
1995
<S>                                                              <C>         <C>    <C>     <C>     <C>  
    First quarter                                                $.29        .20    7.06    15.04   13.22
    Second quarter                                                .30        .20    7.29    15.76   14.31
    Third quarter                                                 .32        .24    7.39    20.00   15.40
    Fourth quarter                                                .33        .24    7.89    19.57   18.48
1996
    First quarter                                                 .32        .24    7.60    19.24   17.61
    Second quarter                                                .33        .24    7.54    19.35   16.74
    Third quarter                                                 .36        .24    7.74    21.30   16.30
    Fourth quarter                                                .36        .28    7.97    22.61   20.00
<FN>

(1) Adjusted for a 15% stock split in 1996 and a 6 for 5 stock split
in 1995.
(2) Excludes the market adjustment on securities available for sale.
</FN>
</TABLE>

                                       59
<PAGE>


Table of Contents

Contents
Financial Highlights.................................................      1
Executive and Senior Officers of Trustco Bank........................      3
President's Message..................................................      4
Management's Discussion and Analysis of Operations...................      6
Average Balances, Yields and Net Interest Margins....................     12
Glossary of Terms....................................................     25
Management's Statement of Responsibilities...........................     26
Independent Auditors' Report.........................................     27
Consolidated Financial Statements and Notes..........................     28
Officers and Board of Directors......................................     45
Officers.............................................................     46
Branch Locations.....................................................     47
General Information..................................................     48

TrustCo Mission Statement:

TrustCo will be the low cost provider of high quality services to our customers
in the communities we serve and return to our owners an above average return on
their investment.
 
                                       60
<PAGE>

Executive and Senior Officers of Trustco Bank


                                       61
<PAGE>



President's Message



Dear Shareholder:

  1996 was another record year at TrustCo. In the overall, our industry had a 
very successful  year,  and  TrustCo  was no  exception, posting  results  that
are competitive  by any  standards.  We are grateful to our employees and Board
of Directors  for their strong support and enthusiasm, ensuring our  consistent
strong  performance.
  During  1996,  shareholder  values continued in the right direction  with net
income at $28.7 million,  up a significant  12.4% over 1995.  TrustCo's most
important ratio,  return on shareholders' equity, was 19.05%, up from 18.03% in
1995. We are committed to insuring that return on equity compares favorably in
any peer group, and we are comfortable that it does. TrustCo's five year ROE was
17.07% and we plan an increase to 20% for the current  fiscal year.
  During 1996, we issued a 15% stock split  maintaining the cash dividend level
on the newly issued shares, effectively increasing dividend  income for TrustCo
owners by 15%.  The  quarterly  cash  dividend  has  increased at a 21% compound
annual  rate  over  the  last  five  years,  a major  accomplishment.  It is our
intention to continue  monitoring  our internal  generation  of capital;  should
excess  capital  exist,  we would  recommend  steps to the Board to correct that
situation.  These steps could  include any  measures  that would  return  excess
capital  to  TrustCo's  owners.
  We note with  sorrow  the  passing of Philip J. Thompson  and the  retirement
of  Charles  W.  Carl,  Jr. Chuck  served  with distinction on our Board for 46
years.  His counsel will be missed.  During 1996 Anthony J. Marinello,  M.D.,
joined the Boards of the Bank and Holding Company. 
  TrustCo's  branch  expansion program continues, and we opened one  additional
branch during 1996. Our plans call for two to three branch openings a year until
we have  filled  the  gaps in our  market  territory.  The  targeted  upgrading
continues  with  each  branch   receiving  a  major  review  and  renovation  at
approximately  seven year  intervals.
  During 1996, we evaluated and discussed a number of acquisition opportunities.
Unfortunately, our discussions were not successful. Our approach to acquisitions
is quite  simple -- we are  extremely careful to avoid damage to shareholder
value in the existing TrustCo  franchise.
  TrustCo's  Affordable  Housing  Program,  which was designed to  assist  with
homeownership,  continues  to be a success  in new  markets.  We  consider  this
program a model for community  reinvestment and one of the most effective in the
state.
  1996 was another  year in which  TrustCo  avoided  most of the  industry
difficulties  while moving  forward to new records.  We intend to continue  this
"boring"  path to the benefit of the owners,  employees,  and  community for the
foreseeable  future.
  1997 will provide income and growth success with emphasis continuing on the
home equity loan,  home equity credit line, and first mortgage products and our
improved NOW and savings  accounts on the deposit  side.
  Our Trust department, which currently manages assets in excess of $950
million, has ambitious  expectations,  and is moving forward under the new 
management  team.
  1997 and beyond should benefit from the solid performance of the superb 
employee team here at TrustCo. For 1996 the often quoted efficiency ratio for
our Company was below 40.00% at a time when most banking companies would like
to see 60.00%. This level of performance efficiency will benefit us through
reduced  operating expense  for years to come.


                                       62
<PAGE>



  1996 was a year of  significant asset  growth from average assets of $2.07
billion to $2.22 billion, an increase of 7.1%, in a time of continuing deposit
outflows from banks.  This solid performance will provide us with investment
opportunities going forward. Our loan portfolio continued to grow during 1996,
increasing by 3.3%, with continued emphasis on the retail side of the product
mix.
  The quality of the loan  portfolio is excellent,  and our allowance for loan
loss has a coverage ratio 3.7 times  nonperforming loans, an important  area of
reserve.
  Community  needs have  expanded  and  TrustCo  has responded  appropriately.
TrustCo has provided employee and management participation  in  charitable  and
community organizations,  and increased its corporate charitable contributions
throughout the Capital  District,  and our Affordable Housing Program continues
to grow.
  TrustCo continues to receive solid external comment.  During 1996 we received
favorable mention in the 1997 edition of America's Finest Companies as one of
sixty-five of 16,000 public companies with an unbroken record of annual earnings
and dividend increases since at least 1985.
  We are enthusiastic  about TrustCo's  future. It is the intention at every
level in the Company to continue our past success into the future.  Our products
are tailored to the needs of our community,  we have an unmatched  employee team
to  deliver  them,  and a  management  style  that can adapt to any  change  the
marketplace may bring almost  immediately.
  We expect the combination  mentioned above and enthusiastic commitment of the
Board of  Directors  will ensure our continuing success in the years ahead,
whatever the banking environment.

Sincerely,
Robert A. McCormick,



President and Chief Executive Officer


                                       63
<PAGE>

Management's Discussion and Analysis of Operations

  The  financial review which follows will focus on the factors  affecting  the
financial  condition  and  results of  operations  of TrustCo  Bank Corp NY (the
"Company" or "TrustCo") and Trustco Bank,  National  Association  (the "Bank" or
"Trustco")  during 1996 and,  in summary  form,  the  preceding  two years.  Net
interest  income and net interest  margin are presented in this  discussion on a
taxable equivalent basis. Balances discussed are daily averages unless otherwise
described.  The  consolidated  financial  statements  and related  notes and the
quarterly  reports to shareholders  for 1996 should be read in conjunction  with
this review.  Certain  amounts in years prior to 1996 have been  reclassified to
conform with the 1996 presentation.
  All per share information has been adjusted for the 15% stock split in 1996.

Overview

  TrustCo recorded net income of $28,699,000 or $1.37 per share for the year
ended December 31, 1996, compared to $25,527,000 or $1.23 per share for the year
ended  December  31,  1995.  This represents an increase of 12.4% in full year
earnings and an 11.4%  increase in per share  results.
  During 1996 TrustCo  achieved:
     - taxable  equivalent net interest  income of $87.0 million,  an increase
       of 4.3% over 1995,
     - a reserve for loan losses that provides a coverage ratio of 3.7 times
       nonperforming loans. The  allowance  set aside for problem loans reached
       4.15% of total loans at year end 1996, compared to 3.94% for 1995,
     - an efficiency ratio of only 39.51% for the year when the industry target
       is the attainment of a 60% efficiency  ratio. TrustCo  significantly
       outperformed  this target level for 1994, 1995 and 1996, and
     - growth in average  deposits,  earning  assets and total  assets of $77.4
       million, $142.6  million  and  $147.1  million,  respectively.

Asset/Liability Management
  TrustCo's objectives in managing its balance sheet are to monitor the
sensitivity of net interest income in relation to actual or potential changes in
interest rates,  and to enhance  profitability  through  strategies that promise
sufficient   reward  for  understood  and  controlled   risk.  The  Company  has
established  guidelines  for liquidity to maintain  adequate levels in light of
loan and deposit  demands.  TrustCo  does not engage in any high risk  investing
activities,  nor does it invest in financial derivatives.  The Company relies on
traditional banking investment instruments and its large base of "core" deposits
to help in asset/liability management.
<TABLE>

 MIX OF AVERAGE EARNING ASSETS
 (dollars in thousands)                                                                             
<CAPTION>                                                                                               
                                                                                                     Components of               
                                                                                96-95    95-94    Total Earning Assets
                                             1996         1995         1994    Change   Change   1996     1995   1994
<S>                                    <C>           <C>          <C>        <C>       <C>      <C>      <C>    <C> 
Loans, net of unearned income          $1,227,407    1,187,929    1,122,698    39,478   65,231   57.4%    59.6   58.9
Securities available for sale:
    U.S. Treasuries and agencies          409,590      255,244      269,378   154,346  (14,134)  19.2     12.8   14.1
    States and political subdivisions      78,921       15,926         --      62,995   15,926    3.7      0.8    --
    Mortgage-backed securities             53,844        8,731       35,172    45,113  (26,441)   2.5      0.4    1.8
    Other                                  38,564       21,179       28,430    17,385   (7,251)   1.8      1.1    1.5
    Total securities available for sale   580,919      301,080      332,980   279,839  (31,900)  27.2     15.1   17.4
Investment securities:
    U.S. Treasuries and agencies             --        119,989       98,380  (119,989)  21,609    --       6.0    5.1
    States and political subdivisions        --         40,068       27,120   (40,068)  12,948    --       2.0    1.4
    Mortgage-backed securities               --        119,113      111,691  (119,113)   7,422    --       6.0    5.8
    Other                                    --         13,738       13,621   (13,738)     117    --       0.7    0.7
    Total investment securities              --        292,908      250,812  (292,908)  42,096    --      14.7   13.0
Federal funds sold                        328,500      212,323      203,878   116,177    8,445   15.4     10.6   10.7
Total earning assets                   $2,136,826    1,994,240    1,910,368   142,586   83,872  100.0%   100.0  100.0


</TABLE>

                                       64
<PAGE>


Earning Assets

  Average earning assets during 1996 were $2.14 billion,which is $142.6 million,
or 7.1%,  greater than the prior year.  The increase in average  earning  assets
reflected the following:
  - growth in funding sources (deposits and short-term borrowings) of $136.8
     million,  or 7.2%, over the 1995 average balance,  and
  - the internal  generation  of capital  retained by the Company of $10.5 
     million.
  Total average assets for 1996 were $2.22  billion, compared to $2.07 billion
in 1995. The  table, "Mix of  Average  Earning  Assets" shows how the mix of the
earning  assets has changed over the last three  years.  While growth in earning
assets is critical to improved profitability, changes in the mix can also have a
significant  impact on income levels.
  The most significant shift in the mix of earning assets between 1995 and 1996
was the increase in federal funds sold as a percentage of average earning
assets.  This shift in investment mix was taken by management  to  develop
significant  levels of  liquidity  during  1996 to take advantage  in 1997 of
reinvestment  opportunities  in the loan  and  securities portfolios.

Loans: Average total loans increased $39.1 million, or 3.3%, during 1996. 
Interest income on the loan portfolio remained  essentially  unchanged in
1996 at $107.5 million.  The increase in the average balances outstanding during
1996 was offset by a reduction in the average yield on the loan  portfolio  from
9.05% in 1995 to 8.76% in 1996.  The steady  growth of the loan  portfolio  as a
component of the Company's  assets, as well as the continued high quality of the
portfolio, contributed significantly to the Company's superior operating results
for 1996.
  Loan products  related to residential real estate continued to exhibit
significant  growth during 1996. Average  residential  mortgage loans rose $68.3
million,  or 9.6%, during 1996.  TrustCo continued to outpace the competition by
offering mortgage loan products with a quick credit decision, low closing costs,
and no escrow requirement.
<TABLE>

Taxable Equivalent Net Interest Income (in millions)
<CAPTION>

<S>                                             <C>  
1994                                            $81.1
1995                                             83.5
1996                                             87.0
</TABLE>

The  overwhelming  majority  of  TrustCo's  real  estate  loans are  secured  by
properties  within the Bank's market area.  Management's specific  knowledge of
local market  conditions and trends  enhances the quality of the loan portfolio.
During 1996,  management continued its established practice of retaining all new
loans  originated in the Bank's portfolio rather than packaging them for sale in
the  secondary  mortgage  market.
  The yield on the  residential  mortgage  loan portfolio  decreased from 8.41%
in 1995 to 8.30% in 1996 due  principally to the effect of new loan production.
As a result of the increase in average balances,  total  interest  income  on 
residential  mortgage loans increased by 8.2% to $65.0 million in 1996.
<TABLE>

Loan portfolio
(dollars in thousands)                   Average Balances
<CAPTION>
                                    1996                 1995               1994                1993                 1992

                              Amount   Percent      Amount  Percent     Amount Percent      Amount Percent      Amount  Percent
<S>                       <C>            <C>     <C>          <C>    <C>         <C>     <C>         <C>     <C>          <C>  
Residential               $  783,094      63.7%    714,804     60.1%   652,837    58.0%    555,317    52.9%    506,362     49.2%
Commercial                   224,949      18.3     237,165     19.9    237,994    21.2     255,265    24.4     287,524     27.9
Home equity line of credit   187,652      15.3     202,647     17.0    203,756    18.1     201,013    19.2     183,539     17.8
Installment                   33,299       2.7      35,269      3.0     30,242     2.7      36,185     3.5      52,790      5.1
Total loans                1,228,994     100.0%  1,189,885    100.0% 1,124,829   100.0%  1,047,780   100.0%  1,030,215    100.0%
Less: Unearned income          1,587                 1,956               2,131               2,925               4,735
      Allowance for
         loan losses          51,233                45,086              37,334              30,214              23,735
Net loans                 $1,176,174             1,142,843           1,085,364           1,014,641           1,001,745

</TABLE>

                                       65
<PAGE>


  The average balance of commercial loans decreased by $12.2 million, from
$237.2 million in 1995 to $224.9 million in 1996. In addition,the yield on this
portfolio decreased by 15 basis points, thereby creating an overall reduction in
interest income on commercial loans of $1.5 million. TrustCo strives to maintain
strong  asset  quality in all  aspects of its loan  portfolio,  especially  with
respect to commercial loans.  During 1996, the Company  experienced an excess of
repayments and troubled loan resolutions over new commercial loans.
  Rather than reduce desired interest rates on the portfolio or compromise
overall asset quality,  TrustCo's  operating  philosophy  is  to  maintain  its
strong  loan underwriting standards, even if that results in fewer new loans.
This philosophy has been very successful over the  years  for the  Company  in
avoiding loan underwriting problems while maintaining a portfolio of high
quality  commercial loans.
  TrustCo's commercial lending activities are focused on balancing the Company's
commitment to meeting the credit needs of businesses in its market area with the
necessity of maintaining a high quality loan portfolio. In accordance with these
ideals,  the  Bank  has  consistently   emphasized  the origination of loans 
within its market area.  The portfolio  contains no foreign loans, nor does it
contain any concentrations of credit extended to any single borrower or
industry.  The Bank's  commercial  portfolio  reflects the diversity found in
the Capital Region's  economy.
  TrustCo has a long standing leadership position in the home equity credit line
product in its market.  TrustCo was one of  the first  financial  institutions
in  the  Upstate  New  York  region  to aggressively market and originate this
product and has  developed  significant expertise with respect to its risks and
rewards. During 1996 the average balance of home equity credit lines was $187.7
million, down from the 1995 average balance of $202.6 million. The average yield
on this portfolio decreased from 10.19% in 1995 to 9.21% in 1996.  The decrease
in yield during 1996 was directly attributable  to changes in the prime rate of
interest (home equity credit lines reprice  with changes in prime) and to
changes made by the Company in the margin above  prime  that was  charged  on
these  loans.
  The average balance of the installment loan portfolio, net of unearned income,
decreased to $31.7 million for 1996, compared  to $33.3 million in 1995.  This
portfolio  continues  to decrease  because many  consumers  have shifted  their
borrowing  patterns from direct  placement installment credits to home equity
loan products,  which may offer an income tax deduction.
<TABLE>

MATURITIES AND SENSITIVITIES OF LOANS TO CHANGES IN INTEREST RATES
(in thousands)
<CAPTION>
                                                                December 31, 1996
                                                         After 1 Year
                                              In 1 Year    But Within      After   
                                                or Less       5 Years    5 Years         Total
<S>                                            <C>             <C>         <C>         <C>    
Commercial                                     $150,555        58,183      8,625       217,363
Real estate construction                          7,055            --         --         7,055
Total                                          $157,610        58,183      8,625       224,418
Predetermined rates                            $ 35,724        47,684      8,625        92,033
Floating rates                                  121,886        10,499         --       132,385
Total                                          $157,610        58,183      8,625       224,418

</TABLE>

Securities available for sale: During 1996 and 1995, the portfolio of securities
available for sale was actively managed by the Company to take full advantage of
changes in interest rates occurring  during those time periods.  At December 31,
1996,  securities  available  for sale amounted to $618.7  million,  compared to
$640.2 million at year end 1995.
  As more fully described in the footnotes to the consolidated  financial
statements,  due  to  changes  in  the  accounting  for investment securities,
in December 1995 TrustCo transferred the held to maturity securities  portfolio
to the  securities  available  for  sale portfolio,  and determined that all of
its securities portfolio would be designated as available for sale. In the
fourth quarter of 1995, the accounting  regulatory  authorities allowed a one
time transfer of securities from the held to maturity category to the available
for sale category. Approximately $288.5 million of securities were transferred
to the available for sale portfolio as a result of this opportunity.


                                       66
<PAGE>

  Securities classified as available for sale are utilized as an integral
element in the asset/liability  management process of the Company.  These 
securities are actively managed to take advantage of changes in interest rates
or other banking opportunities  that become available. The decision to transfer
the held to maturity  securities into the category of securities  available for
sale allows TrustCo to manage these newly transferred assets similarly. Sales of
securities from the held to maturity  portfolio are  allowed  only  under  very
limited circumstances and, therefore,active portfolio management is not allowed.
  For 1996,  the average  balance of securities  available for sale was $580.9
million with an average yield of 7.61%, compared to $301.1 million with an
average yield of 7.49% in 1995.  As noted above, the accounting  for investment
securities changed during 1995,  and there were certain  securities  classified
as held to maturity during some periods in 1995. For the remainder of this
analysis,  the 1995 figures will be for both the balance of  securities 
available for sale and securities held to maturity.  The 1995  average  balance
for total  securities (securities  available  for sale and  securities  held to
maturity) was $594.0 million, and the average yield on this portfolio was 7.33%.
  TrustCo invests in high quality securities with approximately 80% of the
average  investments for 1996 comprised of securities issued or guaranteed by
the U.S.  Treasury or its agencies. In addition,  approximately 14% of the
average securities portfolio is invested in securities issued by states and
political subdivisions.
  The taxable equivalent income earned on the securities  portfolio in 1996 was
$44.2 million, versus $43.6 million in 1995. The average balance in the
securities portfolio decreased by $13.1 million  between 1995 and 1996.  This
decrease in balance was offset by an increase in the average yield to 7.61% in
1996 from an average of 7.33% in 1995.
  During 1996, TrustCo also recognized $4.5 million of net losses from 
securities  transactions,  compared to a net gain of $240 thousand in 1995.
Throughout  1996 TrustCo sold  securities  to provide  liquidity  for  potential
reinvestment  at higher  interest  rates.  This created a situation where losses
were being  recognized in 1996 with the expectation  that, upon  reinvestment of
the proceeds,  interest income in future periods would be enhanced  sufficiently
to more than  offset  the loss that was  recognized.  At year end 1996,  TrustCo
continued to have  significant  liquidity in the form of $310 million of federal
funds sold.  Management  believes that the Company will have the  opportunity to
reinvest  these  funds  in  the  securities  or  loan   portfolios  as  enhanced
opportunities  develop in 1997.
  TrustCo does not invest in any exotic investment products such as interest 
rate swaps, forward placement  contracts,  options, or any other instruments
commonly referred to as derivatives.  By actively managing a portfolio  of high
quality  securities, the objectives of asset/liability management and liquidity
can be met, while at the same time producing a constant earnings  stream  that
meets  or  exceeds  alternative  rates  offered  in  the marketplace.
<TABLE>

Securities available for sale and investment securities
(in thousands) 
<CAPTION>
                                                            As of December 31,
                                                     1996                    1995                  1994

                                              Amortized     Market   Amortized    Market   Amortized    Market
                                                   Cost      Value        Cost     Value        Cost     Value
Securities available for sale:
<S>                                            <C>         <C>         <C>       <C>         <C>       <C>    
    U.S. Treasuries and agencies               $404,885    406,933     432,710   447,343     102,947   102,919
    States and political subdivisions            94,954     96,918      68,151    70,371          --        --
    Mortgage-backed securities                   75,492     76,493      78,481    80,284          --        --
    Other                                         4,276      4,276      15,690    17,290         675       675
      Total debt securities available for sale  579,607    584,620     595,032   615,288     103,622   103,594
    Equity securities                            30,139     34,050      24,118    24,918      13,906    13,864
        Total securities available for sale    $609,746    618,670     619,150   640,206     117,528   117,458
Investment securities:
    U.S. Treasuries and agencies               $     --         --          --        --     145,542   141,117
    States and political subdivisions                --         --          --        --      44,222    43,827
    Mortgage-backed securities                       --         --          --        --     143,082   134,902
    Other                                            --         --          --        --      15,012    14,609
        Total investment securities            $     --         --          --        --     347,858   334,455


</TABLE>

                                       67
<PAGE>

  Securities available for sale are recorded  at their  fair  value  with any
unrealized  gains  or  losses,  net  of  taxes,  recognized  as a  component  of
shareholders'  equity.  At  December  31,  1996 and 1995,  the  market  value of
TrustCo's  portfolio of  securities  available  for sale  resulted in unrealized
gains of approximately $8.9 million and $21.1 million,  respectively.
  The table "Securities Portfolio Maturity Distribution and Yield," distributes
the securities available for sale portfolio as of December 31, 1996, based on
the final maturity of the securities. Mortgage-backed securities are stated 
using average life, and equity securities are excluded.

<TABLE>

SECURITIES  PORTFOLIO MATURITY  DISTRIBUTION AND YIELD
Debt securities available for sale:

(dollars in thousands)
<CAPTION>
                                                 As of December 31, 1996
                                                        Maturing:
                                                   After 1        After 5             
                                   Within       But Within     But Within          After 
                                   1 Year          5 Years       10 Years       10 Years         Total
U.S. Treasuries and agencies
<S>                               <C>               <C>           <C>            <C>           <C>    
    Amortized cost                $25,114           20,117        237,854        121,800       404,885
    Market value                   25,397           20,787        239,708        121,041       406,933
    Yield                            7.92%            8.06           7.67           7.87          7.77
States and political subdivisions
    Amortized cost                $ 9,636           18,149          2,198         64,971        94,954
    Market value                    9,697           18,705          2,271         66,245        96,918
    Yield                            6.88%            8.03           7.90           8.37          8.14
Mortgage-backed securities
    Amortized cost                $   652            8,828         39,168         26,844        75,492
    Market value                      676            9,097         39,834         26,886        76,493
    Yield                            9.45%            8.19           7.60           7.74          7.73
Other
    Amortized cost                $ 3,626               --            650             --         4,276
    Market value                    3,626               --            650             --         4,276
    Yield                            6.74%              --           6.90             --          6.76
Total debt securities available
         for sale
    Amortized cost                $39,028           47,094        279,870        213,615       579,607
    Market value                   39,396           48,589        282,463        214,172       584,620
    Yield                            7.58%            8.07           7.66           8.01          7.82


</TABLE>

                                       68
<PAGE>



Maturity and call dates of securities:  Many of the securities in the investment
portfolio have a call date in addition to the stated  maturity date.  Call dates
allow the issuer of the bond to redeem the bond prior to  maturity  at  selected
dates and at predetermined prices. Normally, securities are redeemed at the call
date  because the issuer can reissue the bond at a lower yield.  Therefore,  for
cash flow, liquidity,  and interest rate management purposes, it is important to
monitor both  maturity  dates and call dates.  The  following  table details the
portfolio of securities  available for sale, for both the maturity date and call
date as of December 31, 1996.  Mortgage-backed securities are reported according
to average life, and equity securities are excluded.
<TABLE>

SECURITIES  PORTFOLIO  MATURITY  AND  CALL  DATE  DISTRIBUTION
Debt  securities available for sale:
(in thousands)
<CAPTION>
                                                                   As of December 31, 1996
                                                     Based on                    Based on
                                                   Final Maturity                Call Date
                                                Amortized     Market       Amortized    Market
                                                     Cost      Value            Cost     Value
<S>                                              <C>         <C>             <C>       <C>    
Within 1 year                                    $ 39,028     39,396         244,915   244,389
1 to 5 years                                       47,094     48,589         194,683   197,129
5 to 10 years                                     279,870    282,463         102,335   105,130
After 10 years                                    213,615    214,172          37,674    37,972
    Total debt securities available for sale     $579,607    584,620         579,607   584,620
</TABLE>


Federal funds sold:  During 1996, the average  balance of federal funds sold was
$328.5 million, up from $212.3 million in 1995. The average rate earned on these
assets was 5.37% for 1996 and 5.91% for 1995.  TrustCo utilized this category of
earning  assets during 1996 as a means of keeping  strong  liquidity as interest
rates in the securities  markets  changed.  Rather than invest excess  liquidity
during 1996,  the Company chose to place these funds in overnight  federal funds
sold. This decision had the short-term effect of suppressing  earnings for 1996,
but positioned TrustCo to take advantage of other banking  opportunities as they
emerge in 1997.
  The average yield on federal funds sold decreased during 1996 as a result of
changes made by the Federal Reserve  Board in setting  the target federal funds
rate.

                                       69
<PAGE>

<TABLE>


Average Balances, Yields and Net Interest Margins

(dollars in thousands)
<CAPTION>
                                                    1996                            1995                           1994`
                                                   Interest                         Interest                      Interest
                                          Average   Income/  Average      Average    Income/ Average     Average  Income/  Average 
                                          Balance   Expense     Rate      Balance    Expense    Rate     Balance  Expense     Rate
Assets
<S>                                    <C>          <C>         <C>     <C>          <C>        <C>    <C>        <C>        <C>  
 Loans, net of unearned income         $1,227,407   107,517     8.76%   1,187,929    107,544    9.05%  1,122,698   94,432     8.41%
 Securities available for sale: 
  U.S. Treasuries and agencies            409,590    31,647     7.73      255,244     19,490    7.64     269,378   17,142     6.36
  States and political subdivisions        78,921     6,235     7.90       15,926      1,277    8.02          --       --       --
  Mortgage-backed securities               53,844     4,114     7.64        8,731        597    6.84      35,172    2,122     6.03
  Other                                    38,564     2,202     5.71       21,179      1,185    5.60      28,430    1,994     7.02
  Total securities available for sale     580,919    44,198     7.61      301,080     22,549    7.49     332,980   21,258     6.38
 Investment securities:
  U.S. Treasuries and agencies                 --        --       --      119,989      8,968    7.47      98,380    7,128     7.24
  States and political subdivisions            --        --       --       40,068      2,963    7.39      27,120    1,661     6.13
  Mortgage-backed securities                   --        --       --      119,113      8,005    6.72     111,691    7,254     6.50
  Other                                        --        --       --       13,738      1,079    7.86      13,621    1,024     7.52
  Total investment securities                  --        --       --      292,908     21,015    7.17     250,812   17,067     6.81
 Federal funds sold                       328,500    17,634     5.37      212,323     12,543    5.91     203,878    9,058     4.44
  Total interest earning assets         2,136,826   169,349     7.93%   1,994,240    163,651    8.21%  1,910,368  141,815     7.42%
 Allowance for loan losses                (51,233)                        (45,086)                       (37,334)
 Cash and non-interest earning assets     134,942                         124,237                        121,463
  Total assets                         $2,220,535                       2,073,391                      1,994,497

Liabilities and shareholders' equity
 Interest-bearing deposits:
  NOW accounts                          $  233,340    3,591     1.54%     230,291      4,356    1.89%    246,357    3,636     1.48%
  Savings                                  667,447   23,012     3.45      618,933     24,248    3.92     726,295   21,725     2.99
  Time deposits and money markets          923,082   51,146     5.54      911,906     49,751    5.46     741,862   34,673     4.67
  Total interest-bearing deposits        1,823,869   77,749     4.26    1,761,130     78,355    4.45   1,714,514   60,034     3.50
 Short-term borrowings                      98,324    4,593     4.67       38,090      1,776    4.66      18,129      461     2.54
 Long-term debt                                 --       --       --          788         69    8.75       2,840      203     7.15
  Total interest-bearing liabilities     1,922,193   82,342     4.28    1,800,008     80,200    4.46   1,735,483   60,698     3.50
 Demand deposits                           112,576                         97,940                         93,822
 Other liabilities                          29,839                         29,974                         28,215
 Shareholders' equity                      155,927                        145,469                        136,977
  Total liabilities and shareholders'
                          equity        $2,220,535                      2,073,391                      1,994,497
Net interest income                                  87,007                           83,451                       81,117
Net interest  spread                                            3.65%                           3.75%                         3.92%
Net interest  margin(net interest income
     to total  interest  earning  assets)                       4.07                            4.18                          4.25

Portions of income earned on certain commercial loans, U.S. Government obligations,obligations of states and political subdivisions,
and equity  securities  are exempt from federal and/or state taxation. Appropriate adjustments have been made to reflect the 
equivalent amount of taxable  income  that would have been  necessary  to generate an equal amount of after tax  income.  Federal 
and New York State tax rates used to calculate  income on a tax  equivalent  basis were 35.0 percent and 9.23 percent for 1996,
35.0  percent and 9.68  percent for 1995,  and 35.0 percent and 10.13 percent for 1994.  The  average  balances of  securities
available  for sale is calculated using amortized costs for these  securities.  Included in the balance of shareholders' equity is
$5.3 million, $3.9 million, and $2.4 million in 1996, 1995, and 1994,  respectively,  of unrealized  appreciation,  net of tax, in
the available for sale securities portfolio.
</TABLE>

                                       70
<PAGE>

Interest bearing sources of funds:  TrustCo utilizes various traditional sources
of funds to support its asset portfolio. The following table "Average Sources of
Funding"  presents the various  categories  of funds used and the  corresponding
average balances for each of the last three years.
<TABLE>

Average Sources of Funding

(dollars in thousands)
<CAPTION>
                                                                                                 Components of
                                                                          96-95     95-94        Total Funding
                                          1996      1995       1994      Change    Change   1996     1995      1994
<S>                                 <C>        <C>        <C>           <C>      <C>       <C>      <C>       <C>
Demand deposits                     $  112,576    97,940     93,822      14,636     4,118    5.5%     5.2       5.1
Retail deposits:
 Savings                               667,447   618,933    726,295      48,514  (107,362)  32.8     32.6      39.7
 Time deposits under $100 thousand     768,240   750,141    589,573      18,099   160,568   37.8     39.5      32.2
 NOW accounts                          233,340   230,291    246,357       3,049   (16,066)  11.5     12.1      13.5
 Money market deposits                  68,130    79,618    103,622     (11,488)  (24,004)   3.3      4.2       5.7
 Total retail deposits               1,737,157 1,678,983  1,665,847      58,174    13,136   85.4     88.4      91.1

 Total core deposits                 1,849,733 1,776,923  1,759,669      72,810    17,254   90.9     93.6      96.2
Time deposits over $100 thousand        86,712    82,147     48,667       4,565    33,480    4.3      4.3       2.7
Short-term borrowings                   98,324    38,090     18,129      60,234    19,961    4.8      2.0       1.0
Long-term debt                              --       788      2,840        (788)   (2,052)    --      0.1       0.1
 Total purchased liabilities           185,036   121,025     69,636      64,011    51,389    9.1      6.4       3.8
 Total sources of funding           $2,034,769 1,897,948  1,829,305     136,821    68,643  100.0%   100.0     100.0
</TABLE>

<TABLE>

Average Deposits by Type of Depositor
(in thousands)
<CAPTION>
                                                                 Years Ended December 31,
                                                        1996            1995           1994            1993           1992
<S>                                               <C>              <C>            <C>             <C>            <C>      
Individuals, partnerships and corporations        $1,880,798       1,802,455      1,752,163       1,706,530      1,605,191
U.S. Government                                           45             261            542             540            525
States and political subdivisions                     44,555          46,091         44,289          48,145         58,439
Other (certified and official checks, etc.)           11,047          10,263         11,342          12,316         11,324
 Total average deposits by type of depositor      $1,936,445       1,859,070      1,808,336       1,767,531      1,675,479
</TABLE>


Deposits:  Average total  deposits  (including  time deposits  greater than $100
thousand)  were $1.94  billion in 1996  compared  to $1.86  billion in 1995,  an
increase of $77.4 million or 4.2%.  Increases were  concentrated  in the savings
deposit  category,  which  increased  by $48.5  million or 7.8% between 1995 and
1996, the core time deposit category,  which increased by $18.1 million or 2.4%,
and the demand deposit category,  which increased by $14.6 million or 14.9%. The
overall  increase  in deposits is very  noteworthy  in light of the  significant
outflow of deposits in the banking  industry  nationally and locally.  For 1996,
the average  balance of  interest-bearing  deposits was $1.82  billion,  with an
average yield of 4.26%,  compared to an average  balance of $1.76 billion and an
average  yield of 4.45% for 1995.  During  1996 the Company  experienced  strong
contributions  from each of the new branches opened during 1995 and 1996 as well
as overall deposit inflows from the existing branch network.  The 14.9% increase
in the demand  deposit  category  during  1996 is  extremely  important  because
customers tend to identify their primary banking relationship with the bank that
has their demand deposit  account.
  The Company strives to maintain  competitive rates on deposit accounts and to
attract  customers  through a  combination  of competitive  interest rates, 
strong customer  service,  and convenient  banking locations. In this fashion,
TrustCo is able to attract deposit customers looking for a  long-term  banking
relationship,  and to  cross  sell  banking  services utilizing  the deposit
account  relationship  as the starting  point.
  Interest expense on deposits decreased  from $78.4  million in 1995 to $77.7
million in 1996. The decrease in interest expense of $610 thousand was due to a
decrease of 19 basis points in the rates paid on deposits in 1996 to 4.26%,
which more than offset the increase in the average balance of interest-bearing
deposits of $62.7 million.  Total interest expense decreased on NOW, money
market, and savings accounts, while interest expense increased on  certificates
of deposit over $100,000 and on core

                                       71
<PAGE>


 time  deposit  accounts.  The decrease in interest  expense
associated with savings  deposits was the result of a decrease to the rates paid
early in 1996. The increase in interest expense associated with the certificates
of deposit over $100,000 was a result of the increase in the average balances of
$4.6  million,  which was to some extent  offset by a  reduction  in the average
yield of 22 basis points to 5.75%. The increase in interest expense on core time
deposits  was due to both an increase in the average  balances of $18.1  million
and an  increase  of 8 basis  points  in the  average  yield  to  5.75% in 1996.
<TABLE>

Maturity of Time deposits
over $100 thousand 
(in  thousands)                                         As of December 31, 1996
<CAPTION>
<S>                                                                     <C>    
 Under 3 months                                                         $28,007
 3 to 6 months                                                            9,297
 6 to 12 months                                                          21,348
 Over 12 months                                                          31,141
 Total                                                                  $89,793
</TABLE>

Other funding sources: The Company had $98.3 million of average short-term
borrowings outstanding during 1996, an increase of $60.2 million  from the 1995
average of $38.1  million.  Total  purchased  liabilities (which  includes time
deposits over $100  thousand) were $185.0 million in 1996, compared to $121.0
million in 1995.
  The increase in purchased liabilities during 1996 was  due to the  effect  for
the full year of the  Trustco  Short-Term Investment  Account,  which had been
introduced  during 1995.  This  account  was  developed  by  the Bank's Trust
Department  as an  investment  vehicle for trust customers.  Balances are 
transferred  daily by the Trust  Department  into this account,  and are 
collateralized  by  securities  owned by the Bank.  Purchased liabilities  as a
percentage  of total  funding  sources  (which  includes  all deposits, 
borrowings  and equity)  averaged 8.4% in 1996, and 5.9% in 1995. The average 
rate on short-term borrowings was 4.67% in 1996 and 4.66% in 1995.
<TABLE>


Volume and Yield Analysis
(in thousands)
<CAPTION>
                                                      1996 vs. 1995                             1995 vs. 1994
                                              Increase     Due to    Due to              Increase     Due to   Due to
                                             (Decrease)    Volume      Rate             (Decrease)    Volume     Rate
Interest income (TE):
<S>                                          <C>          <C>        <C>                   <C>        <C>      <C>  
    Federal funds sold                       $   5,091      6,326    (1,235)                3,485        389    3,096
    Securities available for sale:
        Taxable                                 16,623     16,296       327                    13     (3,164)   3,177
        Tax-exempt                               5,026      5,045       (19)                1,278      1,278       --
        Total securities available for sale     21,649     21,341       308                 1,291     (1,886)   3,177
    Investment securities:
        Taxable                                (18,052)   (18,052)       --                 2,647      2,112      535
        Tax-exempt                              (2,963)    (2,963)       --                 1,301        907      394
        Total investment securities            (21,015)   (21,015)       --                 3,948      3,019      929
    Loans                                          (27)     2,860    (2,887)               13,112      5,662    7,450
        Total interest income                    5,698      9,512    (3,814)               21,836      7,184   14,652
Interest expense:
    NOW accounts                                  (765)        57      (822)                  720       (250)     970
    Money market deposits                         (308)      (335)       27                  (181)      (637)     456
    Savings                                     (1,236)     1,811    (3,047)                2,523     (3,532)   6,055
    Time deposits under $100 thousand            1,627      1,035       592                12,936      8,773    4,163
    Time deposits over  $100 thousand               76        266      (190)                2,323      1,966      357
    Short-term borrowings                        2,817      2,814         3                 1,315        747      568
    Long-term debt                                 (69)       (69)       --                  (134)      (171)      37
        Total interest expense                   2,142      5,579    (3,437)               19,502      6,896   12,606
        Net interest  income (TE)            $   3,556      3,933      (377)                2,334        288    2,046


Increases and  decreases  in  interest income and interest  expense due to both
rate and volume have been allocated to the two categories of variances (volume
and rate) based on the percentage relationship of such variances to each other.
</TABLE>

                                       72
<PAGE>

Capital Resources
Consistent with its long-term goal of operating a sound and profitable financial
organization,  TrustCo strives to maintain strong capital ratios.  New issues of
equity  securities have not been required,  since most of the Company's  capital
requirements  have been provided  through retained  earnings.
  Part of TrustCo's operating  philosophy  is that the Company will not retain
excess  capital.  All capital  that is  generated  by the  Company  that is in 
excess  of the  levels considered by  management  to be necessary for the safe
and sound operations of the Company has been  distributed  to the  shareholders
in the form of cash dividends. Consequently, the capital ratios that are
maintained are adequate but not excessive.  This philosophy has led to a cash
dividend payout ratio for 1996 of 70.38%,  for 1995 of 69.55%,  and for 1994 of
62.52%.  These are  significant payouts to the Company's  shareholders  and are
considered by management to be a prudent use of the retained capital in TrustCo.
As to the likelihood of future dividends,  the  philosophy  stated  above will
continue into 1997 and, where appropriate, the Board of Directors will declare
dividends consistent with that operating philosophy.
<TABLE>

Dividends Per Share
<CAPTION>

<S>                                 <C>  
1994                                $0.71
1995                                 0.88
1996                                 0.99
</TABLE>


  At December 31, 1996, TrustCo's Tier 1 capital was $157.2 million or 12.99% of
risk-adjusted  assets.  Tier 1 capital to total  average  assets  (the  leverage
ratio) at December 31, 1996 was 7.04% as compared to 6.88% in 1995.  At December
31, 1996 the subsidiary bank,  Trustco Bank, met the regulatory  definition of a
"well  capitalized"  institution.
  The Bank converted to a nationally  chartered bank in early 1995 and  changed
its legal name to Trustco Bank,  National Association. All of the operations of
the Bank were consistent with those of a nationally chartered bank. The national
charter allowed the Bank to streamline its regulatory  process by having the
Office of the  Comptroller of the Currency as the primary bank regulator.
  As stated earlier,  TrustCo plans to expand its branch network in 1997. It is
not anticipated  that  additional  capital will be required to support this
expansion  program.  Likewise, operating costs during 1997 can be expected to
rise  modestly  as a result of these new  branches,  but will be offset by the
additional  revenue  generated by the new  branches.
Net Interest Income
 Net interest income is the principal  contributor to net income. Therefore, 
growth in net income is directly  dependent  upon the ability of the Company to
increase net interest income. TrustCo's 1996 increase in net interest income was
primarily the result of increased  average balances of earning assets invested 
at  somewhat  lower  interest  rates  in 1996  than  in  1995.
  Taxable equivalent net interest income for 1996 was $87.0  million,  up $3.6
million or 4.3% over 1995.  The average  balance of interest  earning  assets
increased by $142.6 million or 7.1% to $2.14  billion in 1996 compared to $1.99
billion for 1995. The yield on average earning assets decreased 28 basis points
to 7.93% in 1996  compared  to 8.21% in 1995,  while the average  yield on
interest-bearing liabilities  decreased  18 basis points in 1996 to 4.28%  from
4.46% in 1995. However, the increase in the average balance of interest earning
assets more than offset the reduction in net interest  spread.  Total  interest
income increased by $5.7 million between 1995 and 1996. This increase was caused
by the net effect of the decrease in interest rates,  offset by the increase in
the average balance of interest earning assets.
 Total  interest-bearing  liabilities increased  from  $1.80  billion  with an
average  yield of 4.46% in 1995 to $1.92 billion with an average yield of 4.28%
in 1996. Total interest expense increased from $80.2  million in 1995 to $82.3
million in 1996.  The increase in interest expense was the net result of the
increase in balances  offset by a reduction in rates.
  Net interest income  increased by $3.6 million due to the effects of the
reduction  in  interest  rates,  offset  by the  increase  in  average  balances
outstanding.
  The changes  between 1996 and 1995, as illustrated  in the table "Volume and 
Yield  Analysis," resulted in an increase in interest on earning assets of $5.7
million and an increase in interest expense of $2.1 million.

Risk Management
  The responsibility for balance sheet risk management oversight is the
function of the Asset  Allocation  Committee.  This committee  meets monthly and
includes  the  executive  officers  of the  Company as well as other  department
managers as  appropriate.  The  meetings  include a review of the balance  sheet
structure, formulation of strategy in light of expected economic conditions, and
a review of performance  against  established  guidelines to control exposure to
various types of risk.


                                       73
<PAGE>




Credit Risk
  Credit risk is managed  through a network of loan officer authorities, review
committees, loan policies, and oversight from the senior executives of the 
Company. Management follows a policy of continually identifying, analyzing, and
evaluating  the credit risk  inherent in the loan portfolio.  As a result of 
management's ongoing review of the loan  portfolio, loans are placed in
nonaccrual  status,  either due to the delinquent  status of principal and/or 
interest payments, or based on a judgment by management that, although  payment
of  principal  and/or  interest  is  current,  such  action is prudent.  Loans
are generally placed in nonaccrual  status when principal and/or interest is 90
days past due.  Thereafter, no interest  is taken into  income unless  received
in cash or until such time as the  borrower demonstrates the sustained  ability
to  make  scheduled  payments  of  interest  and  principal.

Nonperforming  Assets
  Nonperforming assets include loans in nonaccrual status, loans which have
been treated as troubled debt restructurings, loans past due 90 days or more and
still accruing interest, and foreclosed real estate properties.
  Nonperforming assets at year end 1996 totalled  $20.6  million, an increase of
$1.2 million from the balance at year end 1995.  Nonperforming  loans  decreased
from $15.7  million in 1995 to $14.0 million in 1996.  Nonperforming  loans as a
percentage  of total  loans were 1.28% in 1995 and  decreased  to 1.13% in 1996.
  Included in nonperforming loans at year end 1996 are $10.7 million of loans in
nonaccrual status, a reduction of $2.1 million, or 16.2%, from the year end 1995
balance.  Loans  past due 90 days or more and still  accruing  interest  of $790
thousand  are  down  from  the  year  end  1995  balance  of $1.7  million,  and
restructured  loans  of $2.5  million  increased  by  $1.4  million  from  1995.
Adherence to strong underwriting  standards and vigorous loan collection efforts
have been cornerstones of the operating philosophy of TrustCo, and have assisted
the  Company  in  avoiding  many of the  pitfalls  that  others  in the  banking
community have  experienced.
  TrustCo has a very diversified loan portfolio with no  concentrations  to any
one  borrower or in any one  industry.
  Nonperforming assets at year end 1996 included $6.5 million of foreclosed
properties compared to $3.7  million in 1995.  Once it is  determined  that a
borrower  is unable to repay the loan  balance,  TrustCo takes  appropriate 
action with respect to the collateral supporting the loan balance. The increase
in  the  foreclosed properties  balance  is the  result  of  efforts  by  the 
Company to complete collection efforts on  nonperforming loans.  Once  included
in the foreclosed property category, management takes decisive action to quickly
dispose of the property.  Management  believes  that the $6.5  million  balance
of foreclosed properties is realizable through the normal  course of  disposing
of these properties.
  As of December 31, 1996, there were no other loans classified for regulatory
purposes that  management  reasonably  expects  will  materially  impact future
operating results,  liquidity, or capital resources.
  TrustCo has no advances to borrowers or projects that are located outside of
the United States.
<TABLE>

Nonperforming Assets
(dollars in thousands)
<CAPTION>
                                                              As of December 31,
                                              1996      1995     1994      1993     1992
<S>                                         <C>        <C>      <C>       <C>      <C>   
Loans in nonaccrual status                  $10,748    12,832    6,370    10,227   17,448
Loans past due 90 days or more                  792     1,696    4,436     6,567   10,634
Restructured loans                            2,495     1,130      910        --       --
Total nonperforming loans                    14,035    15,658   11,716    16,794   28,082
Foreclosed real estate                        6,518     3,732    5,080     4,309    5,946
Total nonperforming assets                  $20,553    19,390   16,796    21,103   34,028

Allowance for loan losses                   $51,561    48,320   38,851    34,087   26,919
Allowance coverage of nonperforming loans      3.67X     3.09     3.32      2.03     0.96
Nonperforming loans as a % of total loans      1.13%     1.28     1.01      1.56     2.68
Nonperforming assets as a % of total assets    0.91      0.89     0.85      1.07     1.75
</TABLE>


Allowance for Loan Losses
The balance in the allowance for loan losses has been accumulated over the years
through  periodic  provisions,  and is available to absorb losses on loans


                                       74
<PAGE>






which have been determined to be uncollectible.  The adequacy of the  allowance
is evaluated continuously, with emphasis on nonperforming  and other loans that
management  believes warrant special attention.  The balance of the allowance is
maintained at a level that is, in management's  judgment,  representative of the
loan portfolio's inherent risk given present and anticipated future conditions.
<TABLE>

Allowance for Loan Losses
(in millions)
<CAPTION>

<S>                                            <C>  
1994                                           $38.9
1995                                            48.3
1996                                            51.6
</TABLE>


  The table"Summary of Loan Loss Experience" includes an analysis of the changes
to the  allowance  for the past five years.  Loans charged off in 1996 were $5.6
million,  compared to $7.3 million in 1995. Recoveries were $2.3 million in 1996
and $4.1 million in 1995. Provisions recorded in 1996 and 1995 were $6.6 million
and $12.7  million,  respectively.
  Net charge offs as a percentage  of average loans were 0.27% in both 1996 and
1995.  The allowance as a percentage of loans outstanding grew to 4.15% in 1996
from 3.94% in 1995. The Company has a policy of recognizing problem loan charge
offs  early  and  aggressively  pursuing collection  efforts.  This  policy  of
early  intervention  has  proven  to be a cornerstone of the strong lending
performance that TrustCo has achieved.
  TrustCo adopted the provisions of Statement of Financial Accounting  Standards
No. 114 (Statement  114), "Accounting by Creditors for Impairment of a Loan,"
and Statement of Financial Accounting Standards No. 118 (Statement 118),
"Accounting by Creditors for Impairment of a Loan - Income  Recognition and
Disclosure," as of January 1, 1995.
  The enclosed consolidated financial statements  have  been  presented  in
accordance  with  these  new  accounting pronouncements.  The footnotes to the 
consolidated financial statements provide additional details with respect to
the adoption and accounting requirements of these pronouncements.
  TrustCo has classified  nonaccrual commercial and commercial real estate loans
as impaired loans,  as well as all loans  restructured  under a troubled debt
restructuring since the adoption of new accounting requirements as of January 1,
1995. At year end 1996 and 1995, there were $8.6 million and $10.0 million, 
respectively, of impaired  loans.  The average balance of impaired loans during
1996 and 1995 was $8.5  million  and  $10.5   million,   respectively.   The 
Company   recognized approximately  $560 thousand and $400 thousand of interest
income on these loans in 1996 and 1995, respectively.
<TABLE>

Allowance to Loans Outstanding
<CAPTION>

<S>                                                    <C>  
1994                                                   3.34%
1995                                                   3.94
1996                                                   4.15
</TABLE>


  Statement  114   substantially   modified  the   definition  of  "in-substance
foreclosure" loans.  Consequently,  certain loans identified at year end 1994 as
being  in-substance  foreclosure  loans and classified as real estate owned have
been  reclassified  as of January 1, 1995 to the loan  portfolio.  At January 1,
1995,  $9.2  million of loans  previously  included  in real  estate  owned were
reclassified  to the loan balance.  Prior to adoption of Statements 114 and 118,
in-substance  foreclosed properties included those properties where the borrower
had little or no remaining  equity in the property,  considering its fair value;
where  repayment  was  expected to come only from the  operation  or sale of the
property;  and where the  borrower  had  effectively  abandoned  control  of the
property or it was doubtful the borrower  would be able to rebuild equity in the
property.

                                       75
<PAGE>
<TABLE>

Summary of Loan Loss Experience
(dollars in thousands) 
<CAPTION>
                                                         1996         1995          1994        1993          1992


<S>                                                <C>           <C>           <C>         <C>           <C>      
Amount of loans outstanding at end of year
    (less unearned income)                         $1,241,882    1,226,142     1,161,789   1,075,564     1,049,215
Average loans outstanding during year
     (less average unearned income)                 1,227,407    1,187,929     1,122,698   1,044,855     1,025,480
Balance of allowance at beginning of year              48,320       38,851        34,087      26,919        19,049
Loans charged off:
    Commercial                                          3,213        4,823         3,864       5,866         4,857
    Real estate                                         1,498        1,694            53         199           125
    Installment                                           937          821           907         676         1,015
        Total                                           5,648        7,338         4,824       6,741         5,997
Recoveries of loans previously charged off:
    Commercial                                          1,963        3,504         1,125       1,810           327
    Real estate                                           110          258            --          --            --
    Installment                                           239          347           407         523           847
        Total                                           2,312        4,109         1,532       2,333         1,174
Net loans charged off                                   3,336        3,229         3,292       4,408         4,823
Additions to allowance charged to
  operating expense                                     6,577       12,698         8,056      11,576        12,693
Balance of allowance at end of year                $   51,561       48,320        38,851      34,087        26,919
Net charge offs as a percent of average
  loans outstanding during year
  (less average unearned income)                         0.27%        0.27          0.29        0.42          0.47
Allowance as a percent of loans outstanding
  at end of year                                         4.15         3.94          3.34        3.17          2.57


Interest Rate Risk
  Management of interest rate risk involves continual monitoring of the relative
sensitivity  of asset  and  liability  portfolios  to  changes  in rates  due to
maturities or repricing.  Forecasting models are utilized to quantify the impact
of changes in rates on the Company's net income.  Specific  targets for interest
rate sensitivity have been established by the Company.
  The objective of interest rate  management  is  to  maintain  an  appropriate
balance between income growth and the risk associated with maximizing income
through the mismatch of the timing of interest rate changes between assets and
liabilities.  Perfectly  matching this funding can eliminate interest rate risk
but net interest  income is not always enhanced by this action.
 One measure of interest rate risk, the so called "gap," is illustrated in the
table "Interest Rate  Sensitivity." The table measures the incremental and 
cumulative gap, or the difference between assets and liabilities subject to 
repricing/maturity during the periods indicated. For purposes of this analysis
the maturity and repricing of loans is based on the expected cash flows
or earliest repricing date. For securities  available for sale,  mortgage-backed
securities are stated using  anticipated  cash flows over their average life and
debt securities are stated at final maturity. Equity securities that the Bank is
required  to hold  are  categorized  in the  rate  insensitive  column  for this
presentation. NOW, money market, demand, and savings accounts are presented with
a maturity or repricing  cycle over the full  interest  rate cycle and TrustCo's
actual experience,  even though they are subject to immediate  withdrawal.  Time
deposit  accounts are presented based upon their maturity dates.
  At December 31, 1996, the Company's gap position indicates an excess of assets
repricing in the 0 to 90 day period of $314.7  million.  This  positive  gap
position is the result of  management's  decision to retain $310 million of
federal funds sold at year end 1996 for potential reinvestment in 1997. The gap
position turns negative (an excess of  liabilities  subject to repricing over
assets that can reprice during that time period) in the 91 to 365 day period by
$217.8 million.  This situation occurs as a result of the  amount of  deposits
that are subject to repricing during this time  period. However, for the period
from 0 days to 1 year, the Company has a cumulative positive gap position of

                                       76
<PAGE>


$96.8 million.  Interest rate sensitivity using gap analysis is most useful for
the period less than one year.

</TABLE>
<TABLE>


Interest Rate Sensitivity
(dollars in thousands) 
<CAPTION>
                                                                At December 31, 1996
                                                        Repricing, or able to be repriced, in:
                                          0-90     91-365        1-5      Over 5           Rate
                                          Days       Days      Years       Years    Insensitive       Total
Assets:
<S>                                      <C>         <C>       <C>         <C>            <C>         <C>              
  Federal funds sold                     $310,000         --         --          --             --     310,000
   Securities available for sale            28,642     34,608     70,479     472,606         12,335     618,670
   Loans, net of unearned income           314,641    170,124    146,866     599,503         10,748   1,241,882
   Noninterest rate sensitive assets            --         --         --          --         91,228      91,228
         Total assets                      653,283    204,732    217,345   1,072,109        114,311   2,261,780
Cumulative total assets                    653,283    858,015  1,075,360   2,147,469      2,261,780   2,261,780
Liabilities and shareholdersO equity:
   Deposits:
      Interest bearing deposits            221,513    404,145    799,699     404,236             --   1,829,593
      Noninterest bearing deposits           5,424     18,435     34,743      64,951             --     123,553
         Total deposits                    226,937    422,580    834,442     469,187             --   1,953,146
   Borrowings                              111,662         --         --          --             --     111,662
   Noninterest rate sensitive liabilities       --         --         --          --         34,572      34,572
   Shareholders' equity                         --         --         --          --        162,400     162,400
         Total liabilities and
           shareholders' equity            338,599    422,580    834,442     469,187        196,972   2,261,780
Cumulative total liabilities and
         shareholders' equity             $338,599    761,179  1,595,621   2,064,808      2,261,780   2,261,780
Incremental gap:
    Interest sensitivity gap              $314,684   (217,848)  (617,097)    602,922 
    Gap as a % of earning assets             14.50%    (10.04)    (28.43)      27.78
    Interest sensitive assets to
               liabilities                  196.08      50.66      27.18      265.22
Cumulative gap:
    Interest sensitivity gap              $314,684     96,836   (520,261)     82,661
    Gap as a % of earning assets             14.50%      4.46     (23.97)       3.81
    Interest sensitive assets to 
               liabilities                  196.08     116.37      69.96      110.62
</TABLE>


  The Company's gap  position  in  relation  to  products,   services,  and  the
marketplace,  is constantly under evaluation by the Asset Allocation  Committee.
  There are several significant shortcomings inherent in the method of analysis
presented in the Interest Rate Sensitivity table. For example,  although certain
assets and liabilities  have similar  periods to maturity or to repricing,  they
may react in different  degrees to changes in market rates.  Also,  the interest
rates on certain  types of assets and  liabilities  may  fluctuate in advance of
changes in market  interest  rates,  while other  interest  rates may lag behind
changes in market  rates.  Additionally,  certain  assets  have  features  which
restrict  changes in interest  rates on a short-term  basis and over the life of
the asset  (certain  annual caps and lifetime  caps).  Further,  in the event of
significant  changes in interest rates,  prepayment and early withdrawal  levels
would be likely to deviate  significantly  from those assumed in the table. Some
borrowers'  ability  to  service  their debt may be  hampered  by a  significant
interest  rate  increase.  Management  takes these  factors  into  account  when
reviewing  the Bank's  gap  position  and  establishing  future  asset/liability
strategy.

Liquidity Risk
  TrustCo seeks to obtain  favorable  funding  sources  and  to maintain prudent
levels of liquid assets in order to satisfy varied liquidity demands.  In
addition to serving as a funding  source for maturing  obligations, liquidity 
provides  flexibility in responding to customer initiated needs. Many factors 
affect the ability to meet  liquidity  needs,  including  changes in the
markets  served  by the  Bank's  network  of  branches,  the mix of  assets  and
liabilities,  and general economic conditions.
  The Company actively manages its liquidity position through target ratios 
established under its  Asset/Liability Management policies.Continual monitoring
of these ratios, both historically and through forecasts under


                                       76
<PAGE>


multiple interest rate  scenarios, allows TrustCo to employ strategies necessary
to maintain adequate  liquidity levels.  Management has also developed various
liquidity  alternatives  should abnormal  situations arise.
  The Company  achieves  its  liability-based  liquidity  objectives  in a
variety of ways. Net liabilities can be classified into three categories for the
purposes of managing  liability-based  liquidity:  net core deposits,  purchased
money, and capital market funds.  TrustCo seeks deposits that are dependable and
predictable,  ones that are based as much on the level and quality of service as
they are on interest rate. At December 31, 1996,  core deposits  (total deposits
less those time  deposits  greater  than  $100,000)  amounted to $1.86  billion.
Average  balances of core deposits are detailed in the table "Average Sources of
Funding."
  In  addition  to core  deposits,  another  source of  liability-based funding
available to TrustCo is purchased money, which consists of long-term and short-
term borrowings, federal funds purchased, securities sold under repurchase
agreements,  and time deposits  greater than $100,000.  The average  balances of
these  purchased  liabilities  are  detailed  in the table  "Average  Sources of
Funding."  During 1996, the average balance in purchased  liabilities was $185.0
million,  compared  with $121.0  million in 1995,  and $69.6 million in 1994.
  In addition,  TrustCo has  approximately  $200  million  of available lines of
credit with the Federal Home Loan Bank.

Off-Balance Sheet Risk
  Commitments to extend credit: TrustCo makes contractual commitments to extend
credit, and extends lines of credit which are subject to the Bank's credit
approval and  monitoring procedures. At December 31, 1996 and 1995, commitments
to extend credit in the form of loans, including unused lines of credit,
amounted to $222.5 million and $220.8 million  respectively.  In  management's 
opinion,  there are no material commitments to extend credit that represent
unusual risk.
  Letters of credit and standby letters of credit:  TrustCo  guarantees  the
obligations or performance of customers by issuing letters of credit and standby
letters of credit to third parties. These letters of credit are used to support
third party debt,  such as corporate debt issuances, industrial  revenue bonds,
and municipal securities. The risk involved in letters of credit is essentially
the same as the credit risk involved in extending loan facilities to customers,
and they are subject to the same credit standards, and management procedures in
effect to monitor other credit risks. At December 31, 1996  and  1995, 
outstanding letters of credit were approximately $12.0 million and $19.0
million,  respectively.
  Other Off-Balance Sheet Risk: TrustCo does not engage in activities involving
interest rate swaps, forward placement contracts, options, or any other 
instrument commonly referred to as "derivatives." Management believes these
instruments pose a high degree of risk, and that investing in them is
unnecessary.

Noninterest Income and Expense
  Noninterest income: Noninterest  income is a significant source of revenue for
the Company and an important factor in overall results. Total noninterest income
was $10.3 million for 1996,  compared to $14.1 million in 1995, and $4.6 million
in 1994.  Included in the 1996  results are $4.5  million of  securities  losses
compared to  securities  gains of $240  thousand in 1995.  Excluding  securities
transactions, noninterest income would have been $14.8 million and $13.8 million
in 1996 and 1995,  respectively.  As noted earlier,  securities  losses for 1996
were realized to create  available  liquidity with the intent of reinvesting the
net sales proceeds at higher interest rates.  Future  performance should benefit
from these enhanced rates.
<TABLE>

Noninterest income
(dollars in thousands)
<CAPTION>
                                                                                  1996 vs. 1995
                                                 1996      1995     1994         Amount   Percent
<S>                                          <C>         <C>      <C>            <C>     <C>  
Trust department income                      $  5,556     4,890    4,850            666      13.6%
Fees for other services to customers            6,981     7,003    7,007            (22)      (.3)
Net gain (loss) on securities transactions     (4,536)      243   (8,877)        (4,779) (1,966.7)
Other                                           2,312     1,931    1,580            381      19.7
    Total noninterest income                 $ 10,313    14,067    4,560         (3,754)    (26.7)%
</TABLE>

                                       78
<PAGE>

<TABLE>

Noninterest Expense
(dollars in thousands)
<CAPTION>
                                                                                 1996 vs. 1995
                                               1996     1995     1994          Amount   Percent
<S>                                         <C>       <C>      <C>             <C>        <C> 
Salaries and employee benefits              $21,532   19,895   18,323           1,637       8.2%
Net occupancy expense of bank premises        4,178    4,562    3,479            (384)     (8.4)
Equipment expense                             3,289    3,403    3,363            (114)     (3.3)
FDIC insurance expense                            7    2,101    4,071          (2,094)    (99.7)
Professional services                         3,676    3,585    2,548              91       2.5
Other real estate expenses                      718    3,120    1,016          (2,402)    (77.0)
Other                                         8,615    7,774    7,760             841      10.8
    Total noninterest expense               $42,015   44,440   40,560          (2,425)     (5.5)%
</TABLE>


  The Trust Department contributes the largest recurring portion of noninterest
income through fees generated for the performance of fiduciary services.  Income
from these fiduciary  activities  totalled $5.6 million in 1996 and $4.9 million
in  1995.  Trust  fees  are  calculated  as a  percentage  of the  assets  under
management  by the  Trust  Department.  During  1996,  assets  under  management
increased to $950  million  from $777 million at year end 1995.  The increase in
asset balances is due both to the Trust  Department's  success at attracting new
customer accounts and to market appreciation.
  Changes in the other categories of noninterest income  reflect  the fee  scale
used by the Bank for  pricing its services and the volume of services utilized.
  Noninterest expense:  Noninterest expense was $42.0 million in 1996,  $44.4 
million in 1995,  and $40.6 million in 1994.  TrustCo's operating  philosophy
stresses the importance of monitoring and controlling the level of noninterest 
expense.  The efficiency ratio is a strong indicator of how well controlled and
monitored these expenses are for a banking enterprise.TrustCo's efficiency ratio
was 39.51% for 1996, 42.52% for 1995, and 41.82% for 1994. The industry goal is
the attainment of a 60% efficiency  ratio. TrustCo  outperformed  the industry 
on this ratio for 1994,  1995, and 1996 by a wide margin.

<TABLE>

Efficiency Ratio
<CAPTION>

<S>                                                   <C>   
1994                                                  41.82%
1995                                                  42.52
1996                                                  39.51
</TABLE>



  Salaries and employee  benefits  are  the  most   significant   component  of
noninterest expense. At year end 1996, these expenses amounted to $21.5 million,
compared to $19.9 million and $18.3 million for 1995 and 1994, respectively. The
increase in salaries and employee benefits reflects the addition of new branches
during 1995 and 1996, and salary adjustments given to the Bank staff.  Increased
costs for benefits,  such as health insurance and retirement  benefits,  account
for the remainder of the increase.

<TABLE>

Noninterest Expense
(in millions)
<CAPTION>

<S>                                                   <C>  
1994                                                  $40.6
1995                                                   44.4
1996                                                   42.0 
</TABLE>
 

During 1996, FDIC insurance  premiums decreased by $2.1 million compared to 1995
as a result of the reduction and eventual  elimination of the insurance  premium
on TrustCo  deposits.  Other real estate expense is down by $2.4 million between
1995 and  1996 due to  certain  costs  incurred  in 1995  relative  to  property
dispositions.

                                       79
<PAGE>

Income Tax
  In 1996, TrustCo recognized income tax expense of $17.3 million as compared to
$12.8  million  in 1995,  and $12.6  million  in 1994.  The tax  expense  on the
Company's income was different than tax expense at the statutory rate of 35% due
primarily to tax exempt income,  the effect of New York State income taxes,  and
the reduction in 1995 of the deferred tax asset valuation reserve.
  Deferred tax assets are recognized subject to management's  judgment  that
realization is more likely than not. During 1995, the valuation reserve was
reduced as a result of the  resolution  of  several  tax  return  audits  and
management's reassessment of the realization  of certain  deferred tax assets. 
The  valuation  allowance of $2.1 million at December  31, 1996 and 1995,  is 
primarily  reserved for federal and state  tax  law  restrictions  on  the
deductibility   of  certain   temporary differences.
  Based primarily on the sufficiency of historical and future taxable income,
management  believes it is more likely than not that the remaining net deferred
tax asset of $34.5  million and $30.4  million at December 31, 1996 and
1995, respectively, will be realized.

Financial Results
  The discussion included in Management's Discussion and Analysis is by its
nature a review of 1996 actual performance. Projection of the historical 1996
results to future periods may not be appropriate due to changes in the business
environment outside the Company's control.

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

Impact  of  Changes  in  Accounting Standards
  Accounting by Creditors for Impairment of a Loan: The Company adopted
Statements 114 and 118 effective as of January 1, 1995. These statements require
that an impaired  loan be measured at the present  value of expected cash flows.
The  Statements  also  narrow the  application  of the  concept of  in-substance
foreclosure to situations where the creditor has received physical possession of
the debtor's  collateral.  The adoption of Statements 114 and 118 did not have a
material  impact on the  financial  condition  or results of  operations  of the
Company.
  Accounting for Certain Investments in Debt and Equity Securities:  The
Company adopted Statement of Financial  Accounting  Standards No. 115 (Statement
115),  "Accounting  for  Certain Investments  in Debt and  Equity  Securities,"
effective  January  1,  1994.  Upon  adoption  of  Statement  115,  the  Company
identified  securities that are "available for sale" and those that are "held to
maturity" (the Company has no trading  account assets as prescribed by Statement
115).  Securities classified as available for sale are those that can be sold in
response to changes in market interest rates, liquidity  requirements,  or other
investment  alternatives.  Securities  classified  as held to  maturity  are not
available for sale and are held until contractual  maturity or call.  Securities
available for sale are recorded at market value with the unrealized appreciation
and depreciation,  net of tax,  recorded as an element of shareholders'  equity.
Securities  identified  as held to  maturity  are  recorded at  amortized  cost.
  Accounting for the Impairment of Long-Lived Assets and for Long-Lived  Assets
to be Disposed Of: The Company  adopted  Statement  of  Financial  Accounting 
Standards No. 121 (Statement 121), "Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed of," as of January 1, 1996.
Various assets are excluded from the scope of Statement 121, including financial
instruments which  constitute the majority of the Company's  assets.  For long-
lived  assets included in the scope of  Statement  121,  such as premises  and 
equipment, an impairment loss must be recognized  when the  estimate  of total 
undiscounted future cash flows attributable to the asset is less than the
asset's carrying amount. The adoption of Statement 121 did not have a material 
effect on the Company's consolidated financial statements.

                                       80
<PAGE>
<TABLE>

Summary of unaudited quarterly financial information
(dollars in thousands, except per share data)
<CAPTION>
                                                              1996                                     1995
                                          Q1       Q2        Q3       Q4      Year         Q1       Q2       Q3       Q4      Year
 Income statement:
<S>                                  <C>       <C>       <C>      <C>      <C>         <C>      <C>      <C>      <C>      <C>    
    Interest income                  $41,508   41,822    41,590   41,727   166,647     38,104   39,959   41,506   41,983   161,552
    Interest expense                  20,377   20,290    20,785   20,890    82,342     17,210   19,873   21,407   21,710    80,200
    Net interest income               21,131   21,532    20,805   20,837    84,305     20,894   20,086   20,099   20,273    81,352
    Provision for loan losses          3,110      854       943    1,670     6,577      3,573    3,045    3,120    2,960    12,698
    Net interest income
         after provision for 
         loan losses                  18,021   20,678    19,862   19,167    77,728     17,321   17,041   16,979   17,313    68,654
    Noninterest income                 3,127    1,025     2,409    3,752    10,313      3,449    3,986    3,647    2,985    14,067
    Noninterest expense               10,446   10,675    10,248   10,646    42,015     11,751   11,862   10,695   10,132    44,440
    Income before
         income taxes                 10,702   11,028    12,023   12,273    46,026      9,019    9,165    9,931   10,166    38,281
    Income tax expense                 4,017    4,115     4,556    4,639    17,327      3,114    3,059    3,335    3,246    12,754
    Net income                         6,685    6,913     7,467    7,634    28,699      5,905    6,106    6,596    6,920    25,527
Per share data:
    Net income                           .32      .33       .36      .36      1.37        .29      .30      .32      .33      1.23
    Cash dividends declared              .24      .24       .24      .28       .99        .20      .20      .24      .24       .88

</TABLE>

Accounting  for  Stock-Based  Compensation:   In  October  1995,  the  Financial
Accounting  Standards Board issued Statement of Financial  Accounting  Standards
No. 123  (Statement  123),  "Accounting  for  Stock-Based  Compensation,"  which
establishes a fair value based method of accounting for stock  options,  such as
the Company's stock option plans.  Under  Statement 123,  entities can recognize
stock-based  compensation expense in the basic financial statements using either
(1) the intrinsic  value based approach set forth in the  Accounting  Principles
Board  Opinion  No. 25 (APB  Opinion  25),  or (2) the fair value  based  method
introduced in Statement 123. Companies electing to remain with the accounting in
APB Opinion 25 must make pro forma  disclosures  of net income and  earnings per
share, as if the fair value based method of accounting defined in Statement 123
had been applied.  Under the method  currently  utilized by TrustCo (APB Opinion
25), compensation expense is determined based upon the option's intrinsic value.
Under the fair value based  method  introduced  by Statement  123,  compensation
expense is based on the  estimate of the  option's  fair value at the grant date
and is generally  recognized  over the vesting  period.  The Company adopted the
provisions of Statement  123 as of January 1, 1996,  and has elected to continue
to measure  stock-based  compensation  cost in  accordance  with APB Opinion 25.
Therefore,  the pro  forma  disclosures  required  by  Statement  123 have  been
included in the footnotes to the consolidated financial statements.
  Transfer of Financial Assets and Extinguishment of Liabilities: In June 1996,
the Financial Accounting  Standards  Board  issued  Statement  of  Financial
Accounting  Standards No. 125 (Statement  125), "Accounting  for Transfers and 
Servicing of Financial Assets and  Extinguishments  of  Liabilities,"  which 
provides  accounting  and reporting  standards  for  transfers  and  servicing
of  financial  assets  and extinguishment of liabilities based on a  financial-
components  approach that focuses on control. Statement 125 extends the 
"available for sale" and "trading" approach of Statement  115  to  non-security
financial  assets  that  can  be contractually  prepaid or otherwise settled in
such a way that the holder of the asset  would  not  recover substantially  all
of its  recorded  investment.  In addition,  Statement 125 amends Statement 115
with respect to the classification as held to  maturity of a security  that can
be prepaid or settled at a loss to the holder of the security. Statement 125 is
effective for financial assets held on or acquired  after  January 1, 1997.
Certain  aspects of Statement  125 were amended  by  Statement  of  Financial
Accounting Standards No. 127 "Deferral of the Effective  Date of Certain 
Provisions of FASB  Statement  No. 125."  Management believes the adoption of 
Statement  125 will not have a material  impact on the Company's consolidated 
financial statements.

                                       80
<PAGE>
<TABLE>

Five Year Summary of Financial Data
(dollars in thousands, except per share data)
<CAPTION>
                                                                           Years Ended December 31,
                                             1996           1995           1994            1993           1992
Statement of income data:
<S>                                    <C>             <C>            <C>             <C>           <C>    
   Interest income                     $  166,647        161,552        140,282         133,657        143,260
   Interest expense                        82,342         80,200         60,698          61,619         76,401
   Net interest income                     84,305         81,352         79,584          72,038         66,859
   Provision for loan losses                6,577         12,698          8,056          11,576         12,693
   Net interest income after provision
         for loan losses                   77,728         68,654         71,528          60,462         54,166
   Noninterest income                      10,313         14,067          4,560          19,176         15,433
   Noninterest expense                     42,015         44,440         40,560          43,502         42,771

   Income before income taxes              46,026         38,281         35,528          36,136         26,828
   Income tax expense                      17,327         12,754         12,640          12,516          9,325
   Income before cumulative effect of
         change in accounting
         principle                         28,699         25,527         22,888          23,620         17,503
   Cumulative effect of a change in
         accounting principle                  --             --             --          (3,295)            --

   Net income                          $   28,699         25,527         22,888          20,325         17,503
Share data:
   Average equivalent shares
         outstanding
        (in thousands)                     21,022         20,740         20,542          20,429        20,156
   Book value                          $     7.97           7.89           6.90            6.47          6.03
   Cash dividends                            0.99           0.88           0.71            0.58          0.45
   Net income                                1.37           1.23           1.11            0.99          0.87
Financial:
   Return on average assets                  1.29%          1.23           1.15            1.04          0.95
   Return on average shareholders'
              equity (1)                    19.05          18.03          17.01           16.18         15.06
   Cash dividend payout ratio               70.38          69.55          62.52           56.88         51.05
   Tier 1 capital as a % of total
              risk adjusted assets          12.99          12.45          12.08           12.18         11.39
   Total capital as a % of total risk
              adjusted assets               14.28          13.73          13.35           13.45         12.64
   Efficiency ratio                         39.51          42.52          41.82           44.63         51.96
   Net interest margin                       4.07           4.18           4.25            3.99          3.94
Average balances:
   Total assets                        $2,220,535      2,073,391      1,994,497       1,946,715     1,852,180
   Earning assets                       2,136,826      1,994,240      1,910,368       1,857,722     1,763,450
   Loans, net                           1,227,407      1,187,929      1,122,698       1,044,855     1,025,480
   Allowance for loan losses              (51,233)       (45,086)       (37,334)        (30,214)      (23,735)
   Securities available for sale          580,919        301,080        332,980         192,433        55,716
   Investment securities                       --        292,908        250,812         455,136       568,825
   Deposits                             1,936,445      1,859,070      1,808,336       1,767,531     1,675,479
   Short-term borrowings                   98,324         38,090         18,129          17,447        25,520
   Long-term debt                              --            788          2,840           3,870         5,000
   Shareholders' equity                   155,927        145,469        136,977         125,648       116,238
<FN>
(1) Average  shareholders'  equity excludes the market adjustment for securities
available for sale.
</FN>
</TABLE>

                                       82
<PAGE>



Glossary of Terms


Allowance  for Loan Losses
A balance sheet account which has been  accumulated  over a period of years as
a reserve  against  losses from problem loans. The provision for loan losses is
added to the allowance account, charge offs of loans  decrease  the  allowance
balance and recoveries on previously charged  off loans  serve to increase the
balance.

Book Value Per Share
Total shareholders' equity  divided  by shares  outstanding  on the same  date.
This provides an indication of the book value of a share of stock.

Cash Dividends Per Share
Total cash dividends  declared  divided by average shares  outstanding for the
period.

Core Deposits
Deposits that are traditionally stable,  including all deposits other than time
deposits of $100,000 or more.

Derivative  Investments
Investments in futures contracts, forwards, swaps, or option contracts, or other
investments   with   similar   characteristics.

Earning   Assets
The  sum  of interest-bearing deposits with banks,  securities  available  for
sale, investment securities,  loans, net of unearned income, and federal funds
sold.

Earnings Per Share 
Net  income  divided  by the  average  number  of  shares of common  stock
outstanding during the period including the effect of stock options. 

Efficiency Ratio
Noninterest expense (excluding  nonrecurring charges and other real estate
expense)  divided by taxable  equivalent  net interest  income plus  noninterest
income (excluding  securities  transactions).  This is an indicator of the total
cost of operating the Company in relation to recurring  total income generated.

Federal  Funds Sold
A one day  investment  of excess  cash  reserves as required under  banking 
regulations  from one bank to  another.

Impaired  Loans
Loans, principally commercial, where it is probable that the borrower will be
unable to make the principal and interest payments according to the contractual
terms of the loan, and all loans restructured subsequent to  January  1,  1995.

Interest-Bearing Liabilities
The sum of interest-bearing deposits, federal funds purchased, securities  sold
under agreements to repurchase, other short-term borrowings, and long-term debt.

Interest Rate Spread
The difference between the taxable equivalent yield on earning  assets  and the
rate paid on interest-bearing liabilities.

Liquidity
The ability to meet both loan  commitments and deposit withdrawals as they come
due.

Net Interest  Income 
The  difference  between  income on earning assets and interest expense on
interest-bearing liabilities.

Net Interest Margin
Fully taxable  equivalent net interest income as a percentage of average earning
assets.

Net Loans  Charged  Off
Reductions to the allowance  for loan losses written off as losses,  net of the
recovery of loans  previously  charged  off.

Nonaccrual  Loans 
Loans for which no  periodic  accrual of  interest  income is recognized.

Nonperforming Assets
The sum of nonperforming loans plus foreclosed real estate  properties.

Nonperforming  Loans
The sum of loans in a nonaccrual status (for  purposes of interest  recognition)
plus loans whose repayment criteria have been renegotiated  to less than market
terms due to the inability of the  borrowers to repay the loan in accordance 
with its original terms plus accruing loans 90 days or more past due as to
principal  or interest  payments.

Parent  Company
A  company  that  owns or  controls  a  subsidiary  through  the ownership  of
voting  stock.

Real  Estate  Owned
Real estate  acquired  through foreclosure proceedings.

Restructured Loans
A refinanced loan in which the bank allows the borrower certain concessions that
would normally not be considered. The concessions are made in light of the
borrower's financial difficulties and the bank's objective to maximize recovery
on the loan.

Return on Average Assets
Net income as a percentage of average total assets.

Return on Average Equity
Net income as a percentage of average equity,  excluding the impact of the mark
to market  adjustment for  securities  available for sale.

Risk-Based  Capital
The amount of capital required by federal  regulatory  standards,  based  on  a
risk-weighting  of assets. 

Taxable  Equivalent  (TE)
Tax exempt income that has been adjusted to an amount that would yield the same
after tax income had the income been subject to taxation at the statutory 
Federal and/or state income tax rates.

                                       83
<PAGE>


Management's Statement of Responsibilities

Responsibility  for the  financial  information  presented in the Annual  Report
rests with  TrustCo Bank Corp NY's  management.  The Company  believes  that the
consolidated  financial  statements reflect fairly the substance of transactions
and present fairly the Company's financial position and results of operations in
conformity  with generally  accepted  accounting  principles  appropriate in the
circumstances,  applying certain estimates and judgments as required.

In meeting its  responsibilities   for  the  reliability  of  the  consolidated
financial statements,  the Company depends on its system of internal accounting
controls.  The  system  is  designed  to  provide  reasonable  assurance  that 
assets  are safeguarded and  transactions  are executed in accordance  with the
appropriate corporate  authorization  and recorded properly to permit the 
preparation of the consolidated   financial   statements  in  accordance  with
generally accepted accounting principles. Although accounting control procedures
are designed to achieve these  objectives, it must be recognized that errors or
irregularities may nevertheless occur. Also, estimates and judgments are
required to assess and balance the relative  cost and expected  benefits of the
controls.  The Company believes that its accounting controls provide reasonable
assurance that errors or  irregularities  that  could  be  material  to  the 
consolidated   financial statements  are  prevented or would be detected within
a  timely  period  by employees  in the normal  course of  performing  their
assigned  functions.  An important  element of the system is a continuing  and
extensive  internal  audit program.

The Board of Directors of the Company has an Audit Committee  composed entirely
of directors who are not officers or employees  of the Company.  The Committee 
meets  periodically  and  privately  with  management,  the  internal auditors,
and the independent public accountants to consider audit results and to discuss
internal  accounting  controls,  auditing  and  financial  reporting matters.

KPMG Peat Marwick LLP, independent public accountants, have been engaged  to 
render  an  independent   professional  opinion  on  the Company's consolidated
financial statements.  Their audit is conducted in  accordance  with  generally
accepted auditing standards and forms the basis for their report as to the fair
presentation,  in  the  consolidated  financial  statements,  of  the Company's
financial position, operating results and cash flows.

/s/Robert A. McCormick
- - ----------------------
Robert A. McCormick 
President and Chief Executive Officer


/s/Robert T. Cushing
- - --------------------
Robert T. Cushing 
Vice President and Chief Financial Officer


January 24, 1997


                                       84
<PAGE>

Independent Auditors' Report

The Board of Directors and Shareholders of TrustCo Bank Corp NY: 

We have audited the accompanying consolidated statements of condition of TrustCo
Bank Corp NY and subsidiaries as of December 31, 1996 and 1995, and the related
consolidated statements of income, changes in shareholders' equity,  and cash 
flows for each of the years in the three-year period ended December  31,  1996.
These consolidated financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial  statements based on our audits. 

We conducted our audits in accordance with  generally  accepted  auditing 
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and  disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant  estimates  made by  
management, as well as evaluating the overall financial statement  presentation.
We  believe  that  our  audits  provide  a reasonable basis for our opinion.  

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of TrustCo Bank Corp 
NY and  subsidiaries as of December 31, 1996 and 1995, and the results of their
operations and their cash flows for each of the years in the three-year  period
ended  December 31, 1996,  in conformity with generally  accepted  accounting  
principles.  

As discussed in note 4 to the consolidated  financial  statements,  effective  
January 1,1995, the Company adopted the provisions of the Financial  Accounting
Standards Board's Statement of  Financial  Accounting  Standards  No.  114,  
"Accounting  by Creditors for Impairment of a Loan," and Statement of Financial
Accounting Standards No. 118, "Accounting by Creditors for Impairment of a Loan
- - -- Income  Recognition  and Disclosures"  which prescribe recognition  criteria
for loan impairment and measurement methods for impaired  loans.  As  discussed
in  note  3  to  the consolidated financial statements, in 1994 the Company 
adopted the provisions of the Financial Accounting Standards Board's  Statement
of Financial Accounting Standards No. 115, "Accounting for Certain  Investments
in Debt and Equity Securities"  which changed  its  method  of  accounting  for
certain  investments in debt and equity securities.

/s/KPMG Peat Marwick LLP
- - ------------------------
KPMG Peat Marwick LLP

Albany, New York
January 24, 1997


                                       85
<PAGE>
<TABLE>

Consolidated Statements of Income
(dollars in thousands, except per share data)
<CAPTION>
                                                         Years Ended December 31,
                                                    1996           1995          1994
Interest income:
<S>                                            <C>              <C>           <C>   
    Interest and fees on loans                 $ 107,111        107,060        93,873
    Interest and dividends on:
        U.S. Treasuries and agencies              31,466         28,193        23,841
        States and political subdivisions          4,254          2,902         1,129
        Mortgage-backed securities                 4,114          8,602         9,376
        Other                                      2,068          2,252         3,005
    Interest on federal funds sold                17,634         12,543         9,058
            Total interest income                166,647        161,552       140,282
Interest expense:
    Interest on deposits                          77,749         78,355        60,034
    Interest on short-term borrowings              4,593          1,776           461
    Interest on long-term debt                        --             69           203
            Total interest expense                82,342         80,200        60,698
            Net interest income                   84,305         81,352        79,584
Provision for loan losses                          6,577         12,698         8,056
            Net interest income after 
            provision for loan losses             77,728         68,654        71,528
Noninterest income:
    Trust department income                        5,556          4,890         4,850
    Fees for other services to customers           6,981          7,003         7,007
    Net gain/(loss) on securities transactions    (4,536)           243        (8,877)
    Other                                          2,312          1,931         1,580
            Total noninterest income              10,313         14,067         4,560
Noninterest expense:
    Salaries and employee benefits                21,532         19,895        18,323
    Net occupancy expense                          4,178          4,562         3,479
    Equipment expense                              3,289          3,403         3,363
    FDIC insurance expense                             7          2,101         4,071
    Professional services                          3,676          3,585         2,548
    Other real estate expenses                       718          3,120         1,016
    Other                                          8,615          7,774         7,760
            Total noninterest expense             42,015         44,440        40,560
Income before income taxes                        46,026         38,281        35,528
Income taxes                                      17,327         12,754        12,640
Net income                                     $  28,699         25,527        22,888
Net income per common share                    $    1.37           1.23          1.11

Average equivalent shares  outstanding were 21,022,000 for 1996,  20,740,000 for
1995,  and 20,542,000 for 1994. Per share data has been adjusted for a 15% stock
split in 1996, a 6 for 5 stock split in 1995,  and a 10% stock dividend in 1994.

See accompanying notes to consolidated financial statements.
</TABLE>

                                       86
<PAGE>

<TABLE>

Consolidated Statements of Condition
(dollars in thousands, except share data)
<CAPTION>
                                                            As of December 31,
                                                       1996              1995
ASSETS
<S>                                              <C>                <C>   
Cash and due from banks                          $   45,779            50,889
Federal funds sold                                  310,000           239,000
            Total cash and cash equivalents         355,779           289,889
Securities available for sale                       618,670           640,206
Loans                                             1,243,335         1,227,926
    Less: Unearned income                             1,453             1,784 
          Allowance for loan losses                  51,561            48,320

          Net loans                               1,190,321         1,177,822
Bank premises and equipment                          23,098            25,008
Real estate owned                                     6,518             3,732
Other assets                                         67,394            39,528
            Total assets                         $2,261,780         2,176,185

LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
    Demand                                       $  123,553           111,743
    Savings                                         661,915           649,033
    NOW accounts                                    236,264           231,107
    Money market deposit accounts                    61,131            69,434
    Certificates of deposit (in denominations
                    of $100,000 or more)             89,793            84,210
    Other time accounts                             780,490           785,122
            Total deposits                        1,953,146         1,930,649
Short-term borrowings                               111,662            56,654
Accrued expenses and other liabilities               34,572            28,783
            Total liabilities                     2,099,380         2,016,086

Shareholders' equity:
    Capital stock; $1 par value. 50,000,000
     and 25,000,000 shares authorized at
     December 31,1996 and 1995, respectively,
     and 20,959,376 and 18,134,708 shares
     issued at December 31, 1996 and 1995,
     respectively                                    20,959            18,135
    Surplus                                         114,228           116,128
    Undivided profits                                23,221            14,720
    Net unrealized gain on securities 
     available for sale                               5,239            12,363
    Treasury stock; 571,142 and 496,646 
     shares, at cost, at December 31, 1996        
     and 1995, respectively                          (1,247)           (1,247)
            Total shareholders' equity              162,400           160,099
            Total liabilities and shareholders'
                          equity                 $2,261,780         2,176,185

See accompanying notes to consolidated financial statements.
</TABLE>

                                       87
<PAGE>
<TABLE>

Consolidated Statements of Changes in Shareholders' Equity
(dollars in thousands, except per share data) 
<CAPTION>
                                                                 Three Years Ended December 31, 1996
                                                                                    Net Unrealized
                                                                                       Gain/(Loss)
                                                                                     On Securities
                                                 Capital               Undivided          Available        Treasury
                                                   Stock     Surplus     Profits           For Sale           Stock
<S>                                             <C>          <C>         <C>                 <C>             <C>  
Beginning balance, January 1, 1994              $ 13,588      91,955      25,331                 --            (994)
Net income -- 1994                                    --          --      22,888                 --              --
Cash dividend declared, $.71 per share                --          --     (14,310)                --              --
Stock options exercised, 65,282 shares                65         801          --                 --              --
Net unrealized loss on securities
        available for sale                            --          --          --                (41)             --
10% stock  dividend  (1,365,122  shares)           1,365      25,596     (26,961)                --              -- 

Ending  balance,  December 31, 1994               15,018     118,352       6,948                (41)           (994) 
Net income -- 1995                                    --          --      25,527                 --              -- 
Cash dividend declared, $.88 per share                --          --     (17,755)                --              -- 
Stock  options  exercised, 99,544 shares             100         793          --                 --              --
6 for 5 stock split (3,016,716  shares)            3,017      (3,017)         --                 --              --
Treasury  stock  purchased                            --          --          --                 --            (253)
Change in net unrealized gain/(loss) on 
        securities  available for sale                --          --          --             12,404              --

Ending balance, December 31, 1995                 18,135     116,128      14,720             12,363          (1,247)

Net  income -- 1996                                   --          --      28,699                 --              --
Cash dividend declared, $.99 per share                --          --     (20,198)                --              --
Stock options exercised, 90,882 shares                91         844          --                 --              --
15% stock split (2,733,786  shares)                2,733      (2,733)         --                 --              -- 
Treasury  stock  purchased                            --          --          --                 --            (805)
Sale of treasury  stock                               --         (11)         --                 --             805
Change in net unrealized gain/(loss) on
        securities available for sale                 --          --          --             (7,124)             --

Ending balance,  December 31, 1996              $ 20,959     114,228      23,221              5,239          (1,247)

Per share data has been adjusted for a 15% stock split in 1996, a 6 for 5 stock split in 1995,  and a 10% stock dividend in
1994. 

See accompanying notes to consolidated financial statements.
</TABLE>

                                       88
<PAGE>

<TABLE>


Consolidated Statements of Cash Flows
(in thousands)
<CAPTION>
                                                                               For the Years Ended December 31,
                                                                               1996          1995         1994
Increase/(decrease) in cash and cash equivalents
Cash flows from operating activities:
<S>                                                                      <C>             <C>         <C>   
Net income                                                               $   28,699        25,527       22,888
Adjustments to reconcile net income to net cash provided by/
    (used in) operating activities:
        Depreciation and amortization                                         2,951         3,640        2,749
        Provision for loan losses                                             6,577        12,698        8,056
        Provision for deferred tax benefit                                   (3,644)       (9,811)      (2,981)
        Net (gain)/loss on sale or call of securities available for
             sale                                                             4,536          (284)       8,883
        Net (gain)/loss on maturities and calls of
             investment securities and trading assets                            --            41           (6)
        (Increase)/decrease in taxes receivable                              (1,559)        4,044       (1,003)
        (Increase)/decrease in interest receivable                              856        (3,586)         488
        Increase in interest payable                                            144           954          318
        (Increase)/decrease in other assets                                 (17,098)        6,711        1,551
        Increase/(decrease) in accrued expenses                               4,894        (3,300)       3,154
                Total adjustments                                            (2,343)       11,107       21,209
                Net cash provided by operating activities                    26,356        36,634       44,097
Cash flows from investing activities:
    Proceeds from sales of securities available for sale                    382,780       243,597    1,015,688
    Proceeds from maturities and calls of securities available for
             sale                                                           125,978        48,106       42,558
    Purchase of securities available for sale                              (503,892)     (504,525)    (770,617)
    Proceeds from maturities and calls of investment securities                  --        62,514       80,717
    Purchase of investment securities                                            --        (3,212)    (182,981)
    Net increase in loans                                                   (27,469)      (75,287)     (99,396)
    Proceeds from sales of real estate owned                                  4,196         3,931        9,109
    Capital expenditures                                                     (1,041)       (2,271)      (1,733)
    Net cash provided by/(used in) investing activities                     (19,448)     (227,147)      93,345
Cash flows from financing activities:
    Net increase/(decrease) in deposits                                      22,497       140,818       (4,401)
    Net increase/(decrease) in short-term borrowings                         55,008        43,941       (5,610)
    Repayment of long-term  debt                                                 --        (3,550)          --
    Proceeds from issuance of long-term debt                                     --            --          800
    Proceeds  from  issuance of common  stock                                   935           893          866 
    Proceeds from sale of treasury stock                                        794            --           -- 
    Payments to acquire treasury stock                                         (805)         (253)          --
    Dividends paid                                                          (19,447)      (16,926)     (13,595) 
    Net cash provided by/(used in) financing activities                      58,982       164,923      (21,940)
Net increase/(decrease) in cash and cash equivalents                         65,890       (25,590)     115,502
Cash and cash equivalents at beginning of year                              289,889       315,479      199,977
Cash and cash equivalents at end of year                                 $  355,779       289,889      315,479
                                                                                                       (continued)

</TABLE>

                                       89
<PAGE>
<TABLE>
Consolidated Statements of Cash Flows(continued)
(in thousands) 
<CAPTION>
                                                                   For the Years Ended December 31,
                                                                   1996         1995           1994

Supplemental disclosure of cash flow information:
<S>                                                            <C>           <C>            <C>   
Interest paid                                                  $ 82,198       79,246         60,380
Income taxes paid                                                22,363       18,521         16,624
Reclassification of investment  securities to 
       securities available for sale upon adoption 
       of  Statement  115                                            --           --        384,416  
Transfer of  investment  securities  to securities 
       available  for sale  upon  adoption  of the 
       FASB  special  report on Statement  115                       --      288,515             --
Transfer to  investment  securities  from  securities
       available  for sale                                           --           --        213,199
Transfer  of loans to real  estate  owned                         8,393        7,705          9,880
Transfer of building from real estate owned to premises              --        2,500             --
Increase in dividends payable                                       751          829            715
Reclassification of trading securities to securities
       available for sale upon adoption of Statement 115             --           --          2,106
Unrealized gain on securities available for sale on 
       January 1, 1994                                               --           --         14,037
Deferred tax on unrealized gain on securities available 
       for sale on January 1, 1994                                   --           --          5,816
Change in unrealized (gain)/loss on securities available
       for sale -- gross                                         12,134      (21,127)       (14,107)
Change in deferred tax effect on  unrealized gain/(loss)
       on securities available for sale                          (5,010)       8,723         (5,787)

See accompanying notes to consolidated financial statements.
</TABLE>

                                       90
<PAGE>




Notes to Consolidated Financial Statements


Basis of Presentation
The accounting and financial reporting policies of TrustCo Bank Corp NY (Company
or TrustCo) and Trustco  Bank,  National  Association  (Bank or Trustco) and its
operating  subsidiary Trustco Realty Corp.,  conform to general practices within
the banking  industry and are in accordance with generally  accepted  accounting
principles.  A  description  of  the  more  significant  policies  follows.
  The  preparation  of  consolidated  financial  statements in  conformity with
generally accepted accounting principles requires management to make  estimates
and assumptions that affect the reported amounts of assets  and  liabilities at
the date of the consolidated financial statements and the reported  amounts  of
revenues and expenses during the reporting  period.  Actual results could differ
from those estimates.

Consolidation 
  The consolidated financial statements of the Company  include the accounts of
the  subsidiaries  after  elimination  of all significant intercompany accounts
and transactions.
 
Securities  Available for Sale
  Securities  available  for sale  are  carried  at  market  value  with any
unrealized  appreciation or depreciation  of value,  net of tax,  included as an
element of the capital  accounts.  Management  maintains an  available  for sale
portfolio  in order to  provide  maximum  flexibility  in future  balance  sheet
management.  The  designation  of  available  for  sale is  made at the  time of
purchase based upon managementOs intent to hold the securities for an indefinite
period  of time.  These  securities,  however,  would be  available  for sale in
response  to changes in market  interest  rates,  related  changes in  liquidity
needs, or changes in the  availability of and yield on alternative  investments.
Unrealized  losses on securities  that reflect a decline in value which is other
than temporary,  if any, are charged to income.  Nonmarketable equity securities
(principally  stock of the Federal  Reserve Bank and the Federal Home Loan Bank)
are included in securities  available for sale at cost since there is no readily
available  market value.
  The cost of securities  available for sale is adjusted for  amortization  of 
premium and accretion of discount on a method that equates to the level yield.
  Gains and losses on the sale of  securities  available  for
sale are based on the amortized cost of the specific security sold.


Investment Securities
  Securities classified  as  investment  securities are carried at cost and are
held to maturity to meet longer term investment objectives, including  yield and
liquidity purposes.  At the time of purchase,  securities are identified as held
for  investment  based  upon the  Company's  intention  and  ability to hold the
securities to maturity.  Unrealized  losses on securities that reflect a decline
in value which is other than  temporary,  if any,  are charged to income.  There
were no securities  classified as investment  securities as of December 31, 1996
and 1995.

Loans
 Loans are carried at the principal amount outstanding  net of unearned  income
and  unamortized  loan fees and costs,  which are recognized as income over the
applicable  loan term.
  Nonperforming  loans include nonaccrual loans, restructured loans, and  loans
which are 90 days or more past due and still accruing interest. Generally, loans
are placed in  nonaccrual  status,  either  due  to  the  delinquent  status of
principal and/or interest payments, or a judgment by management that,  although
payments of principal and/or interest are current,  such  action  is  prudent.
Future payments received on nonperforming loans are recorded as interest income
or principal  reductions  based  upon  management's ultimate   expectation  for
collection.
   Impaired loans are commercial and commercial real estate loans in nonaccrual
status and loans restructured in a troubled debt restructuring since January 1,
1995.

Allowance for Loan Losses
  An allowance for loan losses is  maintained  at a level  considered  adequate
by management to provide for potential loan losses based on consideration of the
credit  risk of the  loan  portfolio,  including  a review  of past  experience,
current economic conditions,  and underlying  collateral value. The allowance is
increased by provisions  charged  against income and reduced by net charge offs.
  In  addition, various regulatory agencies,  as  an  integral  part  of  their
examination  process,  periodically  review  the  Company's  allowance  for loan
losses.  Such  agencies  may require the Company to  recognize  additions to the
allowance based on their judgments of information  available to them at the time
of their examination.

                                       91
<PAGE>

Bank Premises and Equipment
  Premises and equipment are stated at cost less  accumulated depreciation  and
amortization  computed on either the  straight-line or accelerated  methods over
the  remaining  useful lives of the assets.
Real Estate Owned
  Real estate owned are assets taken through foreclosures on loans.  Foreclosed
assets  held for sale  are  recorded  on an  individual  basis at the  lower of
(1)  fair  value  minus estimated  costs  to sell or (2)  "cost" (which  is the
fair  value at  initial foreclosure).  When a property is acquired,  the excess
of the loan balance over fair value is charged to the allowance for loan losses.
Subsequent  write downs are included in  noninterest  expense.
Income Taxes
 Deferred taxes are recorded for the future  tax  consequences  of events  that
have been  recognized in the financial statements  or tax  returns,  based upon
enacted tax laws and rates.  Deferred  tax  assets  are  recognized  subject to
management's  judgment  that realization is more likely than not.

Dividend  Restrictions
  Banking regulations restrict the amount of cash  dividends  which may be paid
during a year by the Bank to the Parent Company without the written  consent of
the appropriate  bank regulatory agency. Based on these restrictions, the  Bank
could pay $19.2 million  plus  1997  net profits. For all  practical  purposes,
TrustCo could not declare dividends  to shareholders  materially  in  excess of
the  aggregate  amount of dividends that could be paid by the Bank.

Pension Plan
  The Company has a defined  benefit pension plan covering substantially all of
its employees.  The benefits are based on years of service  and the  employee's
compensation.

Stock  Option Plans
 The Company's  stock option plans are accounted for in accordance with the
provisions of the  Accounting  Principles  Board Opinion No. 25 (APB Opinion 25)
"Accounting for Stock Issued to Employees" and as such no  compensation  expense
has been recorded for these plans.  

Reclassification of Prior Year Statements
  It is the Company's policy to reclassify  prior  year consolidated  financial
statements to conform to the current year presentation.

(2)  Balances at Other Banks
  The Bank is required to maintain  certain  reserves  of  vault  cash  and/or
deposits with the Federal Reserve Bank. The amount of this reserve requirement,
included in cash and due from banks, was approximately $12.7 million and $15.6 
million at December 31, 1996 and 1995, respectively.

(3) Securities Available for Sale
  The  amortized  cost and approximate market value of the securities available
for sale are as follows:
<TABLE>
 (in thousands)
<CAPTION>
                                                  At December 31, 1996
                                                              Gross           Gross      Approximate
                                          Amortized      Unrealized      Unrealized           Market
                                               Cost           Gains          Losses            Value
<S>                                        <C>               <C>              <C>            <C>    
U.S. Treasuries and agencies               $404,885           3,564           1,516          406,933
States and political subdivisions            94,954           2,135             171           96,918
Mortgage-backed securities                   75,492           1,114             113           76,493
Other                                         4,276              --              --            4,276
Total debt securities                       579,607           6,813           1,800          584,620
Equity securities                            30,139           3,911              --           34,050
Total securities available for sale        $609,746          10,724           1,800          618,670
</TABLE>

<TABLE>



 (in thousands)
<CAPTION>
                                                                      At December 31, 1995
                                                             Gross            Gross     Approximate
                                         Amortized      Unrealized       Unrealized          Market
                                              Cost           Gains           Losses           Value
<S>                                       <C>               <C>                 <C>         <C>    
U.S. Treasuries and agencies              $432,710          14,806              173         447,343
States and political subdivisions           68,151           2,256               36          70,371
Mortgage-backed securities                  78,481           1,934              131          80,284
Other                                       15,690           1,600               --          17,290
Total debt securities                      595,032          20,596              340         615,288
Equity securities                           24,118             800               --          24,918
Total securities available for sale       $619,150          21,396              340         640,206
</TABLE>

                                       92
<PAGE>


  The  following  table  distributes  the  debt  securities  available for sale
portfolio as of December 31, 1996,  based  on  the securities'  final  maturity
(mortgage-backed  securities  are stated using  average  life):
<TABLE>

(in  thousands)
<CAPTION>
                                                                 Approximate
                                              Amortized               Market
                                                   Cost                Value
<S>                                            <C>                   <C>   
Due in one year or less                        $ 39,028               39,396
Due after one year through five years            47,094               48,589
Due after five years through ten years          279,870              282,463
Due after ten years                             213,615              214,172
                                               $579,607              584,620

  The proceeds from sales of securities, gross realized gains and gross realized
losses  from sales and calls  during  1996,  1995 and 1994 are as  follows: 

</TABLE>
<TABLE>

 (in thousands)
<CAPTION>
                                                            At December 31,
                                                       1996      1995       1994
<S>                                                <C>        <C>      <C>      
Proceeds from sales                                $382,780   243,597  1,015,688
Gross realized gains                                  3,214     1,220      5,805 
Gross realized  losses                                7,750       977     14,682 

</TABLE>


  The Company  adopted  Statement of Financial  Accounting  Standards No. 115,
"Accounting  for  Certain  Investments in  Debt and Equity  Securities,"  as of
January 1, 1994. The Company classified certain of the investment securities as
being   available  for  sale and reclassified these balances to a separate line
on the consolidated  statement of  condition.
  In December  1995, the Company reclassified the entire portfolio of investment
securities  to  the  category  of  securities   available  for  sale.     This 
reclassification  was made in  response  to a one-time  transfer  allowed by the
Financial Accounting Standards Board and the various federal banking regulators.
  The amortized cost of securities  available for sale that have been pledged to
secure public deposits and for other purposes required by law amounted to $299.7
million and $250.1 million at December 31, 1996 and 1995 respectively.
  There are  no  securities  of a single issuer  (excluding  issues of the U.S.
government and its agencies) that represent 10% or more of shareholders' equity
at December 31, 1996 and 1995.
<TABLE>

(4)  Loans and Allowance for Loan Losses
A summary of loans by category is as follows:
(in thousands)
<CAPTION>
                                                                At December 31,
                                                               1996        1995
<S>                                                      <C>          <C>    
Commercial                                               $  217,363     225,174
Real estate
    Construction                                              7,055      11,239
    Residential mortgage loans                              801,826     760,276
    Home equity line of credit                              183,832     194,744
Installment loans                                            33,259      36,493
Total loans                                               1,243,335   1,227,926
Less: Unearned income                                         1,453       1,784
      Allowance for loan losses                              51,561      48,320 
Net loans                                                $1,190,321   1,177,822
</TABLE>


  At December 31, 1996 and 1995, loans to executive officers, directors,  and to
associates   of  such  persons   aggregated   $6.9  million  and  $7.7  million,
respectively. During 1996, new loans of $3.8 million were made and repayments of
loans totalled $4.6 million. In the opinion of management,  such loans were made
in the ordinary course of business on  substantially  the same terms,  including
interest rates and  collateral,  as those  prevailing at the time for comparable
transactions. These loans do not involve more than normal risk of collectibility
or present other  unfavorable  features.
  TrustCo lends primarily in the Capital District  region of New York State and
in the geographic territory surrounding its borders. Although the loan portfolio
is  diversified,  a portion of its debtors'  ability to repay is dependent upon
the economic  conditions  prevailing in New York State.
 The following table sets forth the information with regard to nonperforming 
loans:
<TABLE>

 (in thousands)
<CAPTION>
                                                                At December 31,
                                                             1996      1995     1994
<S>                                                       <C>        <C>      <C>   
Loans in nonaccrual status                                $10,748    12,832    6,370 
Loans  contractually past due 90 days or more
 and still  accruing  interest                                792     1,696    4,436  
Restructured  loans                                         2,495     1,130      910
Total  nonperforming  loans                               $14,035    15,658   11,716
</TABLE>

                                       93
<PAGE>


  Interest on nonaccrual and restructured loans of $1.3 million in each of 1996
and 1995, and $639 thousand in 1994, would have been earned in accordance  with
the original contractual terms of the loans. Approximately $834 thousand,  $607
thousand and $292 thousand of interest on nonaccrual and restructured loans was
collected and recognized  as  income  in 1996,  1995,  and  1994, respectively.
There are no commitments to extend further credit on nonaccrual or restructured
loans.
  Transactions  in  the  allowance  for  loan  losses account are summarized as
follows:
<TABLE>
(in thousands)
<CAPTION>
                                               For the years ended December 31,
                                               1996         1995          1994
<S>                                        <C>            <C>           <C>   
Balance at beginning of year               $ 48,320       38,851        34,087
Provision for loan losses                     6,577       12,698         8,056
Loans charged off                            (5,648)      (7,338)       (4,824)
Recoveries on loans previously charged off    2,312        4,109         1,532
Balance at year end                        $ 51,561       48,320        38,851
</TABLE>



  Effective  January  1, 1995,  the  Company  adopted  Statement  of  Financial
Accounting  Standards No. 114 (Statement 114),  "Accounting  by Creditors for  
Impairment  of a Loan."  Statement 114 was amended by Statement of Financial  
Accounting Standards No. 118 (Statement 118), "Accounting  by Creditors  for  
Impairment  of a Loan -- Income  Recognition  and Disclosures."   These new 
accounting standards prescribe  recognition criteria for loan  impairment and 
measurement  methods for impaired  loans, and loans whose terms are modified in
a troubled debt restructuring subsequent to the adoption of these new standards.
A loan is considered  impaired when it is probable that the  borrower  will be 
unable  to repay  the  loan  according  to the  original  contractual  terms of
the loan  agreement.  These new standards  are  applicable principally  to 
commercial and commercial  real estate loans,  however,  certain provisions  
dealing  with  restructured  loans  also  apply to the  retail  loan products.
Once a loan is identified as impaired,  the new accounting  standards require  
measurement  of the loan at the lower of fair value of the anticipated proceeds
to be received or the recorded investment in the loan. The accounting standards
provide certain  guidelines as to how fair value is to be determined.
  In  addition,  Statement   114  substantially   modified  the   definition  of
"in-substance foreclosure" loans. Consequently, certain loans identified at year
end 1994 as being in-substance  foreclosure loans, and classified as real estate
owned, have been reclassified into the loan portfolio.  At January 1, 1995, $9.2
million of loans previously included in real estate owned have been reclassified
to the loan balance.
  At December 31, 1996 and 1995, there were $5.7 million and $9.4 million,  
respectively, of commercial and commercial real estate loans that were in non-
accrual  status and were classified as impaired  loans. In addition, there were
newly  restructured  retail  loans  totalling  $2.9  million and $600 thousand 
that as of December 31, 1996 and 1995 respectively, were identified as impaired
loans.  None of the  allowance  for loan losses has been  allocated to these 
impaired loans because of the significant charge offs that have been taken in  
prior  years,  and the fact  that the  collateral  values  support  the loan
balances.  Cash payments received are normally applied to reduce the outstanding
loan balance on the  impaired  loans  (exclusive  of cash  payments  received on
restructured loans).
  During 1996 and 1995 the average balance of impaired loans was $8.5 million 
and $10.5 million,  respectively,  and there was  approximately $562  thousand 
and $400 thousand of interest income recorded on these loans in the accompanying
consolidated   statements  of  income  for  1996  and  1995, respectively.
  There were $2.6  million  and $7.1  million of loans  pledged for various 
purposes at December 31, 1996 and 1995, respectively.
<TABLE>

  (5) Bank Premises and  Equipment 
A summary of premises and equipment at December 31, 1996 and 1995 follows:
  (in  thousands) 
<CAPTION>
                    
                                                  1996                 1995 
<S>                                           <C>                   <C>    
Land                                          $  3,585                3,593  
Buildings                                       25,214               25,075
Furniture, fixtures and equipment               15,761               15,611  
Leasehold improvements                           3,711                3,458
                                                48,271               47,737
Accumulated depreciation and amortization      (25,173)             (22,729)
Total                                         $ 23,098               25,008  

</TABLE>

                                       94
<PAGE>



  Depreciation and amortization  expense  approximated $3.0 million,  $3.6
million,  and $2.7  million for the years 1996,  1995,  and 1994,  respectively.
Occupancy  expense  included  rental  expense of $1.2 million in 1996,  and $1.1
million  in  each  of  1995  and  1994.

6)  Short-Term  Borrowings
  Short-term borrowings,  consisting  primarily  of  the  Trustco  Short-Term
Investment Account, were as follows:
<TABLE>

(in thousands) 
<CAPTION>
 
                                                                       1996
                                                        Trustco         Other
                                                     Short-Term    Short-Term
                                                        Account    Borrowings     Total
<S>                                                   <C>              <C>      <C>
Amount outstanding at
   December 31, 1996                                  $  94,298        17,364   111,662
Maximum amount outstanding
   at any month end                                     106,441        20,217   124,961
Average amount outstanding                               79,583        18,741    98,324
Weighted average interest rate:
   For the year                                            5.01%         3.25      4.67
   As of year end                                          4.99          3.33      4.73
</TABLE>
<TABLE>

(in thousands)  
<CAPTION>
                                                                       1995
                                                        Trustco         Other
                                                     Short-Term    Short-Term
                                                        Account    Borrowings     Total
<S>                                                   <C>              <C>       <C> 
Amount outstanding at
   December 31, 1995                                  $  42,250        14,404    56,654
Maximum amount outstanding
  at any month end                                       45,066        19,375    62,164
Average amount outstanding                               20,812        17,278    38,090
Weighted average interest rate:
  For the year                                             5.40%         3.78      4.66
  As of year end                                           5.33          3.38      4.83

</TABLE>


  The  Trustco  Short-Term  Investment  Account  balances  are  immediately 
withdrawable.  All  short-term  borrowings are  collateralized by securities of
the Bank pledged for that purpose.
  Trustco has approximately  $200 million of available lines of credit with the
Federal Home Loan Bank.

(7)  Income Taxes
A summary of income tax expense/(benefit) included in the
consolidated statements of income follows:
<TABLE>
(in thousands)
<CAPTION>
                                               For the years ended December 31,
                                               1996         1995           1994
Current tax expense:
<S>                                        <C>            <C>            <C>   
    Federal                                $ 16,705       16,919         12,412
    State                                     4,710        5,646          3,209
Total current tax expense                    21,415       22,565         15,621
Deferred tax benefit                         (4,088)      (9,811)        (2,981)
Total income tax expense                   $ 17,327       12,754         12,640
  
</TABLE>

  The tax effects of  temporary  differences  that  give  rise  to  significant
portions of the deferred tax assets and deferred tax liabilities at December 31,
1996, 1995 and 1994 is as follows:
<TABLE>

Deferred Tax Benefits and Liabilities

(in thousands)
<CAPTION>
                                                                   December 31,
                                                             1996         1995          1994
                                                       Deductible/  Deductible/   Deductible/
                                                         (Taxable)    (Taxable)     (Taxable)
                                                         Temporary    Temporary     Temporary
                                                       Differences  Differences   Differences
<S>                                                      <C>             <C>           <C> 
Bond accounting                                          $      43           18           107 
Benefits and deferred remuneration                           4,034        2,433         2,326 
Deferred loan fees, net                                        840        1,085         1,391
Difference in reporting the provision for loan
     losses,net                                             25,247       23,477        18,301 
Other income or expense not utilized
     for tax purposes                                        4,527        4,386         2,174 
Depreciable assets                                           1,319          651           561  
Other items                                                    575          447           481
      Total                                                 36,585       32,497        25,341 
Valuation reserve                                           (2,051)      (2,051)       (4,706)
Net deferred tax asset at end of year                       34,534       30,446        20,635 
Net deferred tax asset at beginning of year                 30,446       20,635        17,654
Deferred tax benefit                                     $  (4,088)      (9,811)       (2,981)  

</TABLE>

                                       95
<PAGE>



Deferred  tax  assets  are  recognized  subject  to  management's judgment that
realization is more likely than not. The valuation allowance of $2.1 million at
December 31, 1996 and December 31, 1995  is  primarily reserved for federal and
state  tax  law  restrictions  on  the  deductibility  of  certain  temporary 
differences.  During 1995, the valuation reserve was reduced as a result of the
resolution  of several tax return audits and  management's  reassessment of the
realization of certain deferred tax assets. Based  primarily on the sufficiency
of historical and future taxable income, management  believes it is more likely
than not that the remaining net deferred tax asset of $34.5  million  and $30.4
million  at  December  31, 1996  and  1995,  respectively,  will  be  realized.
  In addition to the deferred tax items described in the  preceding  table, the
Company also has a deferred tax liability of $3.7 million at December 31,1996, 
and $8.7 million at December 31, 1995, relating to the net unrealized  gains on
securities  available  for  sale.
<TABLE>
  The effective tax rates differ from  the statutory  federal  income tax rate.
The reasons for these  differences  are as follows:
<CAPTION>
                                                                 1996      1995       1994
<S>                                                              <C>       <C>        <C> 
Statutory federal income tax rate                                35.0%     35.0       35.0
Increase/(decrease) in taxes resulting from:
     Tax exempt income                                           (3.3)     (3.1)      (1.9)
     State income tax, net of federal
         tax benefit                                              5.4       9.6        4.9
     Effect of decrease in tax rate 
         on deferred tax benefit                                   --        --        1.1
     Reduction in valuation reserve                                --      (6.9)      (3.5)
     Other items                                                  0.6      (1.3)        --
Effective income tax rate                                        37.7%     33.3       35.6
</TABLE>

(8)  Benefit Plans
(a) Retirement Plan
  The Company maintains  a  trusteed  non-contributory  pension  plan  covering
employees that have completed one year of employment and 1,000 hours of service.
The  benefits  are based on the sum of (a) a benefit  equal to a prior service 
benefit plus the average of the  employees'  highest  five  consecutive years'
compensation  in the ten  years preceding retirement multiplied by a percentage
of service after a specified date plus (b) a benefit  based upon career average
compensation.  The amounts contributed to the plan are  determined  annually on
the basis of (a) the maximum amount that can be deducted for federal income tax
purposes  or (b) the amount  certified  by a  consulting  actuary as necessary 
to avoid an accumulated funding deficiency as defined by the Employee Retirement
Income Security Act of 1974. Contributions are intended to provide not only for 
benefits attributed to service to date but also for those expected to be earned 
in the future.  Assets of the plan are invested primarily in common  stock  and
fixed income common funds administered by the Bank's Trust Department.  The 
following  table sets forth the plans' funded status and amounts  recognized
in the Company's  consolidated  statements of condition at December 31, 1996 and
1995:
<TABLE>
  
Actuarial Present Value of Benefit  Obligations:  
(in thousands) 
<CAPTION>
                                                                         1996          1995
<S>                                                                 <C>             <C>
Accumulated benefit obligation, 
   including vested benefits of $14,186 and
   $13,513 in 1996 and 1995,  respectively                          $ (14,370)      (13,715) 
Projected benefit obligation for service
   rendered to date                                                   (16,336)      (15,037) 
Plan assets at fair value                                              25,170        22,621 
Plan assets in excess of projected
   benefit obligation                                                   8,834         7,584
Unrecognized net gain from past experience
   different from that assumed and effects
   of changes in assumptions                                           (6,499)       (5,110)
Unrecognized prior service cost                                          (420)         (465)
Unrecognized net asset at transition being
   recognized over 4 remaining years                                     (590)         (737)
Prepaid pension expense                                             $   1,325         1,272

</TABLE>
<TABLE>

Net Pension Benefit for the years ended December 31:
(in thousands)
<CAPTION>
                                                            1996        1995        1994
<S>                                                     <C>           <C>         <C>
Service cost -- benefits earned
     during the period                                  $    653         511         518
Interest cost on projected
     benefit obligation                                      995         920         874
Actual return on plan assets                              (3,653)     (5,080)        (39)
Net amortization and deferral                              1,952       3,639      (1,478)
Net periodic pension benefit                            $    (53)        (10)       (125)
</TABLE>

                                       96
<PAGE>

<TABLE>

  The  weighted  average  discount  rate,  the  rate  of  increase  in  future 
compensation  levels,  and  the  expected  long-term  rate  of  return  used in
determining  the actuarial present value of projected benefit obligations, were
as follows:

<CAPTION>
                                             1996     1995      1994
<S>                                          <C>      <C>       <C>  
Weighted  average  discount  rate            6.50%    6.50      7.00 
Rate of  increase  in future compensation    6.00     6.00      6.00  
Expected long-term  rate of return on assets 6.50     6.25      6.75
</TABLE>

 The Company also has actuarily  determined  supplemental  pension plans under 
which additional  retirement  benefits are accrued for eligible  executive and 
senior  officers.  The expense  recorded for these plans were $2.6  million,
$2.0 million,  and $1.8 million in 1996,  1995,  and 1994,  respectively.
  Rabbi trusts have been  established for certain benefit plans in 1996.  These
rabbi trust accounts are administered by the Bank's Trust department and invest
primarily  in the  Trustco  Short-Term  Investment  Account.  These  assets  are
reflected as other assets in the  December 31, 1996,  consolidated  statement of
condition.
(b) Incentive and Bonus Plans
  The Company  provides a profit-sharing plan for substantially  all employees.
The expense of this plan, which is based on  management  discretion  as defined
in the plan, amounted to $1.3 million in 1996  and  1995,  and $1.2  million in
1994.
  The  Company  also has an  executive incentive plan. The expense of this plan
is  based  on  the  Company's  performance  and  estimated   distributions   to
participants  are accrued  during the year and generally  paid in the following
year.  The expense  recorded fo  this  plan  was $2.1  million,  $1.7  million,
and  $1.3  million  in  1996,  1995,  and  1994, respectively.
<TABLE>

(c) Stock Option Plans
  At December  31,  1996, the Company had stock option plans for  officers  and
directors as  described  below.  TrustCo  applies APB Opinion No. 25 and related
Interpretations in accounting for these plans. Accordingly, no compensation cost
has been recognized for these fixed stock option plans.  Had  compensation  cost
for the Company's stock-based compensation plans been determined consistent with
Statement of Financial Accounting Standards No. 123 (Statement 123), "Accounting
for Stock-Based  Compensation,"  the Company's net income and earnings per share
would have been reduced to the pro forma amounts indicated below:
<CAPTION>
         
                                                                  1996        1995
Net income 
<S>                                                            <C>          <C>   
    As reported                                                $28,699      25,527
    Pro forma                                                   28,364      25,373
Earnings per share 
    As reported                                                   1.37        1.23
    Pro forma                                                     1.35        1.22
</TABLE>

  Pro forma net income and earnings per share  reflect  options granted in 1996
and  1995.  The  full  impact of  calculating  compensation  cost for all stock
options under  Statement  123 is not  reflected in the pro forma net income and
earnings  per  share  amounts  presented  above  because  compensation  cost is
reflected over the options'  expected  life and  compensation  cost for options
granted prior to  January  1, 1995 is not  considered.
  Under the 1995  TrustCo Bank Corp NY Stock Option Plan, the Company may grant
options to its eligible employees for up to approximately 1.4 million shares of
common stock. Under the 1993  Directors  Stock Option  Plan,  the  Company  may
grant  options  to  its  directors  for  up to  approximately 152,000 shares of
its common stock. Under both plans, the exercise price of each option equals the
market price of the Company's  stock on the date  of  grant,  and  an  option's
maximum term is ten years.  Options vest over a five year  period from the date
the  options  are  granted  for  the  employee  plan  and they are  immediately
exercisable for the directors plan.

                                       97
<PAGE>

<TABLE>

 A summary of the status of TrustCo's stock option plans as of December 31,1996,
1995 and 1994 and changes during the years ended on those dates are as follows:
<CAPTION>
        
                                          Outstanding Options      Exercisable Options
                                                      Average                  Average
                                                       Option                   Option
                                          Shares        Price      Shares        Price
<S>                                    <C>             <C>      <C>             <C>   
Balance, January 1, 1994               1,377,802       $ 9.06     647,493       $ 8.68
New options awarded                      389,367        13.32      91,232        13.55
Cancelled options                        123,185        12.64       1,518        13.30
Exercised options                         98,809         8.78      98,809         8.78
Options became exercisable                    --           --     222,236         8.41

Balance, December 31, 1994             1,545,175        10.66     860,634         9.57

New options awarded                      352,820        16.29      80,684        16.44
Exercised options                        129,837         6.97     129,837         6.97
Options became exercisable                    --           --     278,780        11.05

Balance, December 31, 1995             1,768,158        12.05   1,090,261        10.76

New options awarded                      394,450        17.73      89,010        18.03
Cancelled options                          8,280        15.61          --           -- 
Exercised options                        105,929         7.55     105,929         7.55
Options became exercisable                    --           --     266,739        13.14

Balance, December 31, 1996             2,048,399       $13.36   1,340,081       $11.97
</TABLE>
<TABLE>

  Options are exercisable for approximately  1.3 million shares at year end 1996
and 1.1 million shares at year end 1995. The fair value of each option as of the
grant date,  estimated using the Black-Scholes  pricing model, and calculated in
accordance with Statement 123 was:
<CAPTION>

         Employees'       Directors'
               Plan             Plan
<C>           <C>               <C> 
1996          $3.25             3.64
1995           2.72             2.93
</TABLE>
<TABLE>

  The following  assumptions were utilized in the calculation of the fair value
of the options under Statement 123:
<CAPTION>
 
                                            Employees'    Directors'
                                                  Plan          Plan
<S>                                              <C>           <C> 
Expected dividend yield 1996 and 1995             5.06%         5.06
Risk-free interest rate:
  1996                                            6.65          6.62
  1995                                            5.97          6.27
Expected volatility rate:
  1996                                           20.65         21.23
  1995                                           20.29         20.47

Expected lives 1996 and 1995                       7.5 years     6.0 years
</TABLE>
<TABLE>


  The following table  summarizes information about  the stock option plans for
options outstanding at December 31, 1996:
<CAPTION>
         
                                                   Weighted
                                       Options      Average       Weighted 
Range of                           Outstanding    Remaining        Average
Exercise                              Year End  Contractual       Exercise
   Price                                  1996         Life          Price

<S>                                  <C>          <C>               <C>   
Less than $10.00                       612,889    5.4 years         $ 8.93
Between $10.01 and $15.00              696,060    7.5 years          13.34
Greater than $15.01                    739,450    9.5 years          17.05
Total                                2,048,399    7.6 years         $13.36
</TABLE>
<TABLE>

The following table summarizes information about the exercisable
stock options at December 31, 1996:
<CAPTION>
 
                                                   Weighted 
                                       Options      Average       Weighted
Range of                           Exercisable    Remaining        Average   
Exercise                              Year End  Contractual       Exercise
   Price                                  1996         Life          Price

<S>                                  <C>          <C>               <C>   
Less than $10.00                       612,889    5.4 years         $ 8.93
Between $10.01 and $15.00              492,040    7.5 years          13.36
Greater than $15.01                    235,152    9.4 years          16.98
Total                                1,340,081    6.9 years         $11.97
</TABLE>

(d) Postretirement Benefits
  The Company  permits retiree's under age 65 to  participate in the  Company's
medical plan by paying the same premium as the active employees.  At age 65, the
Bank  provides  a  Medicare   Supplemental  Program  to  retirees.

                                       98
<PAGE>
<TABLE>

   Accumulated postretirement benefit obligations at December 31, 1996 and 1995:

 (in thousands)
<CAPTION>

                                                    1996      1995
<S>                                              <C>        <C>   
Retirees                                         $ 4,628     4,000 
Fully eligible active plan participants              657       651
Other active plan participants                     2,421     1,929 
Accumulated  postretirement benefit
       obligation                                  7,706     6,580 
Plan  assets,  at fair value                       8,860     8,058 
Plan assets in excess of accumulated 
       postretirement benefit obligation           1,154     1,478 
Unrecognized gain                                 (2,039)   (1,937)  
Accrued  postretirement  benefit  cost           $  (885)     (459)

</TABLE>
<TABLE>
 
Net periodic postretirement benefit costs for 1996, 1995, and 1994 includes the
following  components:
(in thousands)
<CAPTION>
                                           1996        1995       1994  
<S>                                       <C>          <C>        <C>
Service cost                              $ 323         325        362
Interest  cost                              444         445        462 
Return on plan assets                      (304)       (248)      (429)  
Deferral of unrecognized net gain           (31)         --         --  

Net period  postretirement  benefit cost  $ 432         522        395 
</TABLE>


  The Company  funded the prior  service  cost of the plan in full through the
use of a benefit trust during the first quarter of 1993.  Assets of the plan are
invested primarily in common stock and fixed income common funds administered by
the Bank's  Trust  Department.  The trust  holding the plan assets is subject to
federal income taxes at a 35.0% rate.  The expected  long-term rate of return on
plan assets,  after  estimated  income taxes,  was 3.8%,  4.0%, and 4.2% for the
years ended December 31, 1996,  1995, and 1994,  respectively.  For  measurement
purposes,  a 7%  annual  rate of  increase  in the per  capita  cost of  covered
benefits  (i.e.,  health  care  cost  trend  rate)  was  assumed  for  1996  and
thereafter.
  The health care cost trend rate assumption has  a  significant  effect on the
amounts reported. To illustrate,  increasing the assumed health care cost trend
rates  by  one  percentage  point in  each  year would increase the accumulated
postretirement benefit obligation as of December 31, 1996, by approximately $1.1
million,  and  increase  the  aggregate  of the  service and the  interest  cost
components  of net  periodic  postretirement  benefit  cost for the  year  ended
December 31, 1996, by approximately $185 thousand.
 The weighted average discount rate used in determining  the  accumulated  post-
retirement  benefit  obligation  was  6.50  percent  at  December  31, 1996 and
December  31, 1995,  and 6.75 percent at December 31, 1994.
<TABLE>

(9)  Commitments  and Contingent  Liabilities
(a) Leases
  The Bank  leases  certain  banking  premises.  These  leases  are  accounted 
for as operating leases with minimum rental commitments in the amounts presented
below.  The majority of these  leases  contain  options to renew.
(in  thousands)
<CAPTION>

<S>                             <C>    
1997                            $1,121 
1998                             1,064 
1999                             1,040 
2000                               964 
2001                               887 
2002 and after                   4,672
</TABLE>
                                $9,748
(b)  Litigation
  Existing  litigation  arising  in  the  normal  course  of  business  is  not 
expected to result in any material  loss to the Company.
<TABLE>

(c) Time  Deposits
   At December 31, 1996, the maturity of all time deposits is as follows:

(in thousands)
<CAPTION>

<S>   <C>                        <C>     
Under 1 year                     $507,187
1 to 2 years                      194,815
2 to 3 years                      126,390
3 to 4 years                       30,365
4 to 5 years                        8,243
over 5 years                        3,283
                                 $870,283
</TABLE>

                                       99
<PAGE>

(10)  Off-Balance Sheet Financing
  Loan commitments to extend credit are agreements to lend to a customer as long
as  there  is no  violation  of  any  condition  established  in  the  contract.
Commitments  generally have fixed expiration dates or other termination  clauses
and may require a fee.  Commitments  sometimes  expire without being drawn upon.
Therefore, the total commitment amounts do not necessarily represent future cash
requirements.  These  arrangements have credit risk essentially the same as that
involved in extending  loans to customers  and are subject to the BankOs  normal
credit policies,  including obtaining collateral.  The Bank's exposure to credit
loss for loan  commitments,  including  unused lines of credit,  at December 31,
1996 and 1995 was $222.5 million and $220.8 million, respectively. Approximately
three-fifths of these  commitments were for variable rate products at the end of
1996.  
  Letters  of  credit  are  conditional  commitments  issued  by  the  Bank  to
guarantee the  performance  of a customer to a third party.  These  arrangements
have credit risk  essentially  the same as that  involved in extending  loans to
customers  and are  subject  to the BankOs  normal  credit  policies,  including
obtaining collateral.  The BankOs exposure to credit loss for standby letters of
credit at  December  31,  1996 and 1995 was  $12.0  million  and $19.0  million,
respectively.  No losses  are  anticipated  as a result of loan  commitments  or
standby  letters of credit.  

(11) Fair Value of Financial  Instruments
  The fair  values  shown  below  represent  management's  estimates  of values
at which the various  types of  financial  instruments  could be  exchanged  in
transactions between  willing,  unrelated  parties.  They  do  not  necessarily
represent  amounts  that  would  be  received  or  paid  in  actual  trades  of
specific  financial instruments.
<TABLE>
(in thousands)
<CAPTION>
                                                         As of December 31, 1996
                                                         Carrying           Fair
                                                            value          value
Financial assets:
<S>                                                    <C>             <C>    
    Cash and cash equivalents                          $  355,779        355,779
    Securities available for sale                         618,670        618,670
    Loans                                               1,190,321      1,237,297
    Accrued interest receivable                            17,372         17,372
Financial liabilities:
    Demand deposits                                       123,553        123,553
    Interest-bearing deposits                           1,829,593      1,832,956
    Borrowings                                            111,662        111,662
    Accrued interest payable                                2,941          2,941
</TABLE>
<TABLE>

(in thousands)
<CAPTION>
                                                         As of December 31, 1995
                                                         Carrying           Fair
                                                            value          value
Financial assets:
<S>                                                   <C>              <C>    
    Cash and cash equivalents                         $   289,889        289,889
    Securities available for sale                         640,206        640,206
    Loans                                               1,177,822      1,242,507
    Accrued interest receivable                            18,276         18,276
Financial liabilities:
    Demand deposits                                       111,743        111,743
    Interest-bearing deposits                           1,818,906      1,829,052
    Borrowings                                             56,654         56,654
    Accrued interest payable                                2,797          2,797
</TABLE>

  The specific estimation methods and  assumptions  used can have a  substantial
impact on the  resulting  fair values of financial  instruments.  Following is a
brief summary of the significant  methods and  assumptions  used in the previous
table:  

Cash  and  Cash  Equivalents
  The carrying  value of these  financial instruments approximates fair values.

Securities
  Fair values for all securities portfolios are based upon quoted market prices,
where  available.  The carrying value  of  certain  local,   unrated  municipal
obligations  was  used  as  an approximation  of fair value.  

Loans 
  The fair values of all loans are estimated using discounted cash flow analyses
with discount  rates equal to the interest rates  currently  being  offered for
loans with  similar  terms to  borrowers of similar  credit  quality.  

Deposit  Liabilities
  The fair values  disclosed  for noninterest-bearing  deposits,  NOW accounts,
savings accounts and money market accounts  are,  by  definition,  equal to the
amount  payable  on demand at the balance  sheet date.  The  carrying  value of
all variable rate  certificates  of deposit is  assumed  to  approximate  fair 
value.  The fair  value  of  fixed  rate  certificates  of deposit is estimated
using discounted cash flow analyses with discount rates equal to  the  interest
rates   currently  being  offered on certificates of similar size and remaining
maturity.  
Short-Term  Borrowings and Other  Financial  Instruments
  The fair value of all short-term  borrowings and other financial  instruments
is assumed to be the  carrying  value.  
Financial Instruments  with  Off-Balance  Sheet Risk 
  The  Company is a party to financial instruments with off-balance sheet risk.
Such financial  instruments  consist of  commitments  to  extend  financing and
letters of credit.  

                                       100
<PAGE>


If the commitments are exercised by the prospective borrowers,  these financial
instruments  will  become  interest-earning  assets  of  the  Company.  If  the
commitments  expire,  the  Company  retains  any  fees  paid by the prospective
borrower. The fair value of commitments is estimated based upon fees currently 
charged  to  enter  into  similar  agreements,  taking  into  consideration the
remaining  terms of the agreements and the present  credit  worthiness  of  the
borrower.  For fixed rate  commitments,  the fair  value  estimation takes into
consideration an interest rate risk factor. The fair value of these  off-balance
sheet  items  approximates  the  recorded  amounts of the related  fees,  which
are  considered  to be  immaterial.
  The Company has no derivative investment products nor  has the  Company  ever
invested in such investment vehicles.  Therefore,  the disclosures  as required
by Statement of  Financial  Accounting  Standards  No. 119,  "Disclosures about
Derivative Financial Instruments and Fair Value of Financial Instruments,"  are
not presented except as it  relates to fair  value disclosures in this footnote.

(12)  Regulatory Capital  Requirements
  Office of the  Comptroller  of the Currency (OCC) capital regulations require
banks to maintain minimum levels of regulatory capital.  Under the  regulations
in effect at December 31, 1996, the  Bank was  required  to  maintain a minimum
leverage ratio of Tier I (leverage) capital to total adjusted average assets of
4.00% and minimum  ratios of Tier I capital and total capital to risk weighted
assets of 4.00% and 8.00%, respectively.  The Federal Reserve Board has adopted
similar  requirements  for the  consolidated capital of bank holding companies.
  The regulations establish a framework for the classification  of  banks  into
five categories: well capitalized,  adequately capitalized,  under capitalized,
significantly  under capitalized and critically under capitalized.  Generally, 
an  institution  is considered  well  capitalized if it has a Tier I (leverage)
capital  ratio of at least  5.0%  (based on total  adjusted  average assets), 
a Tier I risk based capital  ratio of at least 6.0%,  and  a  total  risk based
capital ratio of at least 10.0%.
  The foregoing capital ratios are based on specific  quantitative  measures of
assets,  liabilities and certain off-balance sheet  items  as  calculated under
regulatory accounting practices. Capital amounts  and classifications  are also
subject to qualitative  judgments by the OCC about  capital  components,  risk
weighting and other factors.
  Management believes that, as of December 31, 1996, the Bank and Company  meet
all  capital  adequacy requirements to which  they are  subject.  Further,  the
most  recent  OCC  notification  categorized  the  Bank  as  a well capitalized
institution.  There have been no conditions or events since that  notification 
that management  believes have  changed  the  Bank's  capital  classification.
  Under its prompt  corrective  action regulations, the OCC is required to take
certain supervisory actions (and  may  take  additional  discretionary actions)
with respect to an undercapitalized institution.   Such  actions could  have  a
direct material effect on  an  institution's  financial  statements.  As stated
above,  the  Company  has been  classified  as well  capitalized for regulatory
purposes,  and therefore,  these  regulations do not apply.  The following is a
summary of actual capital amounts and ratios for the Bank and the Company (on a
consolidated basis):
<TABLE>
(dollars in thousands)                              
<CAPTION>
                                                         As of December 31, 1996
                                                         Amount            Ratio
Tier I (leverage) capital:
<S>                                                    <C>                 <C>  
   Trustco Bank, NA                                    $138,982             6.27%
   TrustCo Bank Corp NY                                 157,161             7.04

Tier I risk based capital:
   Trustco Bank, NA                                     138,982            11.64
   TrustCo Bank Corp NY                                 157,161            12.99

Total risk based capital:
   Trustco Bank, NA                                     154,363            12.92
   TrustCo Bank Corp NY                                 172,735            14.28
</TABLE>


(13)  Parent Company Only
  The following statements pertain to TrustCo Bank Corp NY (Parent Company):
<TABLE>

Statements of Income
(in thousands) 
<CAPTION>
                                                        Years Ended December 31,
Income:                                                 1996      1995      1994

    
<S>                                                 <C>         <C>       <C>   
    Dividends and interest   
        from subsidiaries                           $ 20,418    28,416    14,820
    Gain on sale of securities                            --        92       133
    Income from other investments                        301        66        66
            Total income                              20,719    28,574    15,019
Expense:
    Operating supplies                                   120       126       129
    Professional services                                222       200       145
    Miscellaneous expense .                              308        70        48
            Total expense                                650       396       322
Income before income
    taxes and undistributed
    net income of subsidiaries                        20,069    28,178    14,697
Income tax expense/(benefit)                             (98)      (32)        1
Income before equity in undistributed net
    income of subsidiaries                            20,167    28,210    14,696
(Distributions in excess of)/equity in 
    undistributed net income of subsidiaries           8,532    (2,683)    8,192
Net income                                          $ 28,699    25,527    22,888

</TABLE>

                                       101
<PAGE>



<TABLE>



Statements of Condition
(in thousands)
<CAPTION>
                                                                   December 31,
Assets:                                                      1996           1995
<S>                                                     <C>              <C>  
    Cash in subsidiary bank                             $   8,185          7,187
    Noninterest bearing note receivable from
         subsidiary                                         2,117          3,617
    Investments in subsidiaries                           142,108        141,526
    Securities available for sale                          15,965         12,601
    Other assets .                                          1,296            422
            Total assets                                $ 169,671        165,353
Liabilities and shareholders' equity:
    Accrued expenses and other liabilities              $   7,271          5,254
            Total liabilities                               7,271          5,254
Shareholders' equity .                                    162,400        160,099
            Total liabilities and shareholders' equity  $ 169,671        165,353

</TABLE>


<TABLE>


 Statements of Cash Flows
(in thousands)    
<CAPTION>
                                                               Years Ended December 31,
                                                            1996         1995        1994
Increase/(decrease) in cash and cash equivalents:
Cash flows from operating activities:
<S>                                                    <C>            <C>         <C>   
Net income                                             $  28,699       25,527      22,888
Adjustments to reconcile net income to net
    cash provided by operating activities:
        Distributions in excess of/(equity in
         undistributed net income) of subsidiaries        (8,532)       2,683      (8,192)
        Gain on sales of securities                           --          (92)       (133)
        (Increase)/decrease in other assets                 (874)          78           1
        Increase/(decrease) in accrued expenses              (19)          31          34
            Total adjustments                             (9,425)       2,700      (8,290)
Net cash provided by operating activities                 19,274       28,227      14,598
Cash flows from investing activities:
       Proceeds from sale of securities available
                  for sale                                    --        1,285       1,603
       Purchase of securities available for sale            (253)     (10,651)     (1,668)
       (Increase)/decrease in noninterest bearing 
                  note receivable from subsidiary            500       (3,617)         --
           Net cash provided by/(used in)investing 
                          activities                         247      (12,983)        (65)
Cash flows from financing activities:
    Proceeds from issuance of common stock                   935          893         866
    Dividends paid                                       (19,447)     (16,926)    (13,595)
    Payments to acquire treasury stock                      (805)        (253)         --
    Proceeds from sale of treasury stock                     794           --          --
            Net cash used in financing activities        (18,523)     (16,286)    (12,729)
Net increase/(decrease) in cash and cash equivalents         998       (1,042)     (1,804)
Cash and cash equivalents at beginning of year             7,187        8,229       6,425
Cash and cash equivalents at end of year               $   8,185        7,187       8,229
 
Supplemental disclosure of cash flow information:
    Increase in dividends payable                      $     751          829         715
    Equity contribution to subsidiary                      1,000           --          --
    Reclassification of trading securities to 
            securities available for sale
            upon adoption of Statement 115                    --           --       2,106
    Change in unrealized (gain)/loss on
            available for sale securities -- gross        (3,111)        (843)         42
    Reclassification of fixed assets to other assets          --          389          --
    Change in deferred tax effect on unrealized 
            gain/(loss) on securities available for
            sale                                           1,285          348         (18)

</TABLE>

                                      102
<PAGE>


TrustCo Bank Corp NY
Officers and Board of Directors


Officers
Robert A. McCormick
President and Chief Executive Officer

Robert T. Cushing
Vice President and Chief Financial Officer

Nancy A. McNamara
Vice President

Ralph A. Pidgeon
Vice President and Assistant Secretary

William F. Terry
Secretary



Board of Directors
Barton A. Andreoli
President Towne Construction and Paving Corp.

Lionel O. Barthold
Chairman
Power Technologies, Inc.

M. Norman Brickman
President
D. Brickman, Inc.

Anthony J. Marinello, M.D., Ph.D. 
Physician

Robert A. McCormick
President and Chief Executive Officer Trustco Bank

Nancy A. McNamara
Senior Vice President
Trustco Bank

John S. Morris, Ph.D.
President Emeritus, Union College and Former Chancellor, Union
University

James H. Murphy, D.D.S.
Orthodontist

Richard J. Murray, Jr.
President
R.J. Murray Co., Inc.

Kenneth C. Petersen
President Schenectady International, Inc.

William D. Powers
Chairman New York Republican State Committee

William J. Purdy
President Welbourne & Purdy Realty, Inc.

William F. Terry
Senior Vice President and Secretary Trustco Bank

Directors of TrustCo Bank Corp NY are also Directors of Trustco Bank
HONORARY DIRECTORS

Charles W. Carl, Jr.
Caryl P. Haskins, Ph.D. 
Bernard J. King
H. Gladstone McKeon
William H. Milton, III
Daniel J. Rourke, M.D.
Anthony M. Salerno
Edwin O. Salisbury
Harry E. Whittingham, Jr.

                                      103
<PAGE>


Trustco Bank Officers

PRESIDENT AND CHIEF EXECUTIVE OFFICER
Robert A. McCormick

SENIOR VICE PRESIDENT AND CHIEF FINANCIAL OFFICER
Robert T. Cushing

SENIOR VICE PRESIDENT
Nancy A. McNamara

SENIOR VICE PRESIDENT
Ralph A. Pidgeon

SENIOR VICE PRESIDENT AND SECRETARY 
William F. Terry

AUDITOR 
John C. Fay

ACCOUNTING/FINANCE, DATA PROCESSING, GENERAL SERVICES, MANAGEMENT
INFORMATION SYSTEMS 
Senior Vice President and 
Chief Financial Officer 
Robert T. Cushing

ACCOUNTING/FINANCE 
Vice Presidents 
Linda C. Christensen 
Jeffrey S. Farbaniec

Management Information Officer 
Lynn D. Hackler

DATA PROCESSING
Administrative Vice President 
William H. Milton

Senior Information Services Officer 
Daneille M. Eddy

COMMUNITY RELATIONS, LEGAL COUNSEL, LOAN DIVISION, TRUST 
Senior Vice President
Nancy A. McNamara

LEGAL COUNSEL
Administrative Vice President 
Henry C. Collins

LOAN DIVISION COMMERCIAL/MORTGAGE LOANS 
Administrative Vice President 
Robert J. McCormick

COMMERCIAL LOANS 
Vice Presidents 
Donald J. Csaposs 
Scot R. Salvador
George W. Wickswat

Commercial Loan Officers
Peter L. Gregory 
Eric W. Schreck 
Joseph F. Scriver

MORTGAGE LOANS
Senior Loan Officer 
Elinore J. Vine

TRUST DEPARTMENT 
Vice Presidents 
Ann Marie Franke 
James Niland 
Ann M. Noble 
Robert Scribner

Trust Officers 
John P. Fulgan 
Richard W. Provost 
J. Jeffrey Underhill

Investment Officer 
William M. McCartan

BRANCHES, INSTALLMENT LOANS/CREDIT CARDS, RETIREMENT/GOVERNMENT ACCOUNTS
Senior Vice President
Ralph A. Pidgeon

BRANCH OFFICERS
Richard E. Bailey
Thomas H. Lauster
Eleanor G. Moran

INSTALLMENT LOANS/ CREDIT CARDS
Senior Installment Loan Officer
Thomas M. Poitras

BANK OPERATIONS, MARKETING
Senior Vice President and Secretary
William F. Terry

BANK OPERATIONS 
Administrative Vice President 
James D. McLoughlin

Deposit Operations 
Officer Kevin M. Curley

MARKETING 
Vice President 
Madeline S. Busch

HUMAN RESOURCES 
Senior Personnel Officer 
Cheri J. Parvis

                                      104
<PAGE>


Branch Locations

Altamont Ave. Office 1400 Altamont Ave. Schenectady Telephone:
356-1317

Altamont Ave. West Office 1900 Altamont Ave. Rotterdam Telephone:
355-1900

Bay Road Office 345 Bay Road, Suite 1 Queensbury Telephone: 792-2691

Brandywine Office State St. at Brandywine Ave. Schenectady
Telephone: 346-4295

Central Avenue Office 163 Central Ave. Albany Telephone: 426-7291

Clifton Country Road Office 7 Clifton Country Road Clifton Park
Telephone: 371-5002

Clifton Park Office 1018 Route 146 Clifton Park Telephone: 371-8451

Colonie Office 1892 Central Ave. Colonie Plaza, Colonie Telephone:
456-0041

Delmar Office 167 Delaware Ave. Delmar Telephone: 439-9941

East Greenbush Office 501 Columbia Turnpike Rensselaer Telephone:
479-7233

Exit 8/Crescent Rd. Office CVS Plaza Clifton Park Telephone: 383-0113

Glens Falls Office 3 Warren Street Glens Falls Telephone: 798-8131

Greenwich Office 131 Main St. Greenwich Telephone: 692-2233

Guilderland Office 3900 Carman Road Schenectady Telephone: 355-4890

Halfmoon Office Country Dollar Plaza Halfmoon Telephone: 371-0593

Hoosick Falls Office 47 Main St. Hoosick Falls Telephone: 686-5352

Hudson Office 507 Warren St. Hudson Telephone: 828-9434

Hudson Falls Office 3376 Burgoyne Avenue Hudson Falls Telephone:
747-0886

Latham Office 1 Johnson Road Latham Telephone: 785-0761

Loudon Plaza Office 372 Northern Blvd. Albany Telephone: 462-6668

Madison Avenue Office 1084 Madison Ave. Albany Telephone: 489-4711

Main Office 320 State St. Schenectady Telephone: 377-3311

Malta 4 Corners Office 2471 Route 9 Malta Telephone: 899-1056

Malta Mall Office 43 Round Lake Road Ballston Lake Telephone:
899-1558

Mayfair Office Saratoga Road at Mayfair Glenville Telephone: 399-9121

Mechanicville Office 9 Price Chopper Plaza Mechanicville Telephone:
664-1059

Mont Pleasant Office Crane St. at Main Ave. Schenectady Telephone:
346-1267

New Scotland Office 301 New Scotland Ave. Albany Telephone: 438-7838

Newton Plaza Office 588 New Loudon Road Latham Telephone: 786-3687

Niskayuna-Woodlawn Office 3461 State St. Schenectady Telephone:
377-2264

Plaza Seven Office 1208 Troy-Schenectady Road Latham Telephone:
785-4744

Queensbury Office 118 Quaker Road Suite 9, Queensbury Telephone:
798-7226

Rotterdam Office Curry Road Shopping Ctr. Rotterdam Telephone:
355-8330

Rotterdam Square Office 93 W. Campbell Road Rotterdam Telephone:
377-2393

Route 9 Office N Latham 754 New Loudon Rd. Latham Telephone: 786-8816

Sheridan Plaza Office 1350 Gerling St. Schenectady Telephone:
377-8517

Shoppers' World Office Old Rte. 146 and Plank Rd. Clifton Park
Telephone: 383-6850

State Farm Road Office 2050 Western Ave. Guilderland Telephone:
452-6913

State Street Office 112 State St. Albany Telephone: 436-9043

Stuyvesant Plaza Office Western Ave. at Fuller Road Albany
Telephone: 489-2616

Tanners Main Office 345 Main Street Catskill Telephone: 943-2500

Tanners West Side Office 238 West Bridge St. Catskill Telephone:
943-5090

Troy Office 5th Ave. and State St. Troy Telephone: 274-5420

Union Street East Office 1700 Union St. Schenectady Telephone:
382-7511

Upper New Scotland Office 583 New Scotland Ave. Albany Telephone:
438-6611

Upper Union Street Office 1620 Union St. Schenectady Telephone:
374-4056

Wilton Mall Office Route 50 Saratoga Springs Telephone: 583-1716

Wolf Road Office 34 Wolf Road Albany Telephone: 458-7761

                                      105
<PAGE>


General Information

ANNUAL MEETING
Monday,  May  19,  1997  
10:00  AM  
TrustCo  Bank  Corp  NY 
192  Erie  Boulevard
Schenectady,  NY 12305 

CORPORATE HEADQUARTERS 
320 State Street 
Schenectady,  New York 12305 
(518) 377-3311  

DIVIDEND  REINVESTMENT  PLAN 
A Dividend  Reinvestment Plan is available to  shareholders  of TrustCo Bank 
Corp NY. It provides for the reinvestment of cash dividends and optional cash 
payments to purchase additional shares  of  TrustCo  stock.  The  Plan is free 
of  administrative  charges,  and  provides  a  convenient  method of acquiring
additional shares.  Trustco Bank, our  wholly  owned  bank  subsidiary, acts as
administrator for this service, and is the agent  for  shareholders  in these  
transactions.  Shareholders who want additional  information   may contact  the
TrustCo  Shareholder  Services  Department  (518) 381-3601.  

DIRECT DEPOSIT OF DIVIDENDS  
Electronic  deposit  of  dividends,  which  offers  safety  and convenience, is
available to TrustCo shareholders who wish to have dividends deposited directly
to  personal  checking,  savings  or other accounts.  Electing  direct  deposit
will not  affect  the  mailing  of  annual  and  quarterly  reports  and proxy 
materials.  If you would like to  arrange  direct deposit, please write or call
the  Corporate  Secretary at the address or the telephone number listed on this
page.  

DUPLICATE MAILING NOTIFICATION 
If you are a shareholder of record and are currently receiving multiple copies 
of  TrustCo's  annual  and  quarterly  reports,  please  contact  the  TrustCo 
Shareholder  Services Department at (518) 381-3601,  or at the  address  listed
on this page.  
EQUAL OPPORTUNITY AT TRUSTCO 
Trustco Bank is an Affirmative  Action Equal  Opportunity Employer.  

FORM 10-K 
TrustCo Bank Corp NY will provide  without charge a copy of its Form 10-K upon 
written  request.  Requests and related inquiries should be directed to William
F. Terry,  Secretary,  TrustCo  Bank Corp NY, P.O. Box 1082, Schenectady,  New 
York 12301-1082.  

NASDAQ SYMBOL: TRST 
The Corporation's common stock trades on the Nasdaq National Market tier of The
Nasdaq Stock Market under the symbol TRST. 

SUBSIDIARIES: 
Trustco Bank, National Association
Schenectady,   New  York 
Member  FDIC

ORE Subsidiary Corp.  
Schenectady,  New  York

Trustco  Realty  Corp.  
Schenectady,  New York  
  

TRANSFER  AGENT  
Trustco  Bank  
Securities Department 
P.O. Box 380 Schenectady, New York 12301-0380


Trustco Bank is a registered service mark with the U.S. Patent &
Trademark Office.

                                      106
<PAGE>


(INSIDE BACK COVER)
(BLANK)
                                      107 
<PAGE>


(BACK COVER)
(BLANK)

                                      108

<PAGE>



                         LIST OF SUBSIDIARIES OF TRUSTCO


  Trustco Bank, National Association                Nationally chartered
                                                    banking association

  ORE Subsidiary Corp                               New York corporation

  Trustco Realty Corp.                              New York corporation
  (Subsidiary of Trustco Bank,
  National Association)












  Each  subsidiary  does business  under its own name. The activities of each is
  described in Part I, Item 1 of Form 10-K.
























                                                          -109-

<PAGE>



                                                        Exhibit 23
  KPMG Peat Marwick LLP
  74 North Pearl Street
  Albany, NY  12207

        CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


  The Board of Directors
  TrustCo Bank Corp NY:

  We consent to incorporation by reference in the Registration Statements,  Form
  S-8 (No.  33-43153) filed on October 3, 1991, Form S-8 (No. 33-67176) filed on
  August 6, 1993, Form S-8 (No. 33-43153) filed on March 21, 1995, Form S-8 (No.
  33-60409) filed on June 20, 1995,  Form S-3 (No.  33-46044) filed on September
  20, 1995 of TrustCo Bank Corp NY and  subsidiaries of our report dated January
  24, 1997, relating to the consolidated statements of condition of TrustCo Bank
  Corp NY and  subsidiaries  as of December  31, 1996 and 1995,  and the related
  consolidated  statements of income,  changes in shareholders' equity, and cash
  flows for each of the years in the three-year  period ended December 31, 1996,
  which report  appears in the  December 31, 1996 Annual  Report on Form 10-K of
  TrustCo Bank Corp NY. Our report  refers to the adoption of the  provisions of
  Statement of Financial  Accounting  Standards No. 115, "Accounting for Certain
  Investments in Debt and Equity Securities,"  Statement of Financial Accounting
  Standards No. 114,  "Accounting  by Creditors  for  Impairment of a Loan," and
  Statement of Financial  Accounting Standards No. 118, "Accounting by Creditors
  for Impairment of a Loan -- Income Recognition and Disclosures."

                                                /s/ KPMG Peat Marwick LLP
                                                -------------------------
                                                KPMG Peat Marwick LLP 
  March 21, 1997


                                                          -110-

<PAGE>


                                                         Exhibit 24
                                                     POWER OF ATTORNEY

  The  undersigned  persons  do hereby  appoint  William  F.  Terry or Robert T.
  Cushing as a true and lawful Attorney In Fact for the sole purpose of affixing
  their signatures to the 1996 Annual Report (Form 10-K) of TrustCo Bank Corp NY
  to the Securities and Exchange Commission.

  /s/Barton A. Andreoli                         /s/Lionel O. Barthold
  --------------------------                    ---------------------
  Barton A. Andreoli                            Lionel O. Barthold

  /s/M. Norman Brickman                         /s/Anthony J. Marinello
  --------------------------                    ---------------------
  M. Norman Brickman                            Dr. Anthony J. Marinello

  /s/Robert A. McCormick                        /s/Nancy A. McNamara
  --------------------------                    ---------------------
  Robert A. McCormick                           Nancy A. McNamara

  /s/Dr. John S. Morris                         /s/James H. Murphy
  --------------------------                    ---------------------
  Dr. John S. Morris                            Dr. James H. Murphy

  /s/Richard J. Murray, Jr.                     /s/Kenneth C. Petersen
  --------------------------                    ---------------------
  Richard J. Murray, Jr.                        Kenneth C. Petersen

  /s/ William D. Powers                         /s/William J. Purdy
  --------------------------                    ---------------------
  William D. Powers                             William J. Purdy

  /s/William F. Terry
  --------------------------
  William F. Terry

  Sworn to before me this 18th day of March 1997.

  /s/Joan Clark
  -------------------------
  Notary Public

  Joan Clark
  Notary Public, State of New York
  Qualified in Albany County
  No. 01CL4822282
  Commission Expires Nov. 30, 1998



                                                          -111-

<PAGE>



<TABLE> <S> <C>


<ARTICLE>                                            9

                      
<MULTIPLIER>                                     1,000

       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                          45,720
<INT-BEARING-DEPOSITS>                              59
<FED-FUNDS-SOLD>                               310,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    610,670
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                      1,241,882
<ALLOWANCE>                                     51,561
<TOTAL-ASSETS>                               2,261,780
<DEPOSITS>                                   1,953,146
<SHORT-TERM>                                   111,662
<LIABILITIES-OTHER>                             34,572
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                        20,959
<OTHER-SE>                                     141,441
<TOTAL-LIABILITIES-AND-EQUITY>               2,261,780
<INTEREST-LOAN>                                107,111
<INTEREST-INVEST>                               41,902
<INTEREST-OTHER>                                17,634
<INTEREST-TOTAL>                               166,647
<INTEREST-DEPOSIT>                              77,749
<INTEREST-EXPENSE>                              82,342
<INTEREST-INCOME-NET>                           84,305
<LOAN-LOSSES>                                    6,577
<SECURITIES-GAINS>                              (4,536)
<EXPENSE-OTHER>                                 42,015
<INCOME-PRETAX>                                 46,026
<INCOME-PRE-EXTRAORDINARY>                      28,699
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    28,699
<EPS-PRIMARY>                                     1.37
<EPS-DILUTED>                                     1.36
<YIELD-ACTUAL>                                    4.07
<LOANS-NON>                                     10,748
<LOANS-PAST>                                       792
<LOANS-TROUBLED>                                 2,495
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                48,320
<CHARGE-OFFS>                                    5,648
<RECOVERIES>                                     2,312
<ALLOWANCE-CLOSE>                               51,561
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                         51,561
        

</TABLE>


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