TRUSTCO BANK CORP N Y
10-K405, 1998-03-25
STATE COMMERCIAL BANKS
Previous: STERLING GAS DRILLING FUND 1981, 10-K, 1998-03-25
Next: NATIONAL PENN BANCSHARES INC, 10-K, 1998-03-25



                                    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, 1997
                                       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
       incorporation or organization) (I.R.S. Employer Identification No.)

      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:

                          Common Stock, $1.00 Par Value
                                (Title of class)
                                 --------------

       Indicate by check mark whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  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,  1998
      $1 Par Value                                      23,332,727

The aggregate market value of registrant's  common stock (based upon the closing
price on March 17, 1998) held by non-affiliates was approximately $644,566,583.

Documents Incorporated by Reference
(1) Portions of registrant's Annual Report to Shareholders for the fiscal year 
ended December 31, 1997 (Part I and Part II).

(2) Portions of  registrant's  Proxy  Statement  filed for its Annual Meeting of
Shareholders to be held May 18, 1998 (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 7A    Quantitative and Qualitative Disclosures about         7
                    Market Risk
      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                                 8
      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




                                       2
<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 459  full-time  equivalent  employees at year-end  1997.  TrustCo had 7,309
shareholders  of record as of December  31, 1997,  and the closing  price of the
TrustCo common stock at that date was $27.25.

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 29 automatic  teller machines and
51  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  1997  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 $1.07 billion as of
December 31, 1997.

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


                                       3
<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  


                                       4
<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, 1997,  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 13 of the  consolidated  financial  statements  contained  in TrustCo's
Annual  Report to  Shareholders  for the year ended  December  31,  1997,  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 were  authorized to "opt-out" of this branching  provision
prior to the  effective  date,  and,  alternatively,  states were  authorized to
"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.

                                       5
<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,  1997,  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, 1997,
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 


                                       6
<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 51  offices,  of which 20 are owned and 31 are
leased from others. The asset value of these properties,  when considered in the
aggregate, is 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.




                                       7
<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, 61,    President and Chief Executive Officer,       1984
President and               TrustCo Bank Corp NY. President and 
Chief Executive Officer     Chief   Executive   Officer, Trustco Bank,
                            National Association

Robert T. Cushing, 42,      Vice  President  and Chief  Financial        1994
Vice President and          Officer,  TrustCo Bank Corp NY since        
Chief Financial Officer     1994.  Senior  Vice  President  and
                            Chief Financial Officer, Trustco Bank,
                            National Association since 1994. Partner,
                            KPMG Peat Marwick LLP (1987-1994).

Nancy A. McNamara, 48,      Vice  President, TrustCo Bank Corp NY since  1992
Vice President              1992.  Senior Vice President, Trustco Bank,
                            National Association since 1988.

William F. Terry, 56,       Secretary,  TrustCo  Bank  Corp NY  since    1990
Secretary                   1990.  Senior Vice  President, Trustco Bank,
                            National Association since 1987. Secretary,
                            Trustco Bank, National Association since 1990.

Ralph A. Pidgeon, 55,       Vice  President  and Assistant  Secretary,   1995
Vice President and          TrustCo Bank Corp NY since 1995.  Senior
Assistant Secretary         Vice President, Trustco Bank, National 
                            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.



                                       8
<PAGE>




                                     PART II

Item 5.  Market for the Registrant's Common Equity and Related Stockholder 
         Matters
The inside front cover and page 48 of TrustCo's  Annual  Report to  Shareholders
for the year ended December 31, 1997, are incorporated herein by reference.  The
closing price for the Corporation's common stock on March 17, 1998, was $27.625.


Item 6.  Selected Financial Data
Page 24 of TrustCo's  Annual Report to Shareholders  for the year ended December
31, 1997, 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, 1997, are incorporated herein by reference.

Item 7A.Quantitative and Qualitative Disclosures about Market Risk
Pages 18 through 20 of  TrustCo's  Annual  Report to  Shareholders  for the year
ended December 31, 1997, 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 27 through 44 of TrustCo's  Annual Report to  Shareholders  for the
year ended December 31, 1997, 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 5, and Section 16(a)"Beneficial Ownership Reporting  Compliance"
on page 26, of  TrustCo's  Proxy  Statement  filed  for its  Annual  Meeting  of
Shareholders to be held May 18, 1998, 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."

                                       9
<PAGE>

Item 11.          Executive Compensation
The information  under the captions  "TrustCo and Trustco Bank Executive Officer
Compensation" and "TrustCo  Retirement Plans" on pages 7 through 12 of TrustCo's
Proxy  Statement filed for its Annual Meeting of Shareholders to be held May 18,
1998, 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 25 of TrustCo's  Proxy Statement filed for its Annual Meeting of
Shareholders to be held May 18, 1998, 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 25 of TrustCo's  Proxy
Statement  filed for its Annual Meeting of Shareholders to be held May 18, 1998,
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.



<PAGE>


        Consolidated Statements of Condition -- December 31, 1997 and 1996.

        Consolidated  Statements  of Income -- Years Ended  December  31, 1997,
1996, and 1995.

        Consolidated  Statements of Changes in  Shareholders'  Equity -- Years
 Ended December 31, 1997, 1996 and 1995

        Consolidated Statements of Cash Flows -- Years Ended December 31, 1997,
1996 and 1995.

        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.



                                       10
<PAGE>







         The following exhibits are incorporated herein by reference:*

Reg S-K
Exhibit No.  Description
    3(i)a    Amended and Restated Certificate of Incorporation of TrustCo Bank 
             Corp NY, dated July 27, 1993.

    3(i)b    Certificate of Amendment of the  Certificate of  Incorporation
             of TrustCo Bank Corp NY, dated May 28, 1996.

    3(i)c    Certificate of Amendment of the  Certificate of  Incorporation
             of TrustCo Bank Corp NY, dated May 19, 1997.

    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,  including  Schedule A, and Amendment No. 5,
             dated May 1, 1997.

    10(b)    Employment  Agreement  dated June 21,  1994,  Amendment  No. 1
             dated February 14, 1995,  including  Schedule A, and Amendment
             No. 2, dated May 1, 1997,  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,
             and Amendment  No. 2, dated May 1, 1997,  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, and Amendment
             No. 2, dated May 1, 1997, 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, and Amendment
             No. 2, dated May 1, 1997, 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)    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.

                                       11
<PAGE>

    10(j)    Restated Agreement for Supplemental Retirement Benefits for Robert
             A. McCormick,  dated June 24, 1994, Amendment No. 1 dated December
             1, 1995, and Amendment No. 2 dated March 29, 1996.

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

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

    10(o)    TrustCo Bank Corp NY Performance Bonus Plan, dated  May 19,  1997,
             and  Performance  Unit Agreement Under TrustCo Bank Corp NY 
             Performance Bonus Plan.

    10(p)    TrustCo Bank Corp NY Directors  Performance  Bonus Plan, dated
             May 19,  1997,  and  Performance  Bonus Unit  Agreement  Under
             TrustCo Bank Corp NY Directors Performance Bonus Plan.

    11       Computation of Net Income Per Common Share.


















- ----------------
*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.


                                       12
<PAGE>

The following exhibits are filed herewith:*

Reg S-K
Exhibit No.  Description
  3(ii)a     By-Laws of TrustCo Bank Corp NY, dated February 17, 1998.

   10(n)     Amendment No. 1 to Restatement of Trustco Bank Executive  Officer 
             Incentive Plan, dated October  21, 1997.

      13     Portions of Annual Report to Security Holders of TrustCo for the 
             year ended December 31, 1997.

      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.



                                       13
<PAGE>




Reports on Form 8-K:


On November 19, 1997,  TrustCo filed a Current  Report on Form 8-K reporting the
declaration of a cash dividend.

On January 20, 1998,  TrustCo  filed a Current  Report on Form 8-K reporting the
fourth quarter and year-end December 31, 1997, results.

On February 18, 1998,  TrustCo filed a Current  Report on Form 8-K reporting the
declaration of a cash dividend.




                                       14
<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 24, 1998




                                       15
<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         February 17, 1998
- --------------------------------------
Barton A. Andreoli

                  *                        Director         February 17, 1998
- --------------------------------------
Lionel O. Barthold

                  *                        Director         February 17, 1998
- --------------------------------------
M. Norman Brickman

                  *                        Director         February 17, 1998
- --------------------------------------
Robert A. McCormick

                  *                        Director         February 17, 1998
- --------------------------------------
Nancy A. McNamara

                  *                        Director         February 17, 1998
- --------------------------------------
Dr. Anthony J. Marinello

                  *                        Director         February 17, 1998
- --------------------------------------
Dr. John S. Morris

                  *                        Director         February 17, 1998
- --------------------------------------
Dr. James H. Murphy

                  *                        Director         February 17, 1998
- --------------------------------------
Richard J. Murray, Jr.

                  *                        Director         February 17, 1998
- --------------------------------------
Kenneth C. Petersen

                  *                        Director         February 17, 1998
- --------------------------------------
William D. Powers

                  *                        Director         February 17, 1998
- --------------------------------------
William J. Purdy

                                           Director         February 17, 1998
William F. Terry

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


                                       16
<PAGE>


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

3(1)a         Amended and Restated Certificate of Incorporation of TrustCo
              Bank Corp NY, dated July 27, 1993, filed as Exhibit 3(i)a to
              TrustCo Bank Corp NY's Quarterly Report on Form 10Q, for the
              quarter ended June 30, 1997, is  incorporated  herein  by
              reference.

3(i)b         Certificate of Amendment of the Certificate of Incorporation
              of TrustCo Bank Corp NY, dated May 28, 1996, filed as Exhibit
              3(i)b to TrustCo Bank Corp NY's Quarterly Report on Form 10Q,
              for the quarter ended June 30, 1997, is incorporated herein
              by  reference.

3(i)c         Certificate of Amendment of the Certificate of Incorporation
              of TrustCo Bank Corp NY, dated May 19, 1997, filed as Exhibit
              3(i)c to TrustCo Bank Corp NY's Quarterly Report on Form 10Q,
              for the quarter ended June 30, 1997, is incorporated herein by
              reference.

3(ii)a        By-Laws of TrustCo Bank Corp NY dated February 17, 1998,
              are filed herewith.                                         22 



  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, 
               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,  
               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,  and  Amendment  No.  5,  dated May 1,  1997, 
               filed as Exhibit 10(e) to TrustCo Bank Corp NY's Quarterly
               Report on Form 10Q for the quarter ended June 30, 1997 
               are incorporated herein by reference.

                                       17
<PAGE>


                                 Exhibits Index

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


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,  filed
               as Exhibit  10(e) to TrustCo Bank Corp NY's  Annual  
               Report on Form  10-K,  for the year  ended
               December 31, 1995,  and  Amendment  No. 2, dated May 1,
               1997, filed as Exhibit 10(f) to TrustCo Bank Corp
               NY's Quarterly Report on Form 10Q for the quarter
               ended June 30, 1997, 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, and Amendment No. 2, dated May 1, 1997,
               filed as Exhibit 10(f) to TrustCo Bank Corp NY's Quarterly
               Report on Form 10Q for the quarter ended June 30, 1997, 
               are incorporated herein by reference.

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, and Amendment No. 2 dated May 1, 1997, filed as
               Exhibit  10(f) to TrustCo Bank Corp NY's Quarterly Report 
               on Form 10Q for the quarter ended June 30, 1997, are 
               incorporated herein by reference.




                                       18
<PAGE>


                                 Exhibits Index

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


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,  and  Amendment No. 2 dated May 1, 1997, 
               filed as Exhibit 10(f) to TrustCo Bank Corp NY's  Quarterly
               Report on Form 10Q for the quarter ended June 30, 1997,
               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)          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, filed as Exhibit 10(m) to TrustCo Bank
               Corp NY's Annual Report on Form 10-K for the fiscal year
               ended December 31, 1996, is incorporated herein by reference.




                                       19
<PAGE>


                                 Exhibits Index

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


10(j)           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, and Amendment No. 2, dated 
                March 29, 1996, filed as Exhibit 10(l) to TrustCo Bank 
                Corp NY's Annual Report on Form 10-K for the fiscal year
                ended  December  31, 1996, are incorporated herein by
                reference.

10(k)           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(l)           Restatement of Trustco Bank Executive  Officer Incentive
                Plan,  dated March 29, 1996, filed as Exhibit 10(n) to 
                TrustCo  Bank Corp NY's  Annual  Report on Form 10-K 
                for the fiscal year ended December 31, 1996, is 
                incorporated herein by reference.

10(m)           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(n)           Amendment No.1 to Restatement of Trustco Bank
                 Executive Officer Incentive Plan, dated October 21,
                 1997, is filed herewith.                                  36



 10(o)           TrustCo Bank Corp NY Performance Bonus Plan, dated 
                 May 19, 1997, filed as Exhibit 10(a) and Performance 
                 Bonus Unit Agreement  Under TrustCo Bank Corp NY
                 Performance Bonus Plan, filed as Exhibit 10(b) to 
                 TrustCo Bank Corp NY's Quarterly Report on Form 10Q,
                 for the quarter ended June 30, 1997, are incorporated
                 herein by reference.

10(p)            TrustCo Bank Corp NY Directors Performance 
                 Bonus Plan dated May 19, 1997  filed as Exhibit10(c)
                 and Performance Bonus Unit Agreement Under TrustCo
                 Bank Corp NY Directors Performance Bonus Plan, filed 
                 as Exhibit 10(d) to TrustCo Bank Corp NY's Quarterly 
                 Report on Form 10Q, for the quarter ended June 30, 1997,
                 are incorporated herein by reference.




                                       20
<PAGE>

                                 Exhibits Index

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




 11               Computation of Net Income Per Common Share. Note 10       80
                  on page 41 of TrustCo's Annual Report to Shareholders
                  for the year ended December 31, 1997, is incorporated 
                  herein by reference.


13                Portions of Annual Report to Security Holders of          38
                  TrustCo for the year ended December 31, 1997, is
                  filed herewith.

                    GRAPHICS APPENDIX
                                                                Cross
                                                                Reference
                                                                To Page
                                                                Of Annual
     Omitted Charts                                             Report
     1  Comparative Returns                                             5

     2  Return on Equity                                                6

     3  Taxable Equivalent Net Interest
            Income                                                      7

     4  Dividends Per Share                                            15
     
     5  Allowance for Loan Losses                                      16

     6  Allowance to Loans
             Outstanding                                               17

     7  Efficiency Ratio                                               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, file herewith              90

  23          Independent Auditor's Consent of KPMG Peat Marwich, LLP,
                 filed herewith.                                          91

  24          Power of Attorney, filed herewith.                          92

  27          Financial Data Schedules, filed herewith.                   93



                                       21
<PAGE>

                                     BY-LAWS
                                       OF
                              TRUSTCO BANK CORP NY


                                                                          PAGE

ARTICLE 1.  Definitions                                                     1


ARTICLE 2.  Shareholders                                                    2

         2.1  Place of Meetings                                             2
         2.2  Annual Meeting                                                2
         2.3  Special Meetings                                              2
         2.4  Quorum and Voting Requirements; Adjournment                   2
         2.5  Inspectors At Meetings                                        3
         2.6  Organization                                                  3
         2.7  Order of Business                                             3


ARTICLE 3.  Directors                                                       3

         3.1   Board of Directors                                           3
         3.2   Number; Qualification; Term of Office                        3
         3.3   Election                                                     4
         3.4   Newly Created Directorship and Vacancies                     4
         3.5   Rules and Regulations                                        4
         3.6   Regular Meetings                                             4
         3.7   Special Meetings                                             4
         3.8   Waivers of Notice                                            4
         3.9   Organization                                                 4
         3.10 Quorum and Voting                                             5
         3.11 Written Consent of Directors Without a Meeting                5
         3.12 Participation in Meeting of Board by Means of  Conference
              Telephone or Similar Communications Equipment                 5


ARTICLE 4.  Committees                                                      5

         4.1  Executive Committee                                           5
         4.2  Other Committees                                              6






                                       22
<PAGE>




ARTICLE 5.  Officers                                                        6

         5.1  Officers                                                      6
         5.2  Chief Executive Officer                                       6
         5.3  Chairman and President                                        6
         5.4  Other Officers                                                7


ARTICLE 6.  Contracts, Loans, Etc.                                          7

         6.1  Execution of Contracts                                        7
         6.2  Loans                                                         7
         6.3  Signature Authority                                           7


ARTICLE 7.  Shares                                                          8

         7.1  Stock Certificates                                            8
         7.2  Transfer of Shares                                            8
         7.3  Closing of Transfer Books                                     8
         7.4  Transfer and Registry Agents                                  8
         7.5  Lost, Destroyed, Stolen and Mutilated Certificates            8


ARTICLE 8.  Emergencies                                                     9

         8.1  Operation During Emergency                                    9
         8.2  Officers Pro Tempore During Emergency                         9
         8.3  Disaster                                                      9


ARTICLE 9.  Seal                                                            9


ARTICLE 10.  Fiscal Year                                                   10


ARTICLE 11.  Voting of Shares Held                                         10


ARTICLE 12.  Amendments to By-Laws                                         10


ARTICLE 13.  Indemnification of Directors and Officers                     11



                                       23
<PAGE>




                                   BY-LAWS OF
                              TRUSTCO BANK CORP NY

                         (a New York State Corporation)
                     (As Amended Through February 17, 1998)
              -----------------------------------------------------

                                    ARTICLE 1

                                   DEFINITIONS


As used in these By-Laws, unless the context otherwise requires, the term:

1.1  "Board" means the Board of Directors of the Corporation

1.2 "Business  Corporation Law" means the Business  Corporation Law of the State
of New York, as amended from time to time.

1.3 "By-Laws" means the initial By-Laws of the Corporation, as amended from time
to time.

1.4   "Certificate   of   Incorporation"   means  the  initial   certificate  of
incorporation of the Corporation, as amended, supplemented or restated from time
to time.

1.5.  "Corporation" means TrustCo Bank Corp NY.

1.6  "Directors" means directors of the Corporation.

1.7 "Entire  Board" means the total number of  directors  which the  Corporation
would have if there were no vacancies.

1.8  "Chief  Executive  Officer"  means  the  Chief  Executive  Officer  of  the
corporation.

1.9 "Chairman" means chairman of the Board of the Corporation.

1.10 "President" means the President of the Corporation.

1.11 "Secretary" means the Secretary of the Corporation.

1.12 "Vice President" means the Vice President of the Corporation.




                                       24
<PAGE>




                                    ARTICLE 2

                                  SHAREHOLDERS


2.1 PLACE OF MEETINGS. Every meeting of shareholders shall be held at such place
within or without the State of New York as shall be  designated  by the Board of
Directors in the notice of such meeting or in the waiver of notice thereof.


2.2 ANNUAL  MEETING.  A meeting of  shareholders  shall be held annually for the
election of Directors and the  transaction of other business at such hour and on
such  business day as may be  determined  by the Board.  Written  notice of such
meeting, stating the place, date and hour thereof, shall be given, personally or
by mail,  not less than ten nor more than  sixty  days  before  the date of such
meeting, to each shareholder certified to vote at such meeting.


2.3  SPECIAL  MEETINGS.  A special  meeting  of  shareholders,  other than those
regulated  by  statute,  may be  called at any time by the Board or by the Chief
Executive  Officer.  It shall also be the duty of the Chief Executive Officer to
call such a meeting  whenever  requested  in  writing  so to do by  shareholders
owning two thirds of the issued and outstanding share entitled to vote at such a
meeting.  Written  notice of such  meeting,  stating the place,  date,  hour and
purpose thereof,  and indicating that it is being given by the person or persons
calling such meeting,  shall be given,  personally or by mail, not less than ten
nor more than sixty days before the date of such  meeting,  to each  shareholder
certified to vote at such meeting.


2.4  QUORUM AND VOTING REQUIREMENTS; ADJOURNMENT.  Except with respect
to a special  meeting for the  election of  Directors  as required by law, or as
otherwise  provided in these By-Laws,  (a) the holders of at least a majority of
the outstanding shares of the Corporation shall be present in person or by proxy
at any  meeting  of the  shareholders  in order to  constitute  a quorum for the
transaction  of any  business,  and (b) the votes of the  holders  of at least a
majority of the outstanding  shares of the Corporation shall be necessary at any
meeting of shareholders for the transaction of any business or specified item of
business, other than the changing, amending or repealing of any provision of the
Certificate  of  Incorporation  or By- Laws which shall require the  affirmative
vote of two-thirds of the Corporation's voting stock;  provided,  however,  that
when a  specified  item of  business  is  required  to be voted on by a class or
series (if the Corporation  shall then have outstanding  shares or more than one
class or series),  voting as a class, the holders of a majority of the shares of
such class or series shall  constitute a quorum (as to such class or series) for
the  transaction  of such item of business.  The holders of a majority of shares
present  in person  or  represented  by proxy at any  meeting  of  shareholders,
including an adjourned meeting,  whether or not a quorum is present, may adjourn
such meeting to another time and place.





                                       25
<PAGE>




2.5  INSPECTORS AT MEETINGS.  Two or more  inspectors  shall be appointed by the
Board or the Executive  Committee prior to each Annual Meeting of  Shareholders,
to serve at the meeting or any adjournment thereof. In case any person appointed
fails to appear or act,  the  vacancy may be filled by  appointment  made by the
Board in advance  of the  meeting  or at the  meeting  by the  person  presiding
thereat.


2.6 ORGANIZATION. At every meeting of shareholders, the Chief Executive Officer,
or in his absence, an officer of the Corporation  designated by the Board or the
Chief Executive Officer, shall act as Chairman of the meeting. The Secretary, or
in his  absence,  one of the Vice  Presidents  not  acting  as  Chairman  of the
meeting,  shall act as Secretary  of the  meeting.  In case none of the officers
above  designated to act as Chairman or Secretary of the meeting,  respectively,
shall be present, a Chairman or a Secretary of the meeting,  as the case may be,
shall be chosen by a majority  of the votes cast at such  meeting by the holders
of shares present in person, or represented by proxy and entitled to vote at the
meeting.


2.7 ORDER OF  BUSINESS.  The order of business at all  meetings of  shareholders
shall be as determined by the Chairman of the meeting, but the order of business
to be  followed  at any meeting at which a quorum is present may be changed by a
majority of the votes cast at such  meeting by the holders of shares  present in
person or represented by proxy and entitled to vote at the meeting.



                                    ARTICLE 3

                                    DIRECTORS

3.1 BOARD OF  DIRECTORS.  Except as  otherwise  provided in the  Certificate  of
Incorporation, the affairs of the Corporation shall be managed and its corporate
powers exercised by its Board. In addition to the powers expressly  conferred by
the  By-Laws,  the Board may  exercise all powers and perform all acts which are
not required,  by the By-Laws or the Certificate of  Incorporation or by law, to
be exercised and performed by the shareholders.


3.2  NUMBER;  QUALIFICATION;  TERM OF OFFICE.  Subject to Section  702(b) of the
Business Corporation Law, the number of Directors  constituting the Entire Board
may be  changed  from time to time by action of the  shareholders  or the Board,
provided  that such number shall not be less than twelve nor more than  fifteen.
The  Directors  shall be divided into three classes as nearly equal in number as
may be,  one class to be elected  each year for a term of three  years and until
their successors are elected and qualified. A Director attaining 75 years of age
shall cease to be a Director and that office shall be vacant. A director who was
an employee of the  Corporation  at the time of his  election,  shall vacate his
office when he ceases to be a full-time employee of the Company and shall not be
eligible for reelection.



                                       26
<PAGE>




3.3 ELECTION.  Directors shall be elected by the affirmative vote of the holders
of a majority of the Company's outstanding voting stock.


3.4  NEWLY CREATED DIRECTORSHIP AND VACANCIES.  Newly created directorships
resulting from an increase in the number of Directors and vacancies occurring in
the Board for any reason,  may be filled by vote of a majority of the  Directors
then in  office,  although  less than a quorum,  at any  meeting  of the  Board.
Directors  elected by the Board  shall  hold  office  until the next  meeting of
shareholders  at which the  election of  directors  is in the  regular  order of
business, and until their successors have been elected and qualified.


3.5 RULES AND  REGULATIONS.  The Board of  Directors  may adopt  such  Rules and
Regulations for the conduct of its meetings and the management of the affairs of
the Company as it may deem proper,  not inconsistent  with the laws of the State
of New York, or these By-Laws.


3.6 REGULAR  MEETINGS.  Regular meetings of the Board shall be held on the third
Tuesday of February, May, August and November, unless otherwise specified by the
Board,  and may be held at such  times and  places as may be fixed  from time to
time by the Board, and may be held without notice.


3.7 SPECIAL  MEETINGS.  Special  meetings  of the Board  shall be held  whenever
called by the Chief Executive Officer,  and a special meeting shall be called by
the Chief Executive Officer or the Secretary at the written request of any seven
Directors.  Notice of the time and place of each  special  meeting  of the Board
shall, if mailed, be addressed to each Director at the address designated by him
for that purpose or, if none is  designated,  at his last known address at least
three days  before the date on which the  meeting is to be held;  or such notice
shall be sent to each Director at such address by telegraph, or similar means of
communication,  or be delivered to him personally, not later than the day before
the date on which such meeting is to be held.


3.8 WAIVERS OF NOTICE. Anything in these By-Laws or in any resolution adopted by
the Board to the  contrary  notwithstanding,  notice of any meeting of the Board
need not be given to any  Director  who submits a signed  waiver of such notice,
whether  before or after such  meeting,  or who  attends  such  meeting  without
protesting, prior thereto or at its commencement, the lack of notice to him.


3.9  ORGANIZATION.  At each meeting of the Board, the Chief Executive Officer of
the Corporation,  or in the absence of the Chief Executive  Officer,  a Chairman
chosen by the majority of the Directors present,  shall preside.  The Secretary,
or in the absence of the Secretary, a Vice President,  shall act as Secretary at
each meeting of the Board.




                                       27
<PAGE>




3.10 QUORUM AND VOTING. A majority of the Entire Board shall constitute a quorum
for the  transaction  of  business or of any  specified  item of business at any
meeting of the Board.  The  affirmative  vote of a majority of the Entire  Board
shall be necessary  for the  transaction  of any  business or specified  item of
business  at any  meeting  of the Board,  except  that the  affirmative  vote of
two-thirds of the Entire Board shall be necessary to change, amend or repeal any
provision of the Certificate of Incorporation or By-Laws.


3.11 WRITTEN CONSENT OF DIRECTORS WITHOUT A MEETING.  Any action required
or  permitted  to be taken by the  Board may be taken  without a meeting  if all
members  of the  Board  consent  in  writing  to the  adoption  of a  resolution
authorizing the action.  The resolution and the written  consents thereto by the
members of the Board shall be filed with the minutes of the  proceedings  of the
Board.


3.12 PARTICIPATION IN MEETING OF BOARD BY MEANS OF CONFERENCE
TELEPHONE OR SIMILAR COMMUNICATIONS EQUIPMENT.  Any one or more members
of the Board may  participate in a meeting of the Board by means of a conference
telephone or similar communications equipment allowing all persons participating
in the meeting to hear each other at the same time.  Participation by such means
shall constitute presence in person at a meeting.



                                    ARTICLE 4

                                   COMMITTEES


4.1 EXECUTIVE COMMITTEE. There shall be an Executive Committee consisting of not
more than nine Directors,  of which four shall constitute a quorum.  All but six
of the members of such  Executive  Committee  shall be appointed by the Board of
Directors,  shall be known as permanent  members and shall hold office until the
organization  of the Board  after the  annual  election  next  succeeding  their
respective  appointments.  Six places on the Executive Committee shall be filled
by the Directors,  other than the permanent members of the Executive  Committee,
in rotation according to alphabetical  order, each panel of six rotating members
serving for one calendar  month.  In the event that any member of the  Executive
Committee is unable to attend a meeting,  the Chief Executive Officer may invite
any other Director to take his place for such meeting.  The Executive  Committee
shall possess and exercise all of the delegable powers of the Board, except when
the latter is in  session.  It shall keep a record of its  proceedings,  and the
same shall be subject to examination by the Board at any time. All acts done and
powers and  authority  conferred by the Executive  Committee  from time to time,
within  the  scope of its  authority,  shall be and be  deemed  to be and may be
certified as being the act and under the authority of the Board. Meetings of the
Executive  Committee  shall be held at such times and  places and upon such,  if
any,  notice  as the  Executive  Committee  shall  determine  from time to time,
provided that a special meeting of the Executive  Committee may be called by the
Chief Executive Officer, in his discretion, and shall be



                                       28
<PAGE>




called by the Chief Executive Officer or Secretary on the written request of any
three members,  three days' notice of the time and place of which shall be given
in the same  manner as notices of special  meetings  of the Board of  Directors,
except  that if such  notice  is  given  otherwise  than by  mail,  it  shall be
sufficient if given at any time on or before the day preceding the meeting.


4.2 OTHER  COMMITTEES.  The Board,  by  resolution  adopted by a majority of the
Entire  Board,  may  designate  from among its  members  such other  standing or
special committees as may seem necessary or desirable from time to time.



                                    ARTICLE 5

                                    OFFICERS


5.1  OFFICERS.  The Board may elect or  appoint a  Chairman  and shall  elect or
appoint a  President,  either of which it shall  designate  the Chief  Executive
Officer and shall elect or appoint one or more Vice  Presidents and a Secretary,
and such other  officers  as it may from time to time  determine.  All  officers
shall hold their offices,  respectively, at the pleasure of the Board. The Board
may require any and all  officers,  clerks and employees to give a bond or other
security for the faithful  performance of their duties,  in such amount and with
such sureties as the Board may determine.


5.2 CHIEF  EXECUTIVE  OFFICER.  The Chief  Executive  Officer of the Corporation
shall have general  supervision over the business of the  Corporation,  subject,
however,  to the control of the Board and of any duly  authorized  committee  of
Directors.  The Chief  Executive  Officer  shall,  if  present,  preside  at all
meetings of the  shareholders,  at all meetings of the Board and shall supervise
the carrying out of policies  adopted or approved by the Board. He may, with the
Secretary or any other officer of the Corporation,  sign certificates for shares
of the  Corporation.  He may sign and execute,  in the name of the  Corporation,
deeds,  mortgages,  bonds,  contracts  and  other  instruments,  subject  to any
restrictions imposed by the By-Laws,  Board or applicable laws, and, in general,
he shall  perform  all  duties  incident  to the  office of the Chief  Executive
Officer and such other duties as from time to time may be assigned to him by the
Board.


5.3  CHAIRMAN  AND  PRESIDENT.  Either the  Chairman or the  President  shall be
designated  the  Chief  Executive  Officer  of the  Corporation.  The one not so
designated shall perform such duties as from time to time may be assigned to him
by the Board or by the Chief Executive Officer.





                                       29
<PAGE>





5.4 OTHER OFFICERS.  All the other officers of the Corporation shall perform all
duties  incident to their  respective  offices,  subject to the  supervision and
direction  of  the  Board,  the  Chief  Executive  Officer,  and  the  Executive
Committee,  and  shall  perform  such  other  duties as may from time to time be
assigned them by the Board or by the Chief Executive Officer.  The President and
any Vice President may also, with the Secretary,  sign and execute,  in the name
of the Corporation,  deeds,  mortgages,  bonds, contracts and other instruments,
subject to any restrictions imposed by the ByLaws, Board or applicable laws.




                                    ARTICLE 6

                              CONTRACTS, LOANS, ETC



6.1  EXECUTION OF CONTRACTS.  The Board may  authorize any officer,  employee or
agent, in the name and on behalf of the Corporation,  to enter into any contract
or execute and satisfy any instrument,  and any such authority may be general or
confined to specific instances, or otherwise limited.


6.2 LOANS. The Chief Executive  Officer or any other officer,  employee or agent
authorized  by the  Board may  effect  loans  and  advances  at any time for the
Corporation from any bank, trust company or other  institution or from any firm,
corporation or individual, and for such loans and advances may make, execute and
deliver   promissory  notes,   bonds  or  other  certificates  or  evidences  of
indebtedness  of the  Corporation,  and when  authorized so to do may pledge and
hypothecate or transfer any  securities or other property of the  Corporation as
security for any such loans or advances.


6.3 SIGNATURE  AUTHORITY.  The Chief  Executive  Officer shall from time to time
authorize the  appropriate  officers and employees of the Corporation who are to
sign,  execute,  acknowledge,  verify  and  deliver  or accept  all  agreements,
conveyances,  transfers,  obligations,  authentications,  certificates and other
documents and  instruments  and to affix the seal of the Corporation to any such
document or instrument  and to cause the same to be attested by the Secretary or
Assistant Secretary.






                                       30
<PAGE>





                                    ARTICLE 7

                                     SHARES


7.1 STOCK CERTIFICATES.  Certificates representing shares of the Corporation, in
such form as shall be determined from time to time by the Board, shall be signed
by the  Chief  Executive  Officer,  the  Chairman,  the  President,  or any Vice
President and the Secretary,  and may be sealed with the seal of the Corporation
or a facsimile thereof.


7.2  TRANSFER OF SHARES.  Transfers  of shares shall be made only on the book of
the  Corporation by the holder thereof or by his duly  authorized  attorney or a
transfer  agent of the  Corporation,  and on  surrender  of the  certificate  or
certificates  representing  such shares properly  endorsed for transfer and upon
payment of all necessary transfer taxes. Every certificate  exchanged,  returned
or surrendered to the Corporation shall be marked  "Canceled",  with the date of
cancellation,  by the  Secretary or the  transfer  agent of the  Corporation.  A
person in whose name shares shall stand on the books of the Corporation shall be
deemed the owner thereof to receive dividends, to vote as such owner and for all
other purposes as respects the Corporation. No transfer of shares shall be valid
as against the  Corporation,  its  shareholders  and  creditors for any purpose,
except to render the transferee  liable for the debts of the  Corporation to the
extent provided by law, until such transfer shall have been entered on the books
of the Corporation by an entry showing from and to whom transferred.


7.3 CLOSING OF TRANSFER  BOOKS.  The Board may  prescribe a period  prior to any
shareholders'  meeting or prior to the payment of any  dividend,  not  exceeding
sixty days,  during  which no transfer of stock on the books of the  Corporation
may be made and may fix a day as provided by the Business  Corporation Law as of
which  shareholders  entitled  to notice  and to vote at such  meeting  shall be
determined.


7.4 TRANSFER AND REGISTRY AGENTS. The Corporation may from time to time maintain
one or more  transfer  offices or agents and registry  officer or agents at such
place or places as may be determined from time to time by the Board.


7.5  LOST, DESTROYED, STOLEN AND MUTILATED CERTIFICATES.  If the holder of
any shares  shall  notify the  Corporation  of any loss,  destruction,  theft or
mutilation of the  certificate or  certificates  representing  such shares,  the
Corporation may issue a new certificate or certificates to replace the old, upon
such  conditions  as may be specified by the Board  consistent  with  applicable
laws.





                                       31
<PAGE>




                                    ARTICLE 8

                                   EMERGENCIES


8.1 OPERATION DURING EMERGENCY. In the event of a state of emergency declared by
the President of the United States or the person  performing his functions or by
the Governor of the State of New York or by the person performing his functions,
the officers  and  employees of the  Corporation  shall  continue to conduct the
affairs of the  Corporation  under such  guidance  from the  Directors as may be
available except as to matters which by statute require specific approval of the
Board of Directors and subject to conformance with any  governmental  directives
during the emergency.


8.2  OFFICERS PRO TEMPORE DURING EMERGENCY.  The Board of Directors shall have
power,  in the absence or disability of any officer,  or upon the refusal of any
officer to act, to delegate and prescribe  such  officer's  powers and duties to
any other officer for the time being.


8.3 DISASTER.  In the event of a state of emergency  resulting  from disaster of
sufficient  severity to prevent the  conduct and  management  of the affairs and
business of the  Corporation  by the Directors and officers as  contemplated  by
these  By-Laws,  any two or more  available  members of the Executive  Committee
shall  constitute a quorum of that committee for the full conduct and management
of the  affairs  and  business  of the  Corporation,  notwithstanding  any other
provision of these  By-Laws,  and such  committee  shall further be empowered to
exercise  all  powers  reserved  to any and all  other  committees  of the Board
established  pursuant  to  Article  4 of  these  By-Laws.  In the  event  of the
unavailability,  at  such  time,  of at  least  two  members  of  the  Executive
Committee, any three available Directors may constitute themselves the Executive
Committee  pro tem for the  full  conduct  and  management  of the  affairs  and
business of the  Corporation in accordance  with the provisions of this Article,
until such time as the incumbent  Board or a  reconstituted  Board is capable of
assuming full conduct and management of such affairs and business.



                                    ARTICLE 9

                                      SEAL


9.1 SEAL.  The Board may adopt a corporate  seal which shall be in the form of a
circle and shall bear the full name of the Corporation and the year and State of
its incorporation.






                                       32
<PAGE>


                                   ARTICLE 10

                                   FISCAL YEAR


10.1 FISCAL YEAR. The fiscal year of the  Corporation  shall be determined,  and
may be changed, by resolution of the Board.



                                   ARTICLE 11

                              VOTING OF SHARES HELD


11.1  VOTING OF SHARES HELD BY THE CORPORATION.   Unless otherwise provided
by resolution of the Board and excepting the shares of any subsidiary company of
the  Corporation  which are to be voted in accordance with the resolution of the
Board,  the Chief  Executive  Officer may from time to time  appoint one or more
attorneys  or  agents  of the  Corporation,  in the  name and on  behalf  of the
Corporation,  to cast the votes which the Corporation may be entitled to cast as
a  shareholder  or  otherwise in any other  corporation,  any of whose shares or
securities  may be held by the  Corporation,  at  meetings of the holders of the
shares or other  securities of such other  corporation and to consent in writing
to any  action by any such other  corporation,  and may  instruct  the person or
persons  so  appointed  as to the manner of  casting  such votes or giving  such
consent,  and may execute or cause to be  executed on behalf of the  Corporation
and under its  corporate  seal, or otherwise,  such written  proxies,  consents,
waivers or other instruments as he may deem necessary or proper in the premises;
or the Chief Executive  Officer may himself attend any meeting of the holders of
the shares or other securities of any such other corporation and thereat vote or
exercise any or all other powers of the Corporation as the holder of such shares
or other securities of such other corporation.



                                   ARTICLE 12

                              AMENDMENTS TO BY-LAWS


12.1  AMENDMENTS.   The  By-Laws  or  any  of  them  may  be  altered,  amended,
supplemented or repealed, or new By-Laws may be adopted by a vote of the holders
of at least  two-thirds of the shares entitled to vote at any regular or special
meeting  of  shareholders,  or by a vote of at least  two-  thirds of the Entire
Board of Directors at any regular or special meeting thereof, provided notice of
such  proposed  changes  has  been  set  forth  in  the  notice  of  meeting  of
shareholders or Directors.





                                       33
<PAGE>




                                   ARTICLE 13

                    INDEMNIFICATION OF DIRECTORS AND OFFICERS


13.1 In addition to authorization provided by law, the Directors are authorized,
by resolution,  to provide indemnification or to advance expenses to any Officer
or Director  seeking such  indemnification  or the advancement of such expenses.
They   may   also,   by   resolution,   authorize   agreements   providing   for
indemnification.


13.2 The  indemnification  and  advancement  authorized by this Article shall be
subject to each of the  conditions or  limitations  set forth in the  succeeding
subdivisions(s) of this Section.


        13.2.1 No indemnification may be made to or on behalf of any Director or
        Officer if a judgment or other final adjudication adverse to the Officer
        or Director  establishes  that his acts were  committed  in bad faith or
        were the result of an act of deliberate  dishonesty and were material to
        the cause of action so adjudicated, or that he personally gained in fact
        a financial profit or other advantage to which he was not entitled.


13.3 Officers and Directors of any wholly owned  subsidiary serve at the request
of the Corporation for the purpose of this Article.


13.4 The Directors may by resolution,  authorize the Corporation's  Officers and
Directors to serve as a Director or Officer of any other corporation of any type
or kind, domestic or foreign, of any partnership, joint venture, trust, employee
benefit  plan  or  other  enterprise  for  the  purpose  of the  indemnification
provisions of this Article. The failure to enact such a resolution shall not, in
itself, create a presumption that such service was not authorized.





                                       34
<PAGE>




I, William F. Terry,  Secretary of TrustCo Bank Corp NY, Schenectady,  New York,
hereby  certify that the  foregoing is a complete,  true and correct copy of the
By-Laws of TrustCo  Bank Corp NY, and that the same are in full force and effect
at this date.


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

                                          03/10/98 
                                         -------------------------------------
                                         Date




                                       35
<PAGE>


                                                                Exhibit 10(n)


                               AMENDMENT NO. 1 TO
                                 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;

         NOW, THEREFORE,  the Plan is hereby amended effective October 21, 1997,
as follows:

                                       I.

         Section 1.3 of the Plan is deleted in its entirety and the following is
substituted in lieu thereof:

         "Section 1.3.  "Board of Directors" means the Board ofDirectors of 
TrustCo Bank Corp NY."

                                       II.

         In  Section  1.5,  Section  1.11 and  Section  1.18,  the  phrase  "the
Corporation" is changed to "TrustCo Bank Corp NY" throughout.

                                      III.

         Section  3.1 of the Plan is  hereby  deleted  in its  entirety  and the
following is substituted in lieu thereof:

         Section 3.1. A Participant  will be entitled to an Incentive  Award for
each Plan Year in which the Return on Equity of  TrustCo  Bank Corp NY equals or
exceeds  14%.  The  Incentive  Award will be an amount  equal to his Base Salary
multiplied by a bonus  percentage  based on the Return on Equity of TrustCo Bank
Corp NY as set forth inthe following table:


                                       36
<PAGE>

                  Return on Equity          Bonus Percentage
                  ----------------          ----------------
                             14%                     40%
                             15%                     50%
                             16%                     60%
                             17%                     75%
                             18%                     90%
                             19%                    105%
|                            20%                    125%

                           The bonus percentage will be further increased by 15%
                           for each  percentage  point  the  Return on Equity of
                           TrustCo Bank Corp NY exceeds 20%."

         IN WITNESS WHEREOF,  the Corporation has caused this Amendment No. 1 to
be executed this 21 day of October, 1997.

                                            TRUSTCO BANK, NATIONAL ASSOCIATION

                                            By: /s/John S. Morris

                                                           Chairman
                                            Title:  Personnel Advisory Committee


                                       37
<PAGE>
                 COVER PAGE


                                       38
<PAGE>



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 51 community  banking
offices,  which include 33 drive-up  windows and 29 Automatic  Teller  Machines,
throughout  the Bank's  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
                                                                                    1997        1996           Change

Income:
<S>                                                                           <C>            <C>               <C>  
  Net interest income (TE)....................................................$   88,685        87,007          1.93%
  Net income..................................................................    32,175        28,699         12.11
Per Share (1):
  Basic earnings..............................................................      1.37          1.23         11.38
  Diluted earnings............................................................      1.33          1.20         10.83
  Book value..................................................................      7.64          6.93         10.25
Average Balances:
  Assets...................................................................... 2,302,598     2,220,535          3.70
  Loans, net.................................................................. 1,260,771     1,227,407          2.72
  Deposits.................................................................... 1,981,223     1,936,445          2.31
  Shareholders' equity........................................................   167,273       155,927          7.28
Financial Ratios:
  Return on average assets....................................................      1.40%         1.29          8.53
  Return on average equity (2)................................................     20.23         19.05          6.19
  Tier 1 capital to:
    Total average assets (leverage)...........................................      7.00          7.04         (0.57)
    Risk-adjusted assets......................................................     13.43         12.99          3.39
  Total capital to risk-adjusted assets.......................................     14.72         14.28          3.08
  Net loans charged off to average loans......................................       .28          0.27          3.70
  Allowance for loan losses as a coverage of nonperforming loans..............      5.0x          3.7x         35.14
  Efficiency ratio............................................................     40.61%        39.51         (2.78)
  Dividend payout ratio.......................................................     72.34         70.38          2.78
                                                                                  ------------------------------------
</TABLE>


<TABLE>

Per share information of common stock (1)
<CAPTION>
                                                                                                        Range of Stock
                                                           Basic     Diluted        Cash       Book            Price
                                                        Earnings    Earnings    Dividend      Value        High      Low
1996
<S>                                                      <C>             <C>         <C>       <C>        <C>       <C>  
  First quarter..........................................$   .29         .28         .21       6.61       16.73     15.31
  Second quarter.........................................    .30         .29         .21       6.56       16.82     14.56
  Third quarter..........................................    .32         .31         .21       6.73       18.53     14.18
  Fourth quarter.........................................    .33         .32         .24       6.93       19.66     17.39
                                                         -----------------------------------------------------------------     
1997
  First quarter..........................................    .32         .31         .24       6.88       19.35     17.83
  Second quarter.........................................    .33         .33         .24       7.20       18.70     17.39
  Third quarter..........................................    .36         .35         .24       7.49       24.78     17.94
  Fourth quarter.........................................    .35         .34         .28       7.64       29.00     22.13
                                                         -----------------------------------------------------------------
(1) Adjusted for a 15% stock split in 1997 and 1996.
(2) Excludes the market adjustment on securities available for sale.
</TABLE>


                                       39
<PAGE>

Table of Contents

Financial Highlights............................ Inside front cover



Executive and Senior Officers
  of Trustco Bank.................................................2



President's Message...............................................3



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.

                                       40
<PAGE>


Executive and Senior Officers of Trustco Bank




Executive Officers: From Left to Right: William F. Terry, Senior Vice President
& Secretary, Bank Operations, Marketing, Purchasing, and Trust Operations; 
Nancy A. McNamara, Senior Vice President, Community Relations, Legal Counsel,
Loan Division and Trust; Robert A. McCormick, President & Chief Executive 
Officer; Ralph A. Pidgeon, Senior Vice President, Branches, Installment Loans/
Credit Cards, Retirement/Government Accounts, and Compliance; Robert T.Cushing,
Senior Vice President and Chief Financial Officer, Accounting/Finance, Data 
Processing, and Premises.


Senior Officers: Standing Left to Right: William M. McCartan, Vice President, 
Trust Department; James Niland, Vice President, Trust Department; George W. 
Wickswat, Vice President, Commercial Loans;Michael R. Bonesteel, Vice
President, Data Processing; Linda C. Christensen, Vice President, Accounting/
Finance; Jeffrey S. Farbaniec, Vice President, Accounting/Finance; Robert J. 
McCormick, Administrative Vice President, Commercial/Mortgage Loans; Scot R. 
Salvador, Vice President,Commercial Loans.Seated Left to Right:Robert Scribner,
Vice President, Trust Department; John C. Fay, Auditor; Donald J. Csaposs, Vice
President, Compliance; Henry C. Collins, Administrative Vice President, Legal 
Counsel; James D. McLoughlin, Administrative Vice President, Bank Operations; 
Ann M. Noble, Vice President, Bank Operations.

                                       41
<PAGE>



President's Message

Dear Shareholder:

   1997 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  support and  enthusiasm,  ensuring our  consistent  strong
performance.
   During 1997,  shareholder  values  continued in the right  direction with net
income  at $32.2  million,  up a  significant  12%  over  1996.  TrustCo's  most
important ratio,  return on shareholders'  equity, was 20.23%, up from 19.05% in
1996. We are committed to ensuring that return on equity  compares  favorably in
any peer group, and we are comfortable that it does. TrustCo's five year ROE was
18.10% and we plan an increase to 21% for the current fiscal year.
   During 1997, 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 19% 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.
   TrustCo's branch expansion program continues,  and we opened three additional
branches  during 1997.  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   1997,   we   evaluated  a  number  of   acquisition   opportunities.
Unfortunately,  we 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.
   1997  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.
   1998 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 interest-bearing checking and savings accounts on the deposit side.
   Our Trust department, which currently manages assets in excess of $1 billion,
has ambitious expectations and continues moving forward under the new management
team.
   Our future should benefit from the solid  performance of the superb  employee
team here at  TrustCo.  For  1997,  the often  quoted  efficiency  ratio for our
Company  was  40.61% 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. In fact,  the June 1997  USBanker  defined
TrustCo as the third most  efficiently run bank of the largest 300 in the United
States.

                                       42
<PAGE>



   1997 was a year in  which  average  assets  of  $2.30  billion  grew by $82.1
million, an increase of 4%, 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 1997,  increasing by 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 5 times  non-performing  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 1997 we received
favorable  mention in America's  Finest  Companies as one of forty of the 16,000
U.S.  companies  which have delivered  higher earnings per share for at least 20
consecutive years. In addition,  the April 7 issue of Barron's mentioned TrustCo
favorably regarding our dividend payout.
   From time to time it is nice to look at a longer term perspective.  Following
shortly  after this  message is  Bloomberg's  comparative  graph  which  defines
clearly the benefits of TrustCo ownership over the past ten years.
   We are  enthusiastic  about  TrustCo's  future.  It is our 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 in the
marketplace 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

                                       43
<PAGE>
<TABLE>


    SUSTAINED SUPERIOR PERFORMANCE (GRAPH OMITTED)
                 1987 - 1997

<CAPTION>

As shown by the above graph provided by Bloomberg Financial Markets,
the average annual return on investment for the ten year period ending
December 31, 1997 was:


<S>                                              <C>   
TrustCo Bank Corp NY ........................... 27.05%
Dow Jones Industrial Average.................... 18.59%
S & P 500 Index................................. 18.01% 
</TABLE>



                                       44
<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") and its operating subsidiary Trustco Realty Corp. during 1997 and, in
summary form,  the two  preceding  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 1997 should be read in  conjunction  with this  review.  Certain  amounts in
years  prior  to  1997  have  been   reclassified   to  conform  with  the  1997
presentation.
   All per share information has been adjusted for the 15% stock split in 1997.
Overview
   TrustCo recorded net income of $32.2 million or $1.33 of diluted earnings per
share for the year ended  December 31, 1997,  compared to $28.7 million or $1.20
per share for the year 1996.  This represents an increase of 12.1% in net income
between 1997 and 1996.  The per share amounts are reported on a diluted basis in
accordance  with a new accounting  pronouncement  that became  effective  during
1997.
   Significant contributors to the increase in net income for 1997 were:
 - an increase of $5.9 million in taxable  equivalent  interest income resulting
from a $67.9 million  increase in the average balance of interest earning assets
and a two basis  points  increase in the taxable  equivalent  yield on assets to
7.95%,
 - an  increase  in the  average  balance of demand  deposits  by 7.5% to $121.0
 million for 1997,  
 - a 17.1%  increase in  noninterest  income,  excluding  net  securities 
 transactions, primarily the result of increases in fees from trust department
 activities and from service charges to customers, and 
 - a reduction in the effective tax rate to 37%.
<TABLE>

RETURN ON EQUITY
(CHART OMITTED)
<CAPTION>
<S>                <C>   
1995               18.03%
1996               19.05%
1997               20.23%     
</TABLE>

   Also during 1997, the following had a significant effect on net income:
 - an increase in interest expense by $4.2 million resulting from an increase in
interest  bearing  liabilities  of $55.2  million  and an  increase of ten basis
points in the overall cost to 4.38%, and

<TABLE>

MIX OF AVERAGE EARNING ASSETS
<CAPTION>

(dollars in thousands)                                                                                        Components of
                                                                                    97-96       96-95      Total Earning Assets

                                               1997         1996         1995      Change      Change     1997     1996     1995

<S>                                      <C>           <C>          <C>           <C>        <C>         <C>      <C>      <C> 
Loans, net of unearned income............$1,260,771    1,227,407    1,187,929      33,364      39,478     57.2%    57.4     59.6
Securities available for sale:
  U.S. Treasuries and agencies...........   352,301      409,590      255,244     (57,289)    154,346     16.0     19.2     12.8
  States and political subdivisions......   102,206       78,921       15,926      23,285      62,995      4.6      3.7      0.8
  Mortgage-backed securities.............   134,509       53,844        8,731      80,665      45,113      6.1      2.5      0.4
  Other..................................    33,985       38,564       21,179      (4,579)     17,385      1.5      1.8      1.1
                                         ---------------------------------------------------------------------------------------- 
  Total securities available for sale....   623,001      580,919      301,080      42,082     279,839     28.2     27.2     15.1
                                         ----------------------------------------------------------------------------------------
Investment securities:
  U.S. Treasuries and agencies...........        --           --      119,989          --    (119,989)      --       --      6.0
  States and political subdivisions......        --           --       40,068          --     (40,068)      --       --      2.0
  Mortgage-backed securities.............        --           --      119,113          --    (119,113)      --       --      6.0
  Other..................................        --           --       13,738          --     (13,738)      --       --      0.7
                                         ----------------------------------------------------------------------------------------
  Total investment securities............        --           --      292,908          --    (292,908)      --       --     14.7
                                         ----------------------------------------------------------------------------------------
Federal funds sold.......................   320,953      328,500      212,323      (7,547)    116,177     14.6     15.4     10.6
                                         ----------------------------------------------------------------------------------------
Total earning assets.....................$2,204,725    2,136,826    1,994,240      67,899     142,586    100.0%   100.0    100.0
                                         ---------------------------------------------------------------------------------------- 
</TABLE>

                                       45
<PAGE>



Management's Discussion and Analysis (continued)
 - an increase in noninterest expenses of $4.2 million primarily associated with
additional personnel costs and new banking facilities.
   TrustCo has performed well with respect to a number of key performance ratios
 during  1997 and 1996  including: 
    - return on  equity  of 20.23%  for 1997 and  19.05% for 1996, 
    - return on assets of 1.40% for 1997 and 1.29% for 1996, and 
    - operating efficiency ratio of 40.61% for 1997 and 39.51% for 1996.

Asset/Liability Management
   In managing  its  balance  sheet  portfolios,  TrustCo  utilizes  funding and
capital  sources  within sound credit,  investment,  interest rate and liquidity
risk  guidelines.  Loans and securities  (including  federal funds sold) are the
Company's primary earning assets. Average earning assets were 95.7% and 96.2% of
average total assets for 1997 and 1996, respectively.
   TrustCo,  through its management of  liabilities,  attempts to provide stable
and flexible sources of funding within  established  liquidity and interest rate
risk  guidelines.  This is accomplished  through core deposit  banking  products
offered within the markets served by the Company. TrustCo does not actively seek
to attract  out-of-area  deposits  or so called hot  money;  rather the  Company
focuses on the value of core relationships both with depositors and borrowers.
   TrustCo's  objectives  in  managing  its  balance  sheet  are  to  limit  the
sensitivity  of net interest  income 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 is deliberate in its
effort to maintain  adequate  liquidity under prevailing and projected  economic
conditions,  and to maintain an efficient  and  appropriate  mix of core deposit
relationships.
   The Company  relies on traditional  banking  investment  instruments  and its
large base of core deposits to help
in asset/liability management.
Earning Assets
   Average  earning assets during 1997 were $2.2 billion,  which was an increase
of $67.9  million or 3.2% over the prior year.  The increase in average  earning
assets was  primarily  the result of a $33.4  million  increase  in the  average
balance of loans and a $42.1 million increase in securities available for sale,
offset slightly by a $7.5 million decrease in federal funds sold.
   Total average assets were $2.3 billion for 1997 and $2.2 billion for 1996.
   The table "Mix of Average  Earning  Assets," shows how the mix of the earning
assets has changed over the last three years. While the growth in earning assets
is  critical  to  improved  profitability,  changes  in the mix can also  have a
significant impact on income levels.
<TABLE>

TAXABLE EQUIVALENT
NET INTEREST INCOME (dollars in millions)
(CHART OMITTED)
<CAPTION>

<S>        <C>  
1995       $83.5
1996       $87.0
1997       $88.7

</TABLE>

   Loans:  Average total loans  increased $33.4 million,  or 2.7%,  during 1997.
Interest  income on the loan portfolio  increased to $109.7 million in 1997 from

<TABLE>


Loan portfolio
<CAPTION>

(dollars in thousands)                                          Average Balances


                                  1997               1996               1995                1994               1993
                              Amount  Percent    Amount  Percent    Amount  Percent     Amount  Percent    Amount  Percent
<S>                       <C>          <C>    <C>         <C>    <C>         <C>     <C>         <C>    <C>         <C>  
Residential...............$  848,105    67.2%   783,094    63.7%   714,804    60.1%    652,837    58.0%   555,317    52.9%
Commercial................   204,502    16.2    224,949    18.3    237,165    19.9     237,994    21.2    255,265    24.4
Home equity line of credit   178,597    14.1    187,652    15.3    202,647    17.0     203,756    18.1    201,013    19.2
Installment...............    30,931     2.5     33,299     2.7     35,269     3.0      30,242     2.7     36,185     3.5
                          ------------------------------------------------------------------------------------------------
Total loans............... 1,262,135   100.0% 1,228,994   100.0% 1,189,885   100.0%  1,124,829   100.0% 1,047,780   100.0%
Less: Unearned income.....     1,364              1,587              1,956               2,131              2,925
      Allowance for 
             loan losses..    53,173             51,233             45,086              37,334             30,214
                          ------------------------------------------------------------------------------------------------
Net loans.................$1,207,598          1,176,174          1,142,843           1,085,364          1,014,641
                          ------------------------------------------------------------------------------------------------
</TABLE>

                                       46
<PAGE>


Management's Discussion and Analysis (continued)

$107.5 million in 1996. The average yield  decreased  slightly to 8.70% in 1997,
from 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 superior earnings results for 1997.
   TrustCo has distinguished itself in the Upstate New York region as one of the
principal  originators  of  residential  real  estate  mortgage  loans.  Through
aggressive  marketing  and  pricing  and a  customer-friendly  service  delivery
network,  TrustCo has  increased  the average  balance of the  residential  real
estate loan portfolio to $848.1 million, an increase of $65.0 million, or 8.3%.
Income on residential real estate loans increased to $69.8 million in 1997 from
$65.0  million  in 1996.  The  yield on this loan portfolio decreased slightly 
to 8.23% for 1997 from 8.30% in 1996.
   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 1997,  management continued its established practice of retaining all new
loan  originations  in the Bank's  portfolio  rather than  selling them into the
secondary market.  This practice positions TrustCo to be able to respond quickly
to customer and market needs.
   Average  commercial  loans  decreased  to $204.5  million in 1997 from $224.9
million in 1996. This balance decrease was somewhat offset by an increase in the
average yield of 11 basis points to 9.47% for 1997.  This has resulted in income
on commercial loans of $19.4 million in 1997 and $21.1 million in 1996.  TrustCo
strives to maintain  strong asset quality in all aspects of its loan  portfolio,
especially with respect to commercial loans. Competition for commercial loans is
very intense in the Bank's  market  region.  The Bank  competes with large money
center  and  regional  banks as well as with  smaller  locally  based  banks and
thrifts.  Over the last  several  years  competition  for  commercial  loans has
intensified  as  smaller  banks  and  thrifts  try to  develop  commercial  loan
portfolios.  To do this,  they are  reducing  interest  rates  and  underwriting
standards.  Rather than reduce desired loan interest rates or negatively  affect
asset quality by changing the  underwriting  standards,  the Bank has decided to
forego  the  potentially   higher  volume  of  new  loan  originations  for  the
maintenance of a stronger quality commercial loan portfolio.
   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  goals  the  Company  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  loan  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  territory.  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 1997 the average  balance of home equity  credit lines was
$178.6 million, down from $187.7 million in 1996. The average yield increased to
9.34% for 1997 from 9.21% in 1996. The decrease in the average loans,  offset in
part by the increase in the average yield,  resulted in interest  income on home
equity lines of credit of $16.7  million in 1997,  compared to $17.3  million in
1996.
   The average balance of installment  loans, net of unearned income,  decreased
to $29.6  million in 1997 from $31.7 million in 1996.  The yield on  installment
loans decreased 23 basis points to 12.86% in 1997,  resulting in interest income
of $3.8 million.  This  portfolio  continues to decrease  because many consumers
have shifted their  borrowing  patterns from direct  installment  credit to home
equity loan products which may offer an income tax benefit.


<TABLE>

MATURITIES AND SENSITIVITIES OF LOANS TO CHANGES IN INTEREST RATES
<CAPTION>

(dollars in thousands)                                             December 31, 1997
                                                                       After 1 Year
                                                          In 1 Year      But Within            After
                                                            or Less         5 Years          5 Years             Total

<S>                                                 <C>                      <C>              <C>              <C>    
Commercial..........................................$       114,943          57,780           11,132           183,855
Real estate construction............................          7,902              --               --             7,902
                                                    -------------------------------------------------------------------
Total...............................................$       122,845          57,780           11,132           191,757
                                                    -------------------------------------------------------------------   
Predetermined rates.................................$        36,783          50,397           11,132            98,312
Floating rates......................................         86,062           7,383               --            93,445
                                                    -------------------------------------------------------------------
Total...............................................$       122,845          57,780           11,132           191,757
                                                    -------------------------------------------------------------------
</TABLE>


                                       47
<PAGE>

Management's Discussion and Analysis (continued)

Securities available for sale: During 1997 and 1996, the portfolio of securities
available for sale was actively managed by the Company to take full advantage of
changes in interest rates.  Securities available for sale are used primarily for
liquidity  purposes while  simultaneously  producing  earnings,  and are managed
under a policy  detailing the types,  duration and interest rates  acceptable in
the portfolio.
   The  designation  of  "available  for sale" is made at the time of  purchase,
based upon  management's  intent to hold the securities for an indefinite period
of time.  However,  these  securities would be available for sale in response to
changes in market interest rates,  related changes in prepayment risk, needs for
liquidity,   or  changes  in  the  availability  of  and  yield  on  alternative
investments.
   At  December  31,  1997,  securities  available  for sale  amounted to $601.9
million,  compared  to $618.7  million at year end 1996.  For 1997,  the average
balance of  securities  available  for sale was $623.0  million  with an average
yield of 7.67%, compared to an average balance in 1996 of $580.9 million with an
average yield of 7.61%.
   TrustCo invests in high quality  securities,  with  approximately  78% of the
average investments for 1997 comprised of securities issued or guaranteed by the
U.S. Government or its agencies.  In addition,  approximately 16% of the average
securities  portfolio was invested in securities  issued by states and political
subdivisions.
   The taxable equivalent income earned on the securities  portfolio in 1997 was
$47.8 million,  compared to $44.2 million earned in 1996. The average balance of
the securities  portfolio  increased by $42.1 million between 1996 and 1997, and
the average yield on the  portfolio  increased by 6 basis points during the same
time  period.  The  increase  in the  taxable  equivalent  income  earned on the
securities  portfolio  was 90%  attributable  to the change in balance  with the
remaining increase the result of the increase in the average portfolio yield.
   During 1997,  TrustCo  recognized  approximately  $200 thousand of net losses
from securities transactions, compared to $4.5 million in 1996. Throughout 1997,
TrustCo sold  securities  to provide  liquidity for  potential  reinvestment  at
higher interest rates.  This created  additional  liquidity and eliminated lower
yielding  assets  from  the  securities  portfolio.  At year end  1997,  TrustCo
continues to have  significant  liquidity in the form of $395 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 1998.
   TrustCo does not invest in any exotic  investment  products  such as interest
rate swaps, forward placement  contracts,  options or other instruments commonly
referred to as  derivatives.  By actively  managing a portfolio  of high quality
securities,  TrustCo can meet the objectives of  asset/liability  management and
liquidity,  while at the same time  producing  a constant  earnings  stream that
meets or exceeds alternative rates offered in the marketplace.
   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.  Average  balances of  securities  available for sale are
stated at amortized  cost.  At December  31, 1997 and 1996,  the market value of
TrustCo's portfolio of securities  available for sale resulted in net unrealized
gains of approximately $26.8 million and $8.9 million, respectively.

<TABLE>

Securities available for sale
<CAPTION>

(dollars in thousands)                                              As of December 31,
                                                     1997                      1996                      1995
                                           Amortized      Market     Amortized      Market     Amortized      Market
                                                Cost       Value          Cost       Value          Cost       Value

<S>                                         <C>          <C>           <C>         <C>           <C>         <C>    
  U.S. Treasuries and agencies............. $273,517     278,823       404,885     406,933       432,710     447,343
  States and political subdivisions........  109,210     113,787        94,954      96,918        68,151      70,371
  Mortgage-backed securities...............  151,989     155,080        75,492      76,493        78,481      80,284
  Other....................................   15,430      15,451         4,276       4,276        15,690      17,290
                                           --------------------------------------------------------------------------  
   Total debt securities available for sale  550,146     563,141       579,607     584,620       595,032     615,288
                                         
  Equity securities........................   24,955      38,758        30,139      34,050        24,118      24,918
                                           --------------------------------------------------------------------------
    Total securities available for sale.... $575,101     601,899       609,746     618,670       619,150     640,206
                                           --------------------------------------------------------------------------
</TABLE>

                                       48
<PAGE>


Management's Discussion and Analysis (continued)

   The table "Securities Portfolio Maturity Distribution and Yield," distributes
the securities available for sale portfolio as of December 31, 1997 based on the
final maturity of the  securities.  Mortgage-backed  securities are stated using
estimated  average life, and equity  securities are excluded.  Actual maturities
may differ from contractual maturities because of securities prepayments and the
right of certain issuers to call or prepay their obligations without penalty.

<TABLE>

SECURITIES PORTFOLIO MATURITY DISTRIBUTION AND YIELD
<CAPTION>

Debt securities available for sale:
(dollars in thousands)                                         As of December 31, 1997

                                                                       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........................ $    20,069          20,000           180,667           52,781             273,517
  Market value..........................      20,078          20,403           184,538           53,804             278,823
  Yield.................................        6.73%           8.91              7.73             7.95                7.79
States and political subdivisions
  Amortized cost........................ $     5,961          13,461             3,674           86,114             109,210
  Market value..........................       6,023          13,842             3,877           90,045             113,787
  Yield.................................        7.97%           8.04              8.53             8.35                8.30
Mortgage-backed securities
  Amortized cost........................ $       680          35,207            88,662           27,440             151,989
  Market value..........................         724          35,930            90,585           27,841             155,080
  Yield.................................        9.38%           7.60              7.46             7.31                7.48
Other
  Amortized cost........................ $        --          14,830               600               --              15,430
  Market value..........................          --          14,851               600               --              15,451
  Yield.................................          --            6.76              6.83               --                6.76
                                        ------------------------------------------------------------------------------------
Total debt securities available for sale
  Amortized cost........................ $    26,710          83,498           273,603          166,335             550,146
  Market value..........................      26,825          85,026           279,600          171,690             563,141
  Yield.................................        7.07%           7.83              7.65             8.05                7.77
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       49
<PAGE>


Management's Discussion and Analysis (continued)

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
dates when 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, by both maturity date and call date
as of December 31,  1997.  Mortgage-backed  securities  are reported  using an
estimate of average life, and equity securities are excluded.
<TABLE>

SECURITIES PORTFOLIO MATURITY AND CALL DATE DISTRIBUTION
<CAPTION>

Debt securities available for sale:
(dollars in thousands)                                                 As of December 31, 1997

                                                                    Based on                        Based on
                                                                 Final Maturity                    Call Date

                                                           Amortized        Market         Amortized         Market
                                                                Cost         Value              Cost          Value

<S>    <C>                                                  <C>            <C>               <C>            <C>    
Within 1 year...............................................$ 26,710        26,825           152,921        153,500
1 to 5 years................................................  83,498        85,026           187,139        191,980
5 to 10 years............................................... 273,603       279,600           171,874        178,543
After 10 years.............................................. 166,335       171,690            38,212         39,118
                                                            --------------------------------------------------------
  Total debt securities available for sale..................$550,146       563,141           550,146        563,141
                                                            --------------------------------------------------------
</TABLE>


Federal Funds Sold:  During 1997, the average  balance of federal funds sold was
$321.0 million,  a slight decrease from $328.5 million in 1996. The average rate
earned on these  assets  was 5.53% in 1997 and 5.37% in 1996.  TrustCo  utilized
this  category of earning  assets during 1997 as a means of  maintaining  strong
liquidity as interest rates changed.  Rather than invest excess liquidity during
1997,  the Company  chose to place these funds in overnight  federal funds sold.
This decision had the short-term  effect of  suppressing  earnings for 1997, but
positioned  TrustCo to take  advantage of other  banking  opportunities  as they
emerge in 1998.
   The average yield increase during 1997 was primarily the result of a 25 basis
points increase in the target federal funds rate set by the Federal Reserve Bank
in early 1997.

                                       50
<PAGE>


Management's Discussion and Analysis (continued)
<TABLE>

average balances, yields and net interest margins
<CAPTION>


(dollars in thousands)                                  1997                        1996                             1995


                                                      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...........$1,260,771   109,690     8.70% 1,227,407   107,517     8.76%  1,187,929  107,544    9.05%
                                          -----------------------------------------------------------------------------------------
  Securities available for sale:

    U.S. Treasuries and agencies..........   352,301    27,436     7.79    409,590    31,647     7.73     255,244   19,490    7.64
    States and political subdivisions.....   102,206     8,249     8.07     78,921     6,235     7.90      15,926    1,277    8.02
    Mortgage-backed securities............   134,509    10,094     7.50     53,844     4,114     7.64       8,731      597    6.84
    Other.................................    33,985     1,975     5.81     38,564     2,202     5.71      21,179    1,185    5.60
                                          -----------------------------------------------------------------------------------------
    Total securities available for sale...   623,001    47,754     7.67    580,919    44,198     7.61     301,080   22,549    7.49
                                          -----------------------------------------------------------------------------------------
  Investment securities:
    U.S. Treasuries and agencies..........        --        --       --         --        --       --     119,989    8,968    7.47
    States and political subdivisions.....        --        --       --         --        --       --      40,068    2,963    7.39
    Mortgage-backed securities............        --        --       --         --        --       --     119,113    8,005    6.72
    Other.................................        --        --       --         --        --       --      13,738    1,079    7.86
                                          -----------------------------------------------------------------------------------------
    Total investment securities...........        --        --       --         --        --       --     292,908   21,015    7.17
  Federal funds sold......................   320,953    17,761     5.53    328,500    17,634     5.37     212,323   12,543    5.91
                                          -----------------------------------------------------------------------------------------
    Total interest earning assets......... 2,204,725   175,205     7.95% 2,136,826   169,349     7.93%  1,994,240  163,651    8.21%
                                          -----------------------------------------------------------------------------------------
  Allowance for loan losses...............   (53,173)                      (51,233)                       (45,086)
  Cash and non-interest earning assets....   151,046                       134,942                        124,237
                                          -----------------------------------------------------------------------------------------
    Total assets..........................$2,302,598                     2,220,535                      2,073,391
                                          -----------------------------------------------------------------------------------------
Liabilities and shareholders' equity 
  Interest-bearing deposits:
    Interest-bearing checking accounts....$  233,644     3,596     1.54%   233,340     3,591     1.54%    230,291    4,356    1.89%
    Savings...............................   658,750    22,622     3.43    667,447    23,012     3.45     618,933   24,248    3.92
    Time deposits and money markets.......   967,864    54,728     5.65    923,082    51,146     5.54     911,906   49,751    5.46
                                          -----------------------------------------------------------------------------------------
    Total interest-bearing deposits....... 1,860,258    80,946     4.35  1,823,869    77,749     4.26   1,761,130   78,355    4.45
                                          -----------------------------------------------------------------------------------------
  Short-term borrowings...................   117,184     5,574     4.76     98,324     4,593     4.67      38,090    1,776    4.66
  Long-term debt..........................        --        --       --         --        --       --         788       69    8.75
                                          -----------------------------------------------------------------------------------------
    Total interest-bearing liabilities.... 1,977,442    86,520     4.38  1,922,193    82,342     4.28   1,800,008   80,200    4.46
                                          -----------------------------------------------------------------------------------------
  Demand deposits.........................   120,965                       112,576                         97,940
  Other liabilities.......................    36,918                        29,839                         29,974
  Shareholders' equity....................   167,273                       155,927                        145,469
                                          -----------------------------------------------------------------------------------------
    Total liabilities and 
        shareholders'equity...............$2,302,598                     2,220,535                      2,073,391
                                          -----------------------------------------------------------------------------------------
Net interest income.......................              88,685                        87,007                        83,451
                                          -----------------------------------------------------------------------------------------
Net interest spread.......................                         3.57%                         3.65%                        3.75%
                                          -----------------------------------------------------------------------------------------
Net interest margin (net interest income
  to total interest earning assets).......                         4.02                          4.07                         4.18
                                          -----------------------------------------------------------------------------------------
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% and 9.0% for 1997,  35.0% and 9.23% for 1996,  and 35.0% and 9.68% for 1995. The average balances of securities
available for sale are  calculated  using  amortized  costs for these  securities.  Included in the balance of shareholders'equity 
is $8.2 million,  $5.3 million, and $3.9 million in 1997, 1996, and 1995, respectively, of unrealized appreciation,  net of tax, in
the available for sale securities portfolio. Nonaccrual loans are included in average loans.
</TABLE>

                                       51
<PAGE>



Management's Discussion and Analysis (continued)

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

mix of Average Sources of Funding
<CAPTION>

(dollars in thousands)                                                                                Components of
                                                                               97-96     96-95        Total Funding
                                           1997         1996         1995     Change    Change     1997    1996    1995

<S>                                 <C>            <C>          <C>           <C>      <C>        <C>     <C>     <C>
Demand deposits.....................$   120,965      112,576       97,940      8,389    14,636      5.8%    5.5     5.2
Retail deposits:
  Savings...........................    658,750      667,447      618,933     (8,697)   48,514     31.4    32.8    32.6
  Time deposits under $100 thousand.    806,866      768,240      750,141     38,626    18,099     38.5    37.8    39.5
  Interest-bearing checking accounts    233,644      233,340      230,291        304     3,049     11.1    11.5    12.1
  Money market deposits.............     59,707       68,130       79,618     (8,423)  (11,488)     2.8     3.3     4.2
                                    -------------------------------------------------------------------------------------
  Total retail deposits.............  1,758,967    1,737,157    1,678,983     21,810    58,174     83.8    85.4    88.4
                                    -------------------------------------------------------------------------------------
  Total core deposits...............  1,879,932    1,849,733    1,776,923     30,199    72,810     89.6    90.9    93.6
                                    ------------------------------------------------------------------------------------- 
Time deposits over $100 thousand....    101,291       86,712       82,147     14,579     4,565      4.8     4.3     4.3 
Short-term borrowings...............    117,184       98,324       38,090     18,860    60,234      5.6     4.8     2.0
Long-term debt......................         --           --          788         --      (788)      --      --     0.1
                                    -------------------------------------------------------------------------------------
  Total purchased liabilities.......    218,475      185,036      121,025     33,439    64,011     10.4     9.1     6.4
                                    -------------------------------------------------------------------------------------
  Total sources of funding..........$2,098,407     2,034,769    1,897,948     63,638   136,821    100.0%  100.0   100.0
                                    -------------------------------------------------------------------------------------
</TABLE>


<TABLE>

Average Deposits by Type of Depositor
<CAPTION>

(dollars in thousands)                                               Years Ended December 31,


                                                          1997         1996         1995         1994          1993


<S>                                                 <C>           <C>          <C>          <C>           <C>      
Individuals, partnerships and corporations..........$1,924,606    1,880,798    1,802,455    1,752,163     1,706,530
U.S. Government.....................................        62           45          261          542           540
States and political subdivisions...................    44,839       44,555       46,091       44,289        48,145
Other (certified and official checks, etc.).........    11,716       11,047       10,263       11,342        12,316
                                                    ----------------------------------------------------------------- 
  Total average deposits by type of depositor.......$1,981,223    1,936,445    1,859,070    1,808,336     1,767,531
                                                    -----------------------------------------------------------------
</TABLE>





Deposits:  Average total  deposits  (including  time deposits  greater than $100
thousand)  were $1.98  billion in 1997  compared  to $1.94  billion in 1996,  an
increase  of  $44.8  million.  Increases  were  concentrated  in  time  deposits
(including  deposits  greater than  $100,000)  and demand  deposits.  Total time
deposits  increased by 6.2% between 1996 and 1997 and demand deposits  increased
by 7.5% during the same time period. Decreases occurred in the savings and money
market deposit categories which decreased by 1.3% and 12.4%,  respectively.  The
increases in time deposits  reflect the continuing trend among customers to seek
higher interest rates by moving funds into this deposit vehicle away, primarily,
from regular  savings  accounts.  The increase in demand  deposits is noteworthy
because these accounts  represent the principal  banking  relationship  for most
customers.  The  increase  in  deposits  reflects  the  impact of the new branch
offices opened since 1995 and the continuing  focus at TrustCo on providing core
banking  services faster,  cheaper and better than its competitors.  The TrustCo
demand  deposit  account  has  one of the  lowest  minimum  balance  requirement
compared  to  other  financial   institutions  operating  in  the  same  banking
territory.
   For 1997, TrustCo had $101.3 million of certificates of deposit with balances
greater than $100,000.  The vast majority of these accounts are retail in nature
and represent  traditional  TrustCo customers  attracted to the Bank by the same
factors as other banking customers.  TrustCo does not offer these depositors any
differential in interest rates, services or terms.
   The overall cost of interest  bearing  deposits was 4.35% in 1997 compared to
4.26% in 1996.  The  increase in average  balance of interest  bearing  deposits
coupled  with the 9 basis  points  increase in the average  cost  resulted in an
increase of $3.2 million in interest expense to $80.9 million in 1997.
   The Company strives to maintain  competitive rates on deposit accounts and to
attract  customers through a combination of competitive  interest rates, 

                                       52
<PAGE>


Management's Discussion and Analysis (continued)

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.



<TABLE>

Maturity of Time deposits over $100 thousand
<CAPTION>

(dollars in thousands)    As of December 31, 1997
<S>   <C>                             <C>     
Under 3 months........................$ 36,594
3 to 6 months ........................  13,629
6 to 12 months .......................  20,928
Over 12 months........................  41,448
                                      ---------
Total.................................$112,599
                                      ---------
</TABLE>

Other  funding  sources:  The Company had $117.2  million of average  short-term
borrowings  outstanding  during  1997  compared  to $98.3  million in 1996.  The
average cost of short-term borrowings was 4.76% in 1997 and 4.67 % in 1996. This
resulted in an increase in interest expense of approximately $1.0 million.
   Virtually all of the short-term  borrowing  category  consists of the Trustco
Short-Term  Investment  Account,  which was  developed by the Bank to facilitate
overnight  deposits  from the Company's  Trust  Department.  Daily  balances are
transferred by the Trust Department into this account, and are collateralized by
securities owned by the Bank.
<TABLE>

Volume and Yield Analysis
<CAPTION>

(dollars in thousands)                          1997 vs. 1996                               1996 vs. 1995


                                      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...............$    127           (411)         538             5,091          6,326            (1,235)
  Securities available for sale:   
    Taxable......................      1,542          1,329         213            16,623         16,296               327
    Tax-exempt...................      2,014          1,876         138             5,026          5,045               (19)
                                 --------------------------------------------------------------------------------------------
    Total securities available 
       for sale..................      3,556          3,205         351            21,649         21,341               308

  Investment securities:
    Taxable......................         --             --          --           (18,052)       (18,052)               --
    Tax-exempt...................         --             --          --            (2,963)        (2,963)               --
                                 --------------------------------------------------------------------------------------------  
    Total investment securities..         --             --          --           (21,015)       (21,015)               --
  Loans..........................      2,173          2,303        (130)              (27)         2,860            (2,887)
                                 --------------------------------------------------------------------------------------------
    Total interest income........      5,856          5,097         759             5,698          9,512            (3,814)
                                 --------------------------------------------------------------------------------------------
Interest expense:
  Interest-bearing checking accounts       5              5          --              (765)            57              (822)
  Savings........................       (390)          (298)        (92)           (1,236)         1,811            (3,047)
  Time deposits
     and money markets...........      3,582          2,847         735             1,395            966               429
  Short-term borrowings..........        981            896          85             2,817          2,814                 3
  Long-term debt.................         --             --          --               (69)           (69)               --
                                 --------------------------------------------------------------------------------------------   
    Total interest expense.......      4,178          3,450         728             2,142          5,579            (3,437)
                                 --------------------------------------------------------------------------------------------  
    Net interest income (TE).....$     1,678          1,647          31             3,556          3,933              (377)
                                 --------------------------------------------------------------------------------------------

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>

                                       53
<PAGE>


Management's Discussion and Analysis (continued)

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 1997 increase in net
interest  income was primarily the result of increases in the average balance of
earning assets.
   Taxable  equivalent net interest  income for 1997 was $88.7 million,  up $1.7
million over 1996. The average balance of interest  earning assets  increased by
$67.9 million or 3.2% over 1996.  The yield on average  interest  earning assets
increased  by 2 basis points to 7.95% in 1997  compared to 7.93% in 1996,  while
the average  cost on  interest-bearing  liabilities  increased  10 basis  points
during  1997 to 4.38%  from  4.28% in 1996.  Likewise  the  average  balance  of
interest-bearing  liabilities  increased  from  $1.92  billion  in 1996 to $1.98
billion in 1997. Total interest expense for 1997 was $86.5 million,  an increase
of $4.2 million over the 1996 expense of $82.3 million. Approximately 80% of the
increase  in  interest  expense  for 1997 is the result of the  increase  in the
average balance of interest bearing liabilities.

 Capital Resources
   Consistent  with its  long-term  goal of  operating  a sound  and  profitable
financial organization, TrustCo strives to maintain strong capital ratios and to
qualify as a "well  capitalized"  bank in  accordance  with  federal  regulatory
requirements.  Historically most of the Company's capital requirements have been
provided through retained  earnings  generated.  New issues of equity securities
have not been required to support the Company's growth.
<TABLE>
 
Dividends per Share
(chart omitted)
<CAPTION>

<S>              <C>  
1995             $0.76
1996             $0.86 
1997             $0.99
</TABLE>


  A basic  element of TrustCo's  operating  philosophy is that the Company will
not retain excess  capital.  All capital that has been  generated by the Company
that is in excess of the levels considered by management to be necessary for the
safe and sound operation 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 of 72.3% of net income for 1997, 70.4% for 1996, and 69.6%
for 1995.  These are significant  payouts to the Company's  shareholders and are
considered by management to be a prudent use for the excess  capital in TrustCo.
As to the  likelihood  of future  dividends,  the  philosophy  stated above will
continue in 1998 and,  where  appropriate,  the Board of Directors  will declare
dividends consistent with that operating philosophy.
   TrustCo's Tier 1 capital was $163.0 million or 13.43% of risk-adjusted assets
at December 31, 1997,  and $157.2 million or 12.99% of  risk-adjusted  assets at
December  31,  1996.  Tier 1 capital to average  assets at December 31, 1997 was
7.00%,  as  compared  to 7.04% in 1996.  At  December  31,  1997 and  1996,  the
subsidiary bank, Trustco, met the regulatory  definition of a "well capitalized"
institution. 

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  balance  sheet
structure, formulation of strategy in light of expected economic conditions, and
comparison to  established  guidelines to control  exposures to various types of
risk. 

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  reviews  of the  loan  portfolio,  loans  are  placed  in
nonaccrual  status,either  due to the delinquent  status of the 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 three
payments past due. Thereafter,  no interest is taken into income unless received
in cash or until such time as the borrower  demonstrates a 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 three payments or
more and still accruing interest, and foreclosed real estate properties.
   Nonperforming  assets at year end 1997 totalled $20.0 million,  a decrease of
$600 thousand from the

                                       54
<PAGE>

Management's Discussion and Analysis (continued)

balance of $20.6 million at year end 1996.  Nonperforming loans decreased  from
$14.0  million in 1996 to $10.7 million at year end 1997. Nonperforming  loans 
as a percentage of the total loan  portfolio  were 0.82% in 1997 and 1.13% in 
1996.
   Included in nonperforming loans at year end 1997 are $6.3 million of loans in
nonaccrual  status,  a reduction of $4.5 million,  or 41.4%,  from year end 1996
balances.  Loans past due three payments or more and still accruing  interest of
$ 1 . 1  million  are  up  $270  thousand  from the 1996 year  end  balance.  
Restructured  loans in 1996 were  $2.5  million,  compared  to $3.3 million  in
1997.  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 diversified  loan portfolio with no  concentrations  to any one
borrower or in any single  industry.  TrustCo  has a  significant  portfolio  of
residential mortgage loans to borrowers in the Upstate New York region.
   Nonperforming  assets at year end 1997  include  $9.3  million of  foreclosed
properties,  compared  to $6.5  million in 1996.  Once it is  determined  that a
borrower is unable to repay the loan balance,  TrustCo takes appropriate  action
with respect to the  collateral  securing 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 properties are included
in the foreclosed  properties  category,  management  takes  decisive  action to
quickly  dispose of them.  Management  believes that the $9.3 million balance of
foreclosed  properties is  realizable  through the normal course of disposing of
these properties.
   There are no other loans in the Bank's  portfolio that management is aware of
that pose  significant  risk of the eventual  non-collection  of  principal  and
interest.  As of December 31,  1997,  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  located  outside the United
States.

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
which management determines are 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  conditions.

<TABLE>

Allowance for Loan Loss
(chart omitted)
<CAPTION>

<S>            <C>  
1995           $48.3
1996           $51.6
1997           $53.5
</TABLE>


<TABLE>

Nonperforming Assets
<CAPTION>
(dollars in thousands)                                                 As of December 31,


                                                    1997           1996          1995       1994        1993


<S>                                             <C>              <C>           <C>        <C>         <C>   
Loans in nonaccrual status......................$  6,298         10,748        12,832      6,370      10,227
Loans past due 3 payments or more...............   1,060            792         1,696      4,436       6,567
Restructured loans..............................   3,294          2,495         1,130        910          --
                                                ---------------------------------------------------------------------
Total nonperforming loans.......................  10,652         14,035        15,658     11,716      16,794
                                             
Foreclosed real estate..........................   9,309          6,518         3,732      5,080       4,309
                                                ---------------------------------------------------------------------
Total nonperforming assets......................$ 19,961         20,553        19,390     16,796      21,103
                                                ---------------------------------------------------------------------  
Allowance for loan losses.......................$ 53,455         51,561        48,320     38,851      34,087
Allowance coverage of nonperforming loans.......    5.02x          3.67          3.09       3.32        2.03
Nonperforming loans as a % of total loans.......    0.82%          1.13          1.28       1.01        1.56
Nonperforming assets as a % of total assets.....    0.84           0.91          0.89       0.85        1.07
                                                ---------------------------------------------------------------------
</TABLE>

                                       55
<PAGE>

Management's Discussion and Analysis (continued)

   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 1997 were
$6.6 million,  compared to $5.6 million in 1996. Recoveries were $3.1 million in
1997 and $2.3 million in 1996. The provision recorded on the consolidated income
statement in 1997 was $5.4 million compared to $6.6 million in 1996.
   Net charge offs as a percentage of average loans were 0.28% in 1997, compared
to  0.27% in 1996.  The  allowance  for loan  losses  as a  percentage  of loans
outstanding  was 4.12% in 1997 and 4.15% in 1996.  The  Company  has a policy of
recognizing  problem  loan charge  offs early and  pursuing  collection  efforts
aggressively.  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 AccountingStandards
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 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 well as all loans restructured under a troubled debt restructuring, as
impaired loans since the adoption of these accounting requirements.
   At year end  1997  and  1996,  there  were  $3.7  million  and $8.6  million,
respectively,  of impaired loans.
<TABLE>

Allowance to Loans Outstanding
(chart omitted)
<CAPTION>

<S>           <C>  
1995          3.94%
1996          4.15%   
1997          4.12% 
</TABLE>


  The average balances of impaired loans during 1997 and 1996 were $6.0 million
and $8.5 million, respectively.  The Company recognized  approximately  $350 
thousand and $560 thousand of interest income on these loans in 1997 and 1996,
respectively.

                                       56
<PAGE>


Management's Discussion and Analysis (continued)
<TABLE>

Summary of Loan Loss Experience
<CAPTION>
(dollars in thousands)
                                                    1997           1996          1995           1994           1993



Amount of loans outstanding at end of year
<S>                                           <C>             <C>           <C>            <C>            <C>      
  (less unearned income)......................$1,298,276      1,241,882     1,226,142      1,161,789      1,075,564
Average loans outstanding during year

  (less average unearned income).............. 1,260,771      1,227,407     1,187,929      1,122,698      1,044,855
                                              -------------------------------------------------------------------------  
Balance of allowance at beginning of year.....    51,561         48,320        38,851         34,087         26,919
Loans charged off:
  Commercial..................................     3,506          3,213         4,823          3,864          5,866
  Real estate.................................     2,014          1,498         1,694             53            199
  Installment.................................     1,059            937           821            907            676
                                              ------------------------------------------------------------------------- 
    Total.....................................     6,579          5,648         7,338          4,824          6,741
                                              -------------------------------------------------------------------------
Recoveries of loans previously charged off:
  Commercial..................................     2,718          1,963         3,504         1,125           1,810

  Real estate.................................       169            110           258            --              --

  Installment.................................       172            239           347           407             523
                                              -------------------------------------------------------------------------
    Total.....................................     3,059          2,312         4,109         1,532           2,333
                                              ------------------------------------------------------------------------- 
Net loans charged off.........................     3,520          3,336         3,229         3,292           4,408
                                              -------------------------------------------------------------------------
Additions to allowance charged to
  operating expense...........................     5,414          6,577        12,698         8,056          11,576
                                              -------------------------------------------------------------------------
Balance of allowance at end of year...........$   53,455         51,561        48,320        38,851          34,087
                                              ------------------------------------------------------------------------- 
Net charge offs as a percent of average
  loans outstanding during year
  (less average unearned income)..............      0.28%          0.27          0.27          0.29            0.42
Allowance as a percent of loans outstanding
  at end of year..............................      4.12           4.15          3.94          3.34            3.17
                                              -------------------------------------------------------------------------
</TABLE>

Market Risk
   The Company's principal exposure to market risk is with respect to interest 
rate risk. Interest rate risk is the potential for economic loss due to future 
interest rate changes. These economic losses can be reflected as a loss of 
future net interest income and/or a loss of current market value.

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.  Other equity securities are shown in the 0-90 
days category.  Interest-bearing  checking,  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, 1997,  the  Company's  gap  position  indicates an excess of
assets repricing in the 0 to 90 day period of $350.0 million.  This positive gap
position  is the result of  management's  decision to retain  $395.0  million of
federal funds sold at year end 1997 for potential  reinvestment in 1998. 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

                                       57
<PAGE>

Management's Discussion and Analysis (continued)
<TABLE>

Interest Rate Sensitivity
<CAPTION>
(dollars in thousands)
                                                                 At December 31, 1997


                                                       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.....................$395,000           --          --           --             --       395,000
  Securities available for sale..........  52,469       24,278     122,296      390,303         12,553       601,899
  Loans, net of unearned income.......... 252,368      161,537     181,951      696,122          6,298     1,298,276
  Noninterest rate sensitive assets......      --           --          --           --         77,090        77,090
                                         ------------------------------------------------------------------------------ 
      Total assets....................... 699,837      185,815     304,247    1,086,425         95,941     2,372,265
                                         ------------------------------------------------------------------------------
Cumulative total assets..................$699,837      885,652   1,189,899    2,276,324      2,372,265     2,372,265
                                         ------------------------------------------------------------------------------ 
Liabilities and shareholders' equity:
  Deposits:
    Interest bearing deposits............$214,914      433,282     838,370      404,952             --     1,891,518
    Non-interest bearing deposits........   7,078       13,607      50,431       59,229             --       130,345
                                         ------------------------------------------------------------------------------
      Total deposits..................... 221,992      446,889     888,801      464,181             --     2,021,863
  Borrowings............................. 127,850           --          --           --             --       127,850
  Noninterest rate sensitive liabilities.      --           --          --           --         43,727        43,727
  Shareholders' equity...................      --           --          --           --        178,825       178,825
                                         ------------------------------------------------------------------------------  
      Total liabilities and 
             shareholders'equity......... 349,842      446,889     888,801      464,181        222,552     2,372,265
                                         ------------------------------------------------------------------------------
Cumulative total liabilities and 
   shareholders' equity..................$349,842      796,731   1,685,532    2,149,713      2,372,265     2,372,265
                                         ------------------------------------------------------------------------------
Incremental gap:
  Interest sensitivity gap...............$349,995     (261,074)   (584,554)     622,244
  Gap as a % of earning assets...........   15.25%      (11.37)     (25.47)       27.11
  Interest sensitive assets 
          to liabilities.................  204.17        42.89       36.29       268.28
Cumulative gap:
  Interest sensitivity gap...............$349,995       88,921    (495,633)     126,611
  Gap as a % of earning assets...........   15.25%        3.87      (21.59)        5.52
  Interest sensitive assets to
          liabilities....................  204.17       114.12       73.70       112.72
                                         ------------------------------------------------------------------------------ 

</TABLE>


$261.1 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
$88.9 million.  Interest rate sensitivity  using gap analysis is most useful for
the period of less than one year.
   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 interest  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  interest  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 mon-

                                       58
<PAGE>


Management's Discussion and Analysis (continued)

   itoring of these  ratios,  both  historically  and  through  forecasts  under
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, 1997,  core deposits  (total deposits
less time deposits  greater than $100,000)  amounted to $1.91  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 1997, the average balance of purchased  liabilities was $218.5
million, compared with $185.0 million in 1996, and $121.0 million in 1995.
   In addition, TrustCo has approximately $200 million available under lines of
credit with the Federal Home Loan Bank of New York.

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, 1997 and 1996, commitments
to  extend  credit  in the form of  loans,  including  unused  lines of  credit,
amounted to $223.8 million and $222.5  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, 1997 and 1996, outstanding
standby  letters of credit were  approximately  $7.7 million and $12.0  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 $17.2 million in 1997, $10.3  million in 1996 and $14.1  million in 1995.  
Included in the 1997 results are  approximately  $200 thousand of securities  
losses compared with losses of $4.5 million in 1996 and gains of $240  thousand
in 1995.  Excluding securities transactions, noninterest income would have been
$17.4 million and $14.8 million in 1997 and 1996, respectively.
   The Trust Department contributes the largest recurring portion of noninterest
income through fees  generated from the  performance of fiduciary and investment
management  services.  Income  from these  fiduciary  activities  totalled  $6.6
million in 1997,  $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 1997 assets under management increased to $1.07 billion from
$950 million at year end 1996.  The increase in the assets under  management  is
due to the Trust Department's  success at attracting new customers and to market
appreciation.
<TABLE>

Noninterest income
<CAPTION>

(dollars in thousands)
                                                                                                    1997 vs. 1996
                                                    1997           1996          1995           Amount        Percent


<S>                                              <C>             <C>           <C>               <C>             <C>  
Trust department income..........................$ 6,554          5,556         4,890              998           18.0%
Fees for services to customers...................  7,671          6,981         7,003              690            9.9
Net gain (loss) on securities transactions.......   (166)        (4,536)          243            4,370           96.3
Other............................................  3,163          2,312         1,931              851           36.8
                                                 -----------------------------------------------------------------------------  
  Total noninterest income.......................$17,222         10,313        14,067            6,909           67.0%
                                                 -----------------------------------------------------------------------------
</TABLE>

                                       59
<PAGE>



Management's Discussion and Analysis (continued)
<TABLE>

Noninterest Expense
<CAPTION>

(dollars in thousands)
                                                                                                  1997 vs. 1996
                                                    1997           1996          1995         Amount          Percent


<S>                                              <C>             <C>           <C>             <C>            <C> 
Salaries and employee benefits...................$23,162         21,532        19,895          1,630              7.6%
Net occupancy expense............................  5,270          4,178         4,562          1,092             26.1
Equipment expense................................  4,165          3,289         3,403            876             26.6
FDIC insurance expense...........................    246              7         2,101            239          3,414.3
Professional services............................  3,489          3,676         3,585           (187)            (5.1)
Other real estate expenses.......................  1,056            718         3,120            338             47.1
Other............................................  8,838          8,615         7,774            223              2.6
                                                 ----------------------------------------------------------------------------
  Total noninterest expense......................$46,226         42,015        44,440          4,211             10.0%
                                                 ----------------------------------------------------------------------------
</TABLE>



   Changes in fees for services to  customers  reflect the fee scale used by the
Bank for pricing its services and the volume of services customers utilized.
   Included in other noninterest  income for 1997 is approximately $500 thousand
resulting  from the gain on sales of premises and  equipment.  Proceeds from the
sale of these fixed assets were approximately $4.0 million. 

Noninterest Expense: Noninterest  expense was $46.2  million in 1997,  compared
with $42.0 million in 1996 and $44.4  million in 1995.  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 40.6% in 1997, 39.5% in 1996 and 42.5% in 1995.
The general industry goal is the attainment of a 60% efficiency ratio. TrustCo 
has consistently outperformed this industry goal by a wide margin since 1994.
   Salaries  and  employee  benefits  are  the  most  significant  component  of
noninterest  expense.  For  1997,  these  expenses  amounted  to $23.2  million,
compared  with $21.5  million in 1996.  The  increase in salaries  and  employee
benefits reflects the addition of new branches in 1996 and 1997 and salary 
adjustments given to employees.
   Net  occupancy  costs  increased to $5.3 million in 1997 from $4.2 million in
1996 and $4.6 million in 1995. The increased  occupancy  costs are primarily the
result of added charges associated with the new branch facilities.  During 1997,
FDIC insurance premiums  increased to approximately $250 thousand.  This premium
represents  the minimum amount that the FDIC assesses and reflects the fact that
Trustco  Bank  is  a  highly  rated  financial  institution  from  a  regulatory
perspective.  Other real  estate  expenses  increased  slightly  due to the cost
incurred to hold or dispose of foreclosed properties.
   The Company is aware of the issues  associated with the  programming  code in
existing computer systems as the year 2000 approaches.  The year 2000 problem is
pervasive and complex as virtually every computer  operation will be affected in
some way by the roll over of the two digit  year value to 00.  TrustCo  has been
working on this  problem  for  several  years and has  developed  a plan for all
reprogramming  efforts to be completed during 1998,  allowing  adequate time for
testing.  The total cost  associated  with this  project has not had, and is not
anticipated  to have a material  effect on the Company's  financial  position or
results of operations. 

Income Tax
   In 1997, TrustCo recognized income tax expense of $18.9 million,  as compared
to $17.3  million  in 1996 and $12.8  million  in 1995.  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,

                                       60
<PAGE>


Management's Discussion and Analysis (continued)

1997  and  1996,  is  reserved  primarily  for  federal  and  state  tax  law
restrictions on the  deductibility of certain temporary  differences,  including
the lack of state carry backs and carry forwards.
   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 assets of $38.2  million and $34.5  million at  December  31, 1997 and 1996,
respectively, will be realized. 

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  for  Stock-Based  Compensation:  In October  1995,  the Financial
Accounting  Standards Board issued Statement of Financial  Accounting  Standards
No. 123,  "Accounting  for  Stock-Based  Compensation"  (Statement  123),  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,  "Accounting  for  Transfers  and  Servicing  of
Financial  Assets and  Extinguishments  of Liabilities"  (Statement  125), 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." The adoption of Statement  125 did not
have a material impact on the Company's consolidated financial statements.
   Earnings Per Share:  In February  1997,  the Financial  Accounting  Standards
Board issued Statement of Financial  Accounting Standards No. 128, "Earnings per
Share" (Statement 128), which establishes standards for computing and presenting
earnings per share (EPS). This statement  simplifies the standards for computing
EPSand  supersedes  Accounting  Principals  Board Opinion No. 15,  "Earnings per
Share" and related  interpretations.  Statement 128 replaces the presentation of
primary   EPSwith  the   presentation  of  basic  EPS.  It  also  requires  dual
presentation of basic and diluted EPSon the face of the income statement for all
entities with complex capital  structures and requires a  reconciliation  of the
numerator and  denominator  of the basic EPS computation  to the  numerator and
denominator of the diluted EPScomputation.
   Basic EPS is computed by dividing income available to common  shareholders by
the weighted-average number of common shares outstanding for the period. Diluted
EPS reflects the  potential  dilution  that could occur if  securities  or other
contracts to issue common stock were exercised or converted into common stock or
resulted in the issuance of common stock that then shared in the earnings of the
entity (such as the Company's  stock  options).  This Statement is effective for
financial  statements  issued  for  periods  ending  after  December  15,  1997,
including interim periods. Earlier application is not permitted.

                                       61
<PAGE>


Management's Discussion and Analysis (continued)
<TABLE>

Summary of unaudited quarterly financial information
<CAPTION>
(dollars in thousands, except per share data)
                                                     1997                                              1996

                                    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..............$41,895     42,863    43,646     43,601   172,005   41,508    41,822   41,590   41,727   166,647
  Interest expense............. 20,888     21,377    22,034     22,221    86,520   20,377    20,290   20,785   20,890    82,342
                               -------------------------------------------------------------------------------------------------
  Net interest income ......... 21,007     21,486    21,612     21,380    85,485   21,131    21,532   20,805   20,837    84,305
  Provision for loan losses....  1,210      1,185     1,345      1,674     5,414    3,110       854      943    1,670     6,577
                               -------------------------------------------------------------------------------------------------  
  Net interest income 
    after provision for 
    loan losses................ 19,797     20,301    20,267     19,706    80,071   18,021    20,678   19,862   19,167    77,728
  Noninterest income...........  3,536      3,809     4,326      5,551    17,222    3,127     1,025    2,409    3,752    10,313
  Noninterest expense.......... 11,204     11,587    11,111     12,324    46,226   10,446    10,675   10,248   10,646    42,015
                               -------------------------------------------------------------------------------------------------
  Income before 
    income taxes............... 12,129     12,523    13,482     12,933    51,067   10,702    11,028   12,023   12,273    46,026
  Income tax expense...........  4,536      4,670     4,999      4,687    18,892    4,017     4,115    4,556    4,639    17,327
                               ------------------------------------------------------------------------------------------------- 
  Net income...................  7,593      7,853     8,483      8,246    32,175    6,685     6,913    7,467    7,634    28,699
                               -------------------------------------------------------------------------------------------------
Per share data:
  Basic earnings...............    .32        .33       .36        .35      1.37      .29       .30      .32      .33      1.23
  Diluted earnings.............    .31        .33       .35        .34      1.33      .28       .29      .31      .32      1.20
  Cash dividends declared......    .24        .24       .24        .28       .99      .21       .21      .21      .24       .86
                               -------------------------------------------------------------------------------------------------
</TABLE>


     This  Statement  requires  restatement  of  all  prior-period  EPS  data
presented.  All of the EPS  disclosures  made in this  annual  report  have been
restated for the effects of Statement 128.
   Information  about  Capital  Structure:   In  February  1997,  the  Financial
Accounting  Standards Board issued Statement of Financial  Accounting  Standards
No. 129,  "Disclosure of Information about Capital  Structure"  (Statement 129),
which establishes  standards for disclosure about a company's capital structure.
In  accordance  with  Statement  129,  companies  are required to provide in the
financial  statements  a complete  description  of all aspects of their  capital
structure,   including  call  and  put  features,  redemption  requirements  and
conversion options.  The disclosures required by Statement 129 are effective for
financial statements for periods ending after December 15, 1997.  Management has
provided the required information in this annual report.
   Comprehensive  Income: In June 1997, the Financial Accounting Standards Board
issued  Statement  of  Financial   Accounting   Standards  No.  130,  "Reporting
Comprehensive Income" (Statement 130), which establishes standards for reporting
and display of  comprehensive  income.  Statement 130 states that  comprehensive
income includes the reported net income of a company adjusted for items that are
currently accounted for as direct entries to equity, such as the unrealized gain
or loss on securities  available for sale,  foreign  currency  items and minimum
pension  liability  adjustments.  This  statement is effective  for fiscal years
beginning  after  December  15,  1997.  Management  anticipates  developing  the
required  information for inclusion in the 1998 interim  consolidated  financial
statements.
   Segment  Reporting:  In June 1997, the Financial  Accounting  Standards Board
issued Statement of Financial Accounting  Standards No. 131,  "Disclosures about
Segments  of an  Enterprise  and Related  Information"  (Statement  131),  which
establishes standards for reporting by public companies about operating segments
of  their  business.  Statement  131  also  establishes  standards  for  related
disclosures about products and services,  geographic areas, and major customers.
This  statement  is effective  for periods  beginning  after  December 15, 1997.
Management  anticipates developing the required information for inclusion in the
1998 annual report.

                                       62
<PAGE>

Management's Discussion and Analysis (continued)
<TABLE>

Five Year Summary of Financial Data
<CAPTION>
(dollars in thousands, except per share data)
                                                                         Years Ended December 31,


                                                       1997           1996          1995           1994           1993
Statement of income data:
<S>                                             <C>              <C>           <C>            <C>            <C>    
  Interest income...............................$   172,005        166,647       161,552        140,282        133,657
  Interest expense..............................     86,520         82,342        80,200         60,698         61,619
                                                ------------------------------------------------------------------------
  Net interest income...........................     85,485         84,305        81,352         79,584         72,038
  Provision for loan losses.....................      5,414          6,577        12,698          8,056         11,576
                                                ------------------------------------------------------------------------
  Net interest income after provision 
    for loan losses.............................     80,071         77,728        68,654         71,528         60,462
  Noninterest income............................     17,222         10,313        14,067          4,560         19,176
  Noninterest expense...........................     46,226         42,015        44,440         40,560         43,502
                                                ------------------------------------------------------------------------
  Income before income taxes....................     51,067         46,026        38,281         35,528         36,136
  Income tax expense............................     18,892         17,327        12,754         12,640         12,516
                                                ------------------------------------------------------------------------
  Income before cumulative effect of 
    change in accounting principle..............     32,175         28,699        25,527         22,888         23,620
  Cumulative effect of a change in 
    accounting principle........................         --             --            --             --         (3,295)
                                                ------------------------------------------------------------------------
  Net income....................................$    32,175         28,699        25,527         22,888         20,325
                                                ------------------------------------------------------------------------
Share data (1):
  Average equivalent diluted shares outstanding
    (in thousands)..............................     24,282         23,999        23,767         23,562         23,449
  Book value....................................$      7.64           6.93          6.86           6.00           5.62
  Cash dividends................................       0.99           0.86          0.76           0.62           0.50
  Basic earnings................................       1.37           1.23          1.10           0.99           0.88
  Diluted earnings..............................       1.33           1.20          1.07           0.97           0.87
                                                ------------------------------------------------------------------------
Financial:
  Return on average assets......................       1.40%          1.29          1.23           1.15           1.04
  Return on average shareholders' equity (2)....      20.23          19.05         18.03          17.01          16.18
  Cash dividend payout ratio....................      72.34          70.38         69.55          62.52          56.88
  Tier 1 capital as a % of total risk adjusted 
    assets......................................      13.43          12.99         12.45          12.08          12.18
  Total capital as a % of total risk adjusted 
    assets......................................      14.72          14.28         13.73          13.35          13.45
  Efficiency ratio..............................      40.61          39.51         42.52          41.82          44.63
  Net interest margin...........................       4.02           4.07          4.18           4.25           3.99
                                                ------------------------------------------------------------------------
Average balances:
  Total assets..................................$ 2,302,598      2,220,535     2,073,391      1,994,497      1,946,715
  Earning assets................................  2,204,725      2,136,826     1,994,240      1,910,368      1,857,722
  Loans, net....................................  1,260,771      1,227,407     1,187,929      1,122,698      1,044,855
  Allowance for loan losses.....................    (53,173)       (51,233)      (45,086)       (37,334)       (30,214)
  Securities available for sale.................    623,001        580,919       301,080        332,980        192,433
  Investment securities.........................         --             --       292,908        250,812        455,136
  Deposits......................................  1,981,223      1,936,445     1,859,070      1,808,336      1,767,531
  Short-term borrowings.........................    117,184         98,324        38,090         18,129         17,447
  Long-term debt................................         --             --           788          2,840          3,870
  Shareholders' equity..........................     167,273       155,927       145,469        136,977        125,648

(1) Share and per share data have been adjusted for a 15% stock split in 1997 and 1996, a 6 for 5 stock split in 1995, a 10% stock
    dividend in 1994 and a 2 for 1 stock split in 1993.
(2) Average  shareholders'  equity excludes the market adjustment for securities available for sale.
</TABLE>


Forward Looking Statements
Except for historical information contained in this "Management's Discussion and
Analysis of  Operations,"  the  matters  contained  in this review are  "forward
looking statements" that involve risk and uncertainties concerning future events
or performance  and assumptions  which may involve  elements that are other than
historical  facts.  The Company  wishes to caution  readers  that the  following
important factors, among others, could in the future affect the Company's actual
results and could cause the Company's  actual results for subsequent  periods to
differ from those  expressed  in any  forward  looking  statement  made by or on
behalf of the Company herein:  (i) credit risk;  (ii) interest rate risk;  (iii)
competition;  (iv)  changes in the  regulatory  environment;  and (v) changes in
general business and economic trends.

                                       63
<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.  

Basic  Earnings Per Share 
Net income divided by the weighted average number of common shares  outstanding
during the period.  

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.  

Diluted  Earnings Per Share 
Net income divided by the weighted average number of common shares outstanding
during the period,  taking into  consideration  the  effect of stock  options. 

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.

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 three  payments  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.


                                       64
<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  authorizations  and recorded  properly to permit the  preparation  of
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.


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

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


January 23, 1998

                                       65
<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, 1997 and 1996, 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, 1997.
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  
upporting  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, 1997 and 1996, and the results of their 
operations and their cash flows for each of the years in the  three-year period
ended  December 31, 1997,  in conformity with generally accepted accounting 
principles.



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

Albany, New York

January 23, 1998


                                       66
<PAGE>


<TABLE>

Consolidated Statements of Income
<CAPTION>
(dollars in thousands, except per share data)
                                                                                      Years Ended December 31,

                                                                                 1997           1996           1995



Interest income:
<S>                                                                        <C>               <C>            <C>    
  Interest and fees on loans...............................................$  109,346        107,111        107,060
  Interest and dividends on:
    U.S. Treasuries and agencies...........................................    27,356         31,466         28,193
    States and political subdivisions......................................     5,637          4,254          2,902
    Mortgage-backed securities.............................................    10,094          4,114          8,602
    Other..................................................................     1,811          2,068          2,252
  Interest on federal funds sold...........................................    17,761         17,634         12,543
                                                                           ------------------------------------------------     
      Total interest income................................................   172,005        166,647        161,552
                                                                           ------------------------------------------------
Interest expense:
  Interest on deposits.....................................................    80,946         77,749         78,355
  Interest on short-term borrowings........................................     5,574          4,593          1,776
  Interest on long-term debt...............................................        --             --             69
                                                                           ------------------------------------------------ 
      Total interest expense...............................................    86,520         82,342         80,200
                                                                           ------------------------------------------------
      Net interest income..................................................    85,485         84,305         81,352
Provision for loan losses..................................................     5,414          6,577         12,698
                                                                           ------------------------------------------------
      Net interest income after provision for loan losses..................    80,071         77,728         68,654
                                                                           ------------------------------------------------
Noninterest income:
  Trust department income..................................................     6,554          5,556          4,890
  Fees for services to customers...........................................     7,671          6,981          7,003
  Net gain/(loss) on securities transactions...............................      (166)        (4,536)           243
  Other....................................................................     3,163          2,312          1,931
                                                                           ------------------------------------------------ 
      Total noninterest income.............................................    17,222         10,313         14,067
                                                                           ------------------------------------------------
Noninterest expense:
  Salaries and employee benefits...........................................    23,162         21,532         19,895
  Net occupancy expense....................................................     5,270          4,178          4,562
  Equipment expense........................................................     4,165          3,289          3,403
  FDICinsurance expense....................................................       246              7          2,101
  Professional services....................................................     3,489          3,676          3,585
  Other real estate expenses...............................................     1,056            718          3,120
  Other....................................................................     8,838          8,615          7,774
                                                                           ------------------------------------------------
      Total noninterest expense............................................    46,226         42,015         44,440
                                                                           ------------------------------------------------
Income before income taxes ................................................    51,067         46,026         38,281
Income taxes...............................................................    18,892         17,327         12,754
                                                                           ------------------------------------------------
Net income.................................................................$   32,175         28,699         25,527
                                                                           ------------------------------------------------  
Basic earnings per share...................................................$    1.37            1.23           1.10

Diluted earnings per share.................................................     1.33            1.20           1.07
                                                                           ------------------------------------------------
Per share data has been adjusted for a 15% stock split in 1997 and 1996, and a 6 for 5 stock split in 1995.  
See  accompanying  notes to  consolidated  financial statements.
</TABLE>

                                       67
<PAGE>

<TABLE>

Consolidated Statements of Condition
<CAPTION>
(dollars in thousands, except  share data)
                                                                                            As of December 31,



                                                                                       1997                    1996
ASSETS

<S>                                                                            <C>                        <C>   
Cash and due from banks........................................................$     42,740                  45,779
Federal funds sold.............................................................     395,000                 310,000
                                                                               ---------------------------------------
      Total cash and cash equivalents..........................................     437,740                 355,779
Securities available for sale..................................................     601,899                 618,670
Loans..........................................................................   1,299,492               1,243,335
  Less: Unearned income........................................................       1,216                   1,453
        Allowance for loan losses..............................................      53,455                  51,561
                                                                               ---------------------------------------
      Net loans................................................................   1,244,821               1,190,321
Bank premises and equipment....................................................      18,609                  23,098
Real estate owned..............................................................       9,309                   6,518
Other assets...................................................................      59,887                  67,394
                                                                               ---------------------------------------   
      Total assets.............................................................$  2,372,265               2,261,780
                                                                               ---------------------------------------  

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits:
  Demand.......................................................................$    130,345                 123,553
  Savings .....................................................................     650,601                 661,915
  Interest-bearing checking accounts...........................................     240,699                 236,264
  Money market deposit accounts................................................      57,021                  61,131
  Certificates of deposit (in denominations of $100,000 or more)...............     112,599                  89,793
  Other time accounts..........................................................     830,598                 780,490
                                                                               ---------------------------------------
      Total deposits...........................................................   2,021,863               1,953,146
Short-term borrowings..........................................................     127,850                 111,662
Accrued expenses and other liabilities.........................................      43,727                  34,572
                                                                               ---------------------------------------
      Total liabilities........................................................   2,193,440               2,099,380
                                                                               ---------------------------------------
Shareholders' equity:

  Capital stock; $1 par value. 50,000,000 shares authorized; 24,257,382 and
    20,959,376 shares issued at December 31, 1997 and 1996, respectively.......      24,257                  20,959
  Surplus......................................................................     112,702                 114,228
  Undivided profits............................................................      32,119                  23,221
  Net unrealized gain on securities available for sale.........................      15,851                   5,239
  Treasury stock; 855,850 and 571,142 shares, at cost, at December 31, 1997
    and 1996, respectively.....................................................      (6,104)                 (1,247)
                                                                               ---------------------------------------
      Total shareholders' equity...............................................     178,825                 162,400
                                                                               --------------------------------------- 
      Total liabilities and shareholders' equity...............................$  2,372,265               2,261,780
                                                                               ---------------------------------------  
See accompanying notes to consolidated financial statements.
</TABLE>


                                       68
<PAGE>

<TABLE>

Consolidated Statements of Changes in Shareholders' Equity
<CAPTION>
(dollars in thousands, except per share data)
                                                                             Three Years Ended December 31, 1997

                                                                                         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, 1995..................$15,018      118,352         6,948              (41)         (994)
Net income -- 1995..................................     --           --        25,527               --            --
Cash dividend declared, $.76 per share..............     --           --       (17,755)              --            --
Stock options exercised.............................    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, $.86 per share..............     --           --       (20,198)              --            --
Stock options exercised.............................     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)
Net income -- 1997..................................     --           --        32,175               --            --
Cash dividend declared, $.99 per share..............     --           --       (23,277)              --            --
Stock options exercised.............................    139        1,485            --               --            --
15% stock split (3,158,906 shares)..................  3,159       (3,159)           --               --            --
Treasury stock purchased............................     --           --            --               --        (7,735)
Sale of treasury stock..............................     --          148            --               --         2,878
Change in net unrealized gain/(loss) on securities
  available for sale................................     --           --            --           10,612            --
                                                    --------------------------------------------------------------------
Ending balance, December 31, 1997...................$24,257      112,702        32,119           15,851        (6,104)
                                                    --------------------------------------------------------------------
Per share data has been adjusted for a 15% stock split in 1997 and 1996, and a 6 for 5 stock split in 1995.  
See  accompanying  notes to  consolidated  financial statements.
</TABLE>

                                       69
<PAGE>


<TABLE>


Consolidated Statements of Cash Flows
<CAPTION>
(dollars in thousands)
                                                                              For the Years Ended December 31,



                                                                            1997              1996              1995



Increase/(decrease)  in cash and cash  equivalents  
Cash  flows  from  operating activities:
<S>                                                                   <C>                 <C>               <C>   
Net income............................................................$   32,175            28,699            25,527
                                                                      ------------------------------------------------
Adjustments  to  reconcile  net  income to net cash  provided  by/  
  (used  in) operating activities:
    Depreciation and amortization.....................................     3,342             2,951             3,640
    Gain on sales of fixed assets.....................................      (460)               --                --
    Provision for loan losses.........................................     5,414             6,577            12,698
    Provision for deferred tax benefit................................    (3,693)           (4,088)           (9,811)
    Net (gain)/loss on sale or call of securities available for sale..       166             4,536              (284)
    Net loss on calls of investment securities........................        --                --                41
    (Increase)/decrease in taxes receivable...........................       730            (1,115)            4,044
    (Increase)/decrease in interest receivable........................     1,599               856            (3,586)
    Increase in interest payable......................................       191               144               954
    (Increase)/decrease in other assets...............................     5,386           (17,098)            6,711
    Increase/(decrease) in accrued expenses...........................     8,125             4,894            (3,300)
                                                                      ------------------------------------------------ 
         Total adjustments............................................    20,800            (2,343)           11,107
                                                                      ------------------------------------------------
         Net cash provided by operating activities....................    52,975            26,356            36,634
                                                                      ------------------------------------------------
Cash flows from investing activities:
  Proceeds from sales of securities available for sale................   179,342           382,780           243,597
  Proceeds from maturities and calls of securities available for sale.   205,256           125,978            48,106
  Purchase of securities available for sale...........................  (350,118)         (503,892)         (504,525)
  Proceeds from maturities and calls of investment securities.........        --                --            62,514
  Purchase of investment securities...................................        --                --            (3,212)
  Net increase in loans ..............................................   (70,148)          (27,469)          (75,287)
  Proceeds from sales of real estate owned ...........................     3,665             4,196             3,931
  Proceeds from sales of fixed assets.................................     3,967                --                --
  Capital expenditures................................................    (2,360)           (1,041)           (2,271)
                                                                      ------------------------------------------------  
  Net cash used in investing activities...............................   (30,396)          (19,448)          (227,147)
                                                                      ------------------------------------------------
Cash flows from financing activities:
  Net increase in deposits............................................    68,717            22,497            140,818
  Net increase in short-term borrowing................................    16,188            55,008             43,941
  Repayment of long-term debt.........................................        --                --             (3,550)
  Proceeds from exercise of stock options.............................     1,624               935                893
  Proceeds from sale of treasury stock................................     3,026               794                 --
  Payments to acquire treasury stock..................................    (7,735)             (805)              (253)
  Dividends paid......................................................   (22,438)          (19,447)           (16,926)
                                                                      ------------------------------------------------
  Net cash provided by financing activities...........................    59,382            58,982            164,923
                                                                      ------------------------------------------------
Net increase/(decrease) in cash and cash equivalents..................    81,961            65,890            (25,590)
Cash and cash equivalents at beginning of year........................   355,779           289,889            315,479
                                                                      ------------------------------------------------
Cash and cash equivalents at end of year..............................$  437,740           355,779            289,889
                                                                      ------------------------------------------------       
</TABLE>

                                       70
<PAGE>

<TABLE>
                                                                                                     
Consolidated Statements of Cash Flows (continued)
<CAPTION>

(dollars in thousands)
                                                                                  For the Years Ended December 31,

                                                                              1997               1996             1995

Supplemental disclosure of cash flow information:
<S>                                                                       <C>                  <C>             <C>   
Interest paid.............................................................$ 86,329             82,198           79,246
Income taxes paid.........................................................  21,615             22,363           18,521
Transfer of investment securities to securities available for sale upon 
  adoption of the FASB special report on Statement 115....................      --                 --          288,515
Transfer of loans to real estate owned....................................  10,234              8,393            7,705
Transfer of building from real estate owned to premises...................      --                 --            2,500
Increase in dividends payable.............................................     839                751              829
Change in unrealized (gain)/loss on securities available for sale -- gross (17,875)            12,134          (21,127)
Change in deferred tax effect on unrealized gain/(loss) on securities
  available for sale......................................................   7,263             (5,010)           8,723
                                                                          --------------------------------------------
See accompanying notes to consolidated financial statements.

</TABLE>

                                       71
<PAGE>

Notes to Consolidated Financial Statements

(1)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 balance sheet  management.
The designation of available for sale is made at the time of purchase based upon
management's  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,  both of which are
required holdings for the Company) 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.

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 3 payments 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. Loans may be removed from nonaccrual status when they become current
as to principal and interest and have demonstrated  a sustained ability to make
loan payments in accordance with the contractual  terms of the loan.  Loans may
also be removed from nonaccrual status when, in the opinion of management,  the
loan is expected to be fully collectable as to principal and interest.
  Impaired  loans  have  been defined since  January  1, 1995 as commercial and
commercial  real estate loans in nonaccrual status and loans restructured.

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.


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.

                                       72
<PAGE>


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 $18.5  million  plus 1998 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.


Earnings Per Share
     The Company  computes and presents  earnings per share (EPS) in  accordance
with the Financial  Accounting Standards Board Statement of Financial Accounting
Standards No. 128,  "Earnings per Share"  (Statement  128),  which requires dual
presentation of basic and diluted EPS.
     Basic EPS is computed by dividing net income by the weighted average number
of common  shares  outstanding  during the period. Diluted  EPS is computed by 
dividing net income by the weighted average number of common shares outstanding
during the period, taking into consideration  the effect of stock options.  All
prior  period  EPS  data  has  been  restated  to conform to the provisions of 
Statement 128.


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  $9.8 million and $12.7
million at December 31, 1997 and 1996, respectively.

<TABLE>

(3)Securities Available for Sale
<CAPTION>
    The amortized cost and approximate market value of the securities available
for sale are as follows:
(dollars in thousands)
                                                                        At December 31, 1997


                                                                                Gross        Gross  Approximate
                                                                Amortized  Unrealized   Unrealized       Market
                                                                     Cost       Gains       Losses        Value
<S>                                                            <C>             <C>             <C>      <C>    
U.S. Treasuries ooand agencies.................................$  273,517       5,354           48      278,823
States and political oosubdivisions............................   109,210       4,577           --      113,787
Mortgage-backedoosecurities....................................   151,989       3,196          105      155,080
Other..........................................................    15,430          26            5       15,451
                                                               --------------------------------------------------
Total debt securities..........................................   550,146      13,153          158      563,141
Equity securities..............................................    24,955      13,803           --       38,758
                                                               --------------------------------------------------
Total securities available for sale............................$  575,101       26,956          158      601,899
                                                               -------------------------------------------------- 
</TABLE>

                                     
<TABLE>

(dollars 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 ooand agencies.................................$  404,885       3,564        1,516      406,933
States and political oosubdivisions............................    94,954       2,135          171       96,918
Mortgage-backedoosecurities....................................    75,492       1,114          113       76,493
Other..........................................................     4,276          --           --        4,276
                                                               --------------------------------------------------
Total debt oosecurities........................................   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>
<PAGE>                              73

<TABLE>


   The  following  table  distributes  the debt  securities  available for sale
portfolio as of December  31,  1997,  based on the  securities'  final  maturity
(mortgage-backed securities are stated using an estimated average life):

<CAPTION>

(dollars in thousands)
                                                            Approximate
                                                Amortized         Market
                                                     Cost          Value

<S>                                              <C>             <C>   
Due in one year or less..........................$ 26,710         26,825
Due after one year through five years............  83,498         85,026
Due after five years through ten years........... 273,603        279,600
Due after ten years.............................. 166,335        171,690
                                                 ------------------------
                                                 $550,146        563,141

</TABLE>
<TABLE>

   Actual  maturities  may  differ  from  contractual   maturities   because  of
securities  prepayments and the right of certain issuers to call or prepay their
obligations without penalty.
   The  proceeds  from  sales of  securities,  gross  realized  gains  and gross
realized losses from sales and calls during 1997, 1996 and 1995 are as follows:

<CAPTION>

(dollars in thousands)
                                              At December 31,


                                  1997       1996       1995


<S>                           <C>         <C>        <C>    
Proceeds from sales...........$179,342    382,780    243,597
Gross realized gains..........     828      3,214      1,220
Gross realized losses.........     994      7,750        977
</TABLE>


   Included in the gross realized  losses figure for 1995 is $41 thousand losses
from calls of investment securities.
   The amount of securities  available for sale that have been pledged to secure
public  deposits  and for other  purposes  required  by law  amounted  to $288.9
million and $299.7 million at December 31, 1997 and 1996 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, 1997 and 1996.
<TABLE>

(4)Loans and Allowance for Loan Losses

   A summary of loans by category is as follows:

<CAPTION>


(dollars in thousands) 
                                                    At December 31,
                                                  1997            1996


<S>                                         <C>              <C>    
Commercial..................................$  183,855         217,363
Construction................................     7,902           7,055
Residential mortgage loans..................   905,298         801,826 
Home equity line of credit..................   172,448         183,832
Installment loans...........................    29,989          33,259
                                            -----------------------------
Total loans................................. 1,299,492       1,243,335
Less: Unearned income.......................     1,216           1,453
      Allowance for loan losses.............    53,455          51,561
                                            ----------------------------- 
Net loans...................................$1,244,821       1,190,321
                                            -----------------------------
</TABLE>

   At December 31, 1997 and 1996, loans to executive officers, directors, and to
associates   of  such  persons   aggregated   $6.8  million  and  $6.9  million,
respectively. During 1997, new loans of $4.5 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.
<TABLE>
 
  The following table sets forth the information  with regard to  nonperforming
loans:

<CAPTION>

(dollars in thousands                                   At December 31,


                                             1997          1996                 1995


<S>                                       <C>            <C>                  <C>   
Loans in nonaccrual status................$ 6,298        10,748               12,832
Loans contractually past due 
  3 payments or more and still
    accruing interest.....................  1,060           792                1,696
Restructured loans........................  3,294         2,495                1,130
                                          -------------------------------------------------
Total nonperforming loans.................$10,652        14,035               15,658
                                          -------------------------------------------------
</TABLE>

                                       74
<PAGE>

   Interest on  nonaccrual  and  restructured  loans of $1.0 million in 1997 and
$1.3 million in each of 1996 and 1995 would have been earned in accordance  with
the original contractual terms of the loans.  Approximately $519 thousand,  $834
thousand and $607 thousand of interest on nonaccrual and restructured  loans was
collected and recognized as income in 1997, 1996, and 1995, respectively.  There
are no commitments to extend further credit on nonaccrual or restructured loans.
<TABLE>

   Transactions  in the  allowance  for loan losses  account are  summarized  as
follows:
<CAPTION>


(dollars in thousands)
                                              For the years ended December 31,


                                                  1997          1996           1995

<S>                                          <C>              <C>            <C>   
Balance at beginning of year.................$  51,561        48,320         38,851
Provision for loan losses....................    5,414         6,577         12,698
Loans charged off............................   (6,579)       (5,648)        (7,338)
Recoveries on loans previously charged off...    3,059         2,312          4,109
                                             ----------------------------------------
Balance at year end..........................$  53,455        51,561         48,320
                                             ----------------------------------------
</TABLE>

   The  Company  identifies  impaired  loans  and  measures  the  impairment  in
accordance with 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."  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  or the loan is  restructured  in a  troubled  debt
restructuring  subsequent to January 1, 1995.  These  standards  are  applicable
principally  to commercial and commercial  real estate loans;  however,  certain
provisions dealing with restructured loans also apply to retail loan products.
   There  were  no  nonaccrual  commercial  and  commercial  real  estate  loans
classified as impaired  loans at December 31, 1997. At December 31, 1996,  there
were $5.7 million of commercial  and  commercial  real estate loans that were in
nonaccrual status and were classified as impaired loans. In addition, there were
newly restructured  retail loans totalling $3.7 million and $2.9 million that as
of December 31, 1997 and 1996  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 1997,  1996, and 1995, the average  balance of impaired loans was $6.0
million,  $8.5  million,  and  $10.5  million,   respectively,   and  there  was
approximately $350 thousand, $562 thousand, and $400 thousand of interest income
recorded on these loans in the accompanying consolidated statements of income.
   There  were $1.4  million  and $2.6  million  of loans  pledged  for  various
purposes at December  31, 1997 and 1996,  respectively. 
<TABLE>
 (5)Bank  Premises  and Equipment
   A summary of premises and equipment at December 31, 1997 and 1996 follows:
<CAPTION>
(dollars in thousands)
                                        1997            1996


<S>                                 <C>              <C>  
Land................................$  2,511           3,585
Buildings...........................  22,461          25,214
Furniture, fixtures and equipment...  16,229          15,761
Leasehold improvements..............   3,679           3,711
                                    --------------------------
                                      44,880          48,271
Accumulated depreciation and 
  amortization...................... (26,271)        (25,173)
                                    --------------------------
Total...............................$ 18,609          23,098
                                    --------------------------
</TABLE>

                                       75
<PAGE>

   Depreciation  and  amortization  expense  approximated  $3.3  million,   $3.0
million,  and $3.6  million for the years 1997,  1996,  and 1995,  respectively.
Occupancy  expense of Bank premises  included  rental expense of $1.3 million in
1997, $1.2 million in 1996 and $1.1 million in 1995. (6)oShort-Term Borrowings
<TABLE>
   Short-term  borrowings,   consisting  primarily  of  the  Trustco  Short-Term
Investment Account, were as follows:

<CAPTION>
                               
(dollars in thousands)                           1997
                                    Trustco           Other
                                 Short-Term      Short-Term
                                    Account      Borrowings          Total
Amount outstanding at
<S>                              <C>                 <C>           <C>    
  December 31, 1997..............$   94,848          33,002        127,850
Maximum amount outstanding at any 
  month end......................    95,062          34,136        129,198
Average amount outstanding.......    90,633          26,551        117,184
Weighted average interest rate:
  For the year...................      5.15%           3.43           4.76
  As of year end.................      5.30            3.59           4.86



 (dollars in thousands)                          1996
                                    Trustco           Other                     
                                 Short-Term      Short-Term              
                                    Account      Borrowings          Total

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>

   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.
<TABLE>

(7)Income Taxes
   A summary  of  income  tax  expense/(benefit)  included  in the  consolidated
statements of income follows:

<CAPTION>

(dollars in thousands)For the years ended December 31,


                                            1997              1996          1995


Current tax expense:
<S>                                     <C>                 <C>           <C>   
  Federal...............................$ 17,642            16,705        16,919
  State.................................   4,943             4,710         5,646
                                        ------------------------------------------
Total current tax expense...............  22,585            21,415        22,565
Deferred tax benefit....................  (3,693)           (4,088)       (9,811)
                                        ------------------------------------------ 
Total income tax expense................$ 18,892            17,327        12,754
                                        ------------------------------------------
</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,
1997 and 1996 is as follows:
<TABLE>

Deferred Tax Assets and Liabilities

<CAPTION>

(dollars in thousands)
                                                               December 31,

                                                          1997              1996
                                                      Deductible/       Deductible/
                                                        (taxable)         (taxable)
                                                        temporary         temporary
                                                      differences       differences

<S>                                                     <C>                  <C>
Bond accounting.........................................$     (54)               43
Benefits and deferred remuneration......................    4,354             4,034
Deferred loan fees, net.................................      642               840
Difference in reporting the provision for
  loan losses,net.......................................   26,605            25,247
Other income or expense not utilized for tax purposes...    6,540             4,527
Depreciable assets......................................    1,294             1,319
Other items.............................................      897               575
                                                        -------------------------------
      Total.............................................   40,278            36,585
Valuation reserve.......................................   (2,051)           (2,051)
                                                        -------------------------------
Net deferred tax asset at end of year...................   38,227            34,534
Net deferred tax asset at     beginning of year.........   34,534            30,446
                                                        ------------------------------- 
Deferred tax benefit....................................$  (3,693)           (4,088)
                                                        -------------------------------  

</TABLE>

                                       76
<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, 1997 and 1996 is  primarily  reserved for federal and state tax law
restrictions on the  deductibility of certain temporary  differences,  including
the lack of state  carrybackwards and carryforwards.  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 $38.3  million  and $34.5  million at  December  31, 1997 and 1996,
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 $10.9 million at December  31,1997,
and $3.7 million at December 31, 1996,  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>

                                            1997              1996          1995


<S>                                         <C>               <C>           <C> 
Statutory federal income tax rate.........  35.0%             35.0          35.0
Increase/(decrease) in taxes 
  resulting from: Tax exempt income.......  (3.7)             (3.3)         (3.1)
                  State income tax, net of
                    federal tax benefit...   5.3               5.4           9.6
  Reduction in valuation reserve..........    --                --          (6.9)
  Other items.............................   0.4               0.6          (1.3)
                                          --------------------------------------------
Effective income tax rate.................  37.0%             37.7          33.3
                                          --------------------------------------------
</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, 1997 and 1996
<TABLE>
Actuarial Present Value of Benefit Obligations:
<CAPTION>
(dollars in thousands)
                                              1997                         1996
Accumulated benefit obligation,
  including vested benefits of $16,198 
  and $14,186 in 1997 and 1996, 
<S>                                       <C>                           <C>     
  respectively..........................  $(16,535)                     (14,370)
                                        --------------------------------------------
Projected benefit obligation for service
  rendered to date......................   (19,405)                     (16,336)
Plan assets at fair value...............    29,776                       25,170
                                        --------------------------------------------
Plan assets in excess of projected
  benefit obligation....................    10,371                        8,834
Unrecognized net gain from past 
  experience different from that
  assumed and effects of changes in
  assumptions...........................    (7,979)                      (6,499)
Unrecognized prior service cost.........      (375)                        (420)
Unrecognized net asset at transition being
  recognized over 4 remaining years.....      (442)                        (590)
                                        --------------------------------------------
Prepaid pension expense.................  $  1,575                        1,325
                                        --------------------------------------------
</TABLE>
<TABLE>

Net Pension Benefit for the years endedDecember 31:
<CAPTION>
(dollars in thousands)
                                                      1997            1996           1995


<S>                                                <C>              <C>            <C>
Service cost -- benefits earned during the period..$   712             653            511
Interest cost on projected benefit obligation......  1,054             995            920
Actual return on plan assets....................... (5,632)         (3,653)        (5,080)
Net amortization and deferral......................  3,616           1,952          3,639
                                                   ---------------------------------------- 
Net periodic pension benefit.......................$  (250)            (53)           (10)
                                                   ----------------------------------------
</TABLE>

                                       77
<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, are as
follows:
<CAPTION>

                                                      1997         1996           1995


<S>                                                   <C>          <C>            <C> 
Weighted average discount rate .....................  6.50%        6.50           6.50
Rate of increase in future oocompensation ..........  6.00         6.00           6.00
Expected long-term rate of return on assets ........  6.50         6.50           6.25
</TABLE>


     The Company  also has a defined  contribution  supplementary  pension  plan
under which additional  retirement  benefits are accrued for eligible  executive
and senior officers.  The expense recorded for this plan was $3.0 million,  $2.6
million, and $2.0 million in 1997, 1996, and 1995, respectively.
     Rabbi trusts have been established for certain benefit plans in 1996. These
rabbi trust accounts are administered by the Company's Trust Department and 
invest primarily in the Trustco Short-Term Investment Account. These assets are
reflected  as  other  assets  in the  December 31, 1997 and 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 $1.4 million in 1997 and $1.3 
million in 1996 and 1995.
   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 for this plan was $2.6 million, $2.1 million, and
$1.7 million in 1997, 1996, and 1995, respectively. 
   The  Company  has  awarded  1.3  million  performance  bonus  units  to the 
executive officers  and directors.  These units  become vested and  exercisable
only under a change of control as defined. The units were awarded based upon
the  stock  price  at  the time  of grant and,  if exercised  under a change of
control allow  the  holder  to  receive the  increase in value  offered in the 
exchange over the stock price at the date of grant for each unit.


(c) Stock Option Plans At December 31, 1997,  the Company has 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:
<TABLE>

(dollars in thousandsexcept per share data)
<CAPTION>
                                                          1997       1996       1995
  Net income:    
<S>                                                   <C>           <C>        <C>   
     As reported.............................         $  32,175     28,699     25,527
     Pro forma...............................            31,672     28,364     25,373
  Basic earnings per share:    
     As reported.............................         $    1.37       1.23       1.10
     Pro forma...............................              1.35       1.21       1.09
  Diluted earnings per share:    
     As reported.............................              1.33       1.20       1.07
     Pro forma...............................              1.31       1.18       1.06
</TABLE>

     Proforma net income and earnings per share  reflect  options  granted since
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 1.6 million 
shares of common stock. Under the 1993 Directors Stock Option  Plan,  the 
Company may grant  options to its  directors  for up to approximately 175,000 
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.

                                       78
<PAGE>

<TABLE>

    A summary of the status of  TrustCo's  stock option plans as of December 31,
1997,  1996 and 1995 and  changes  during the years  ended on those dates are as
follows:

<CAPTION>

                                            Outstanding OptionsExercisable Options


                                                    Average                 Average
                                                     Option                  Option           
                                          Shares      Price     Shares        Price

<S>                                    <C>          <C>      <C>            <C>    
Balance, January 1, 1995.............. 1,776,953    $ 9.27     989,731      $  8.32

New options awarded - 1995............   405,743     14.16      92,787        14.30
Cancelled options - 1995..............        --        --          --           --
Exercised options - 1995..............   149,314      6.06     149,314         6.06
Options became exercisable............        --        --     320,597         9.61
                                      ------------------------------------------------ 
Balance, December 31, 1995............ 2,033,382     10.48   1,253,801         9.36
              
New options awarded - 1996............   453,617     15.42     102,361        15.67
Cancelled options - 1996..............     9,523     13.57          --           --
Exercised options - 1996..............   121,819      6.56     121,819         6.56
Options became exercisable............        --        --     306,750        11.43
                                      ------------------------------------------------
Balance, December 31, 1996............ 2,355,657     11.62   1,541,093        10.41
New options awarded - 1997............   400,200     18.17      89,240        18.17
Cancelled options - 1997..............    31,269     14.72          --           --
Exercised options - 1997..............   164,132      9.92     164,132         9.92
Options became exercisable............        --        --     308,609        13.19
                                      ------------------------------------------------
Balance, December 31, 1997............ 2,560,456    $12.71   1,774,810     $  11.33
                                      ------------------------------------------------
</TABLE>

<TABLE>

   There are approximately  1.8 million,  1.5 million and 1.3 million of options
that are  exercisable at year end 1997,  1996 and 1995,  respectively.  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

<S>                           <C>                      <C> 
1997..........................$ 3.17                   2.87

1996..........................  2.83                   3.17

1995..........................  2.37                   2.55

</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

 Expected dividend yield:

<S>                                                     <C>                <C> 
     1997.............................................. 5.15%              5.15
     1996 and 1995..................................... 5.06%              5.06

Risk-free interest rate:

     1997.............................................. 6.39               6.35
     1996.............................................. 6.65               6.62
     1995.............................................. 5.97               6.27

Expected volatility rate:

     1997..............................................20.20              19.31
     1996..............................................20.65              21.23
     1995..............................................20.29              20.47

Expected lives 1997, 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, 1997:
<CAPTION>

                                                               Weighted       
                                                  Options       Average        Weighted
Range of                                      Outstanding     Remaining         Average
Exercise                                         Year End   Contractual        Exercise
Price                                                1997          Life           Price

<S>                                             <C>            <C>               <C>   
Less than $10.00...............................   621,680      4.5 years         $ 7.87
Between $10.01 and $15.00...................... 1,107,073      7.0 years          12.42
Greater than $15.01............................   831,703      9.5 years          16.73
                                               ------------------------------------------
Total.......................................... 2,560,456      7.2 years         $12.71
                                               ------------------------------------------
</TABLE>
<TABLE>


     The following table  summarizes  information  about the  exercisable  stock
options at December 31, 1997:
<CAPTION>


                                                                Weighted         
                                                   Options       Average    Weighted
Range of                                       Exercisable     Remaining     Average  
Exercise                                          Year End   Contractual    Exercise
Price                                                 1997          Life       Price

<S>                                              <C>            <C>           <C>   
Less than $10.00.................................  621,680      4.5 years     $ 7.87

Between $10.01 and $15.00........................  879,165      6.9 years      12.22

Greater than $15.01..............................  273,965      9.3 years      16.35
                                                 -------------------------------------
Total............................................1,774,810      6.4 years     $11.33
                                                 -------------------------------------
</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.

                                       79
<PAGE>

<TABLE>


   Accumulated postretirement benefit obligations at December 31, 1997 and 1996:
<CAPTION>
(dollars in thousands)
                                                    1997                  1996
<S>                                            <C>                      <C>  
Retirees.......................................$   5,094                 4,628
Fully eligible active plan participants........      617                   657
Other active plan participants.................    3,096                 2,421
                                               -------------------------------------- 
Accumulated postretirement benefit obligation..    8,807                 7,706

Plan assets, at fair value.....................   10,414                 8,860
                                               --------------------------------------  
Plan assets in excess of accumulated
  postretirement benefit obligation............    1,607                 1,154
Unrecognized gain..............................   (3,002)               (2,039)
                                               --------------------------------------    
Accrued postretirement benefits................$  (1,395)                 (885)
                                               --------------------------------------
</TABLE>
<TABLE>


Net periodic  postretirement benefit costs for 1997, 1996, and 1995 includes the
following components:
<CAPTION>

(dollars in thousands)
                                                 1997         1996         1995


<S>                                         <C>               <C>          <C>
Service cost................................$     378          323          325
Interest cost...............................      513          444          445
Return on plan assets.......................   (1,877)        (304)        (248)
Deferral of Unrecognized net gain...........    1,501          (31)          --
                                            ----------------------------------------  
Net period postretirement benefit cost......$     515          432          522
                                            ----------------------------------------
</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%,  for the years  ended
December 31, 1997 and 1996 and 4.0% for the year ended  December  31, 1995.  For
measurement  purposes,  a 7.0% annual rate of increase in the per capita cost of
covered  benefits  (i.e.,  health care cost trend rate) was assumed for 1997 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, 1997, by approximately $1.4
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, 1997, by approximately $216 thousand.
   The  weighted  average  discount  rate used in  determining  the  accumulated
postretirement  benefit obligation was 6.5% at December 31, 1997, 1996 and 1995.
<TABLE>
(9)Commitments and Contingent Liabilities 
(a)Leases
   The Bank leases certain banking  premises.  These leases are accounted for as
operating leases with minimum rental commitments in the amounts presented below.
The majority of these leases contain options to renew.
<CAPTION>
(dollars in thousands)
<C>                                      <C>     
1998.....................................$  1,121
1999.....................................   1,101
2000.....................................   1,023
2001.....................................     947
2002.....................................     763
2003 and after...........................   4,032
                                         ---------
                                         $  8,987
                                         ---------
</TABLE>
(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, 1997, the maturity of total time deposits is as follows:

<CAPTION>

(dollars in thousands)
<S>                                      <C>     
Under 1 year.............................$535,578
1 to 2 years............................. 325,890
2 to 3 years.............................  53,917
3 to 4 years.............................  10,186
4 to 5 years.............................  14,259
over 5 years.............................   3,367

                                         $943,197
</TABLE>
<TABLE>

(10)Earnings Per Share
   A reconciliation  of the component parts of earnings per share for 1997, 1996
and 1995 follows:
<CAPTION>
(dollars in thousands,                                                  Weighted
 except per share data)                                           Average Shares   Per share
                                                     Income          Outstanding     Amounts
For the year ended December 31, 1997:
Basic EPS:
<S>                                                <C>                    <C>        <C>    
  Income available to common shareholders........  $ 32,175               23,542     $  1.37
Effect of Diluted Securities:Stock Options.......        --                  740          --
                                                 ---------------------------------------------
Diluted EPS......................................  $ 32,175               24,282     $  1.33
                                                 ---------------------------------------------  
For the year ended December 31, 1996:
Basic EPS:
  Income available to common shareholders........  $ 28,699               23,424     $  1.23
Effect of Diluted Securities:Stock Options.......        --                  575          --
                                                 ---------------------------------------------
Diluted EPS......................................  $ 28,699               23,999     $  1.20
                                                 ---------------------------------------------
For the year ended December 31, 1995:
Basic EPS:
  Income available to common shareholders........  $ 25,527               23,287     $  1.10
Effect of Diluted Securities:Stock Options.......        --                  480          --
                                                 ---------------------------------------------
Diluted EPS......................................  $ 25,527               23,767     $  1.07
                                                 ---------------------------------------------
</TABLE>

                                       80
<PAGE>

(11)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.
Commit-ments  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  Bank's  normal
credit policies, including obtaining collateral.  The Bank's exposure to credit
loss for loan commitments, including unused lines of credit, at December 31, 
1997 and 1996 was $223.8 million and $222.5 million, respectively. Approximately
five-eights of these commitments were for variable rate products at the end of 
1997.
   Letters of credit and standby 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  Bank's  normal  credit
policies, including obtaining collateral. The Bank's exposure to credit loss for
standby  letters of credit at December  31,  1997 and 1996 was $7.7  million and
$12.0  million,  respectively.  No losses  are  anticipated  as a result of loan
commitments  or  standby  letters  of  credit. 
<TABLE>
  
(12)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.
<CAPTION>
(dollars in thousands) 
                                                 As of December 31, 1997


                                              Carrying                 Fair 
                                                 value                value


Financial assets:
<S>                                         <C>                   <C>    
  Cash and cash equivalents ................$  437,740              437,740
  Securities available for sale ............   601,899              601,899
  Loans..................................... 1,244,821            1,333,220
  Accrued interest receivable...............    15,821               15,821
Financial liabilities:
  Demand deposits ..........................   130,345              130,345
  Interest-bearing deposits ................ 1,891,518            1,895,457
  Borrowings ...............................   127,850              127,850
  Accrued interest payable..................     3,132                3,132


                                                 As of December 31, 1996

                                              Carrying                 Fair 
                                                 value                value

Financial assets:
  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>


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,  interest-bearing
checking   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
standby  letters of credit.

                                       81
<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.

(13)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,  1997 and 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, 1997 and 1996,  the Bank and
Company  met all  capital  adequacy  requirements  to which  they were  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.
<TABLE>
   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 as of December 31, 1997 and 1996 for the Bank and the
Company (on a consolidated basis):
<CAPTION>
(dollars in thousands)
                                                     As of December 31, 1997


                                                  Amount                   Ratio


Tier I (leverage) capital:
<S>                                       <C>                              <C>  
   Trustco Bank, NA.......................$      143,935                    6.22%
   TrustCo Bank Corp NY...................       162,974                    7.00

Tier I risk based capital:
   Trustco Bank, NA.......................       143,935                   12.02
   TrustCo Bank Corp NY...................       162,974                   13.43

Total risk based capital:
   Trustco Bank, NA.......................       159,383                   13.31
   TrustCo Bank Corp NY...................       178,610                   14.72


(dollars in thousands)                               As of December 31, 1996

                                                  Amount                   Ratio

Tier I (leverage) capital:
   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>


                                       82
<PAGE>

<TABLE>

(14)Parent Company Only

   The following statements pertain to TrustCo Bank Corp NY (Parent Company):
Statements of Income
<CAPTION>

(dollars in thousands)
                                                    Years Ended December 31,


Income:                                           1997              1996           1995

 Dividends and interest
<S>                                          <C>                  <C>            <C>   
   from subsidiaries.........................$  27,227            20,418         28,416
 Gain on sale of securities..................       --                --             92
 Income from other investments...............      379               301             66
                                             -------------------------------------------   
     Total income............................   27,606            20,719         28,574
                                             ------------------------------------------- 
Expense:
 Operating supplies..........................       98               120            126
 Professional services ......................       33               222            200
 Miscellaneous expense.......................      110               308             70
                                             -------------------------------------------
      Total expense..........................      241               650            396
                                             -------------------------------------------
Income before income
 taxes and undistributed
 net income of subsidiaries..................   27,365            20,069         28,178
Income tax expense/(benefit).................       45               (98)           (32)
                                             ------------------------------------------- 
Income before equity in
 undistributed net
 income of subsidiaries......................   27,320            20,167         28,210
(Distributions in excess of)/equity
 in undistributed net income
 of subsidiaries.............................    4,855             8,532         (2,683)
                                             ------------------------------------------- 
Net income...................................$  32,175            28,699         25,527
                                             -------------------------------------------
</TABLE>
<TABLE>

Statements of Condition
<CAPTION>

(dollars in thousands)
                                                            December 31,


Assets:                                                1997                 1996


<S>                                             <C>                      <C>  
 Cash in subsidiary bank........................$    10,480                8,185
 Noninterest bearing note receivable
     from subsidiary............................      1,117                2,117
 Investments in subsidiaries....................    152,692              142,108
 Securities available for sale..................     26,205               15,965
 Other assets...................................        463                1,296
                                                ---------------------------------- 
    Total assets................................$   190,957              169,671
                                                ----------------------------------
Liabilities and shareholders' equity:
 Accrued expenses and other liabilities.........$    12,132                7,271
                                                ----------------------------------   
     Total liabilities..........................     12,132                7,271
                                                ----------------------------------
Shareholders' equity............................    178,825              162,400
                                                ----------------------------------
     Total liabilities and shareholders'
     equity.....................................$   190,957              169,671
                                                ---------------------------------- 
</TABLE>

<TABLE>

Statements of Cash Flows
<CAPTION>

(dollars in thousands)
                                                       Years Ended December 31,


                                                         1997          1996         1995


Increase/(decrease) in cash and cash equivalents:


Cash flows from operating activities:

<S>                                                 <C>             <C>          <C>   
Net income..........................................$  32,175        28,699       25,527
                                                    -------------------------------------     
Adjustments to reconcile net income
  to net cash provided by operating activities:
   Distributions in excess of/(equity
      in undistributed net income)
      of subsidiaries...............................   (4,855)       (8,532)       2,683

   Gain on sales of securities......................       --                        (92)

   (Increase)/decrease in other assets..............      833          (874)          78

   Increase/(decrease) in accrued expenses..........       14           (19)          31
                                                    -------------------------------------
     Total adjustments..............................   (4,008)       (9,425)       2,700
                                                    -------------------------------------
Net cash provided by operatingoo activities.........   28,167        19,274       28,227
                                                    -------------------------------------
Cash flows from investing activities:

 Proceeds from sale of securities available for sale       --            --        1,285

 Purchase of securities available for sale..........     (349)         (253)     (10,651)

(Increase)/decrease in noninterest 
  bearing note receivable from subsidiary...........       --           500       (3,617)
                                                    -------------------------------------
     Net cash provided by/(used in)
      investing activities..........................     (349)          247      (12,983)
                                                    -------------------------------------
Cash flows from financing activities:

 Proceeds from exercise of stock options............    1,624           935          893

 Dividends paid.....................................  (22,438)      (19,447)     (16,926)

 Payments to acquire treasury stock.................   (7,735)         (805)        (253)

 Proceeds from sale of treasury stock...............    3,026           794           --
                                                    ------------------------------------- 
     Net cash used in financing activities..........  (25,523)      (18,523)     (16,286)
                                                    -------------------------------------
Net increase/(decrease)
     in cash and cash equivalents...................    2,295           998       (1,042)

Cash and cash equivalents at beginning of year......    8,185         7,187        8,229
                                                    -------------------------------------
Cash and cash equivalents at end of year............$  10,480         8,185        7,187
                                                    -------------------------------------

Supplemental disclosure of cash flow information:

 Increase in dividends payable......................$     839           751          829

 Equity contribution to subsidiary..................    1,000         1,000           --

 Change in unrealized (gain)/loss on
   available for sale securities -- gross...........   (9,891)       (3,111)        (843)

 Reclassification of fixed assets to other assets...       --            --          389

 Change in deferred tax effect on 
   unrealized gain/(loss) on securities 
   available for sale...............................    4,008         1,285          348
                                                    -------------------------------------
</TABLE>

                                       83
<PAGE>


TrustCo Bank Corp NY
Officers and Board of Directors

Officers

PRESIDENT AND CHIEF EXECUTIVE OFFICER
Robert A. McCormick

VICE PRESIDENT AND CHIEF FINANCIAL OFFICER
Robert T. Cushing

VICE PRESIDENT
Nancy A. McNamara

VICE PRESIDENT AND ASSISTANT SECRETARY
Ralph A. Pidgeon

SECRETARY
William F. Terry

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.

                                       84
<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,PREMISES
Senior Vice President and Chief Financial Officer Robert T. Cushing


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


DATA PROCESSING
Vice President
Michael R. Bonesteel


Senior Programming Officer
Nancy M. Holsberger








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

LEGAL COUNSEL
Administrative Vice President
Henry C. Collins


LOAN DIVISIONCOMMERCIAL/MORTGAGELOANS
Administrative Vice President
Robert J. McCormick


COMMERCIAL LOANS
Vice Presidents
Scot R. Salvador
George W. Wickswat


Senior Commercial Loan Officer
Eric W. Schreck


Commercial Loan Officer
John R. O'Connor


TRUST DEPARTMENT
Vice Presidents
William M. McCartan
James Niland
Robert Scribner


Trust Officers
John P. Fulgan
Richard W. Provost


Investment Officer
Peter L. Gregory






BRANCHES, INSTALLMENTLOANS/CREDIT CARDS,RETIREMENT/GOVERNMENT ACCOUNTS, 
COMPLIANCE
Senior Vice President
Ralph A. Pidgeon

BRANCH OFFICER
Thomas H. Lauster

COMPLIANCE
Vice President
Donald J. Csaposs

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





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


BANK OPERATIONS
Administrative Vice President
James D. McLoughlin


Vice President
Ann M. Noble


Operations Officer
Kevin M. Curley





HUMAN RESOURCES


Senior Personnel Officer
Cheri J. Parvis



                                       85
<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
292 Bay Road
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:  383-0039

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 RoadSuite9, 
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 -- 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

South Glens Falls Office
Glengate Shopping Plaza
133 Saratoga Road, Suite 1
South Glens Falls
Telephone: 793-7668

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

West Sand Lake Office
3707 NY Rt. 43
West Sand Lake
Telephone: 674-3327

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

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

Wynantskill Office
134-136 Main Street, Rt. 66
Wynantskill
Telephone: 286-2674

                                       86
<PAGE>

General Information

ANNUAL MEETING
Monday, May 18, 1998
10:00AM, Trustoco Bank Corp NY, 192 Erie Boulevard, 
Schenectady, New York  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 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 the Corporate Secretary
at the corporate headquarters address 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 corporate headquarters 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 Stock MarketSM under the 
symbol TRST.

SUBSIDIARIES:
Trustco Bank, National Association  ORE Subsidiary Corp    Trustco Realty
Corp.Schenectady, New York          Schenectady, New York  Schenectady, New York
Member FDIC


TRANSFER AGENT
Trustco BankSecurities DepartmentP.O. Box 380Schenectady, New York
12301-0380


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

                                       87
<PAGE>
               INSIDE BACK COVER 
               BLANK PAGE

                                       88
<PAGE>
               BACK COVER
               BLANK PAGE

                                       89
<PAGE>

Exhibit 21


                         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 are
described in Part I, Item 1 of Form 10-K.



                                       90
<PAGE>







Exhibit 23
KPMG Peat Marwick LLP
515 Broadway
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, and  Form S-3 (No.  333-35153) 
filed September 8, 1997, of our report dated January 23, 1998,  relating to the
consolidated statements of condition of TrustCo Bank Corp NY and subsidiaries as
of  December  31,  1997 and 1996,  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,  1997,  which report  appears in the
December 31, 1997 Annual Report on Form 10-K of TrustCo Bank Corp NY.

                                                    /s/ KPMG Peat Marwick LLP

March 21, 1998





                                       91
<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 1997 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 17th day of February 1998.

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

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

                                       92
<PAGE>



<TABLE> <S> <C>


<ARTICLE>                                            9

      
<MULTIPLIER>                                     1,000
                                    
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               DEC-31-1997
<CASH>                                          42,706
<INT-BEARING-DEPOSITS>                              34
<FED-FUNDS-SOLD>                               395,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    601,899
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0 
<LOANS>                                      1,298,276 
<ALLOWANCE>                                     53,455
<TOTAL-ASSETS>                               2,372,265  
<DEPOSITS>                                   2,021,863 
<SHORT-TERM>                                   127,850
<LIABILITIES-OTHER>                             43,727
<LONG-TERM>                                          0
                                0   
                                          0    
<COMMON>                                        24,257      
<OTHER-SE>                                     154,568    
<TOTAL-LIABILITIES-AND-EQUITY>               2,372,265 
<INTEREST-LOAN>                                109,346
<INTEREST-INVEST>                               44,898
<INTEREST-OTHER>                                17,761
<INTEREST-TOTAL>                               172,005
<INTEREST-DEPOSIT>                              80,946
<INTEREST-EXPENSE>                              86,520
<INTEREST-INCOME-NET>                           85,485
<LOAN-LOSSES>                                    5,414
<SECURITIES-GAINS>                                (166)
<EXPENSE-OTHER>                                 46,226
<INCOME-PRETAX>                                 51,067
<INCOME-PRE-EXTRAORDINARY>                      32,175
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    32,175
<EPS-PRIMARY>                                     1.37<F1>
<EPS-DILUTED>                                     1.33<F2>
<YIELD-ACTUAL>                                    4.02
<LOANS-NON>                                      6,298
<LOANS-PAST>                                     1,060
<LOANS-TROUBLED>                                 3,294
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                51,561
<CHARGE-OFFS>                                    6,579
<RECOVERIES>                                     3,059
<ALLOWANCE-CLOSE>                               53,455
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                         53,455
<FN>
<F1>EPS is reported as "Basic EPS" as prescribed by Statement of Financial
Accounting Standards No. 128.
<F2>EPS is reported as "Diluted EPS" as prescribed by Statement of Financial
Accounting Standards No. 128.

        


<TABLE> <S> <C>


<ARTICLE>                                            9

<RESTATED>                     
<MULTIPLIER>                                     1,000

       
<S>                          <C>          <C>          <C>          <C>
<PERIOD-TYPE>                     12-MOS       12-MOS       12-MOS       12-MOS
<FISCAL-YEAR-END>            DEC-31-1996  DEC-31-1995  DEC-31-1994  DEC-31-1993
<PERIOD-END>                 DEC-31-1996  DEC-31-1995  DEC-31-1994  DEC-31-1993
<CASH>                            45,720       50,885       52,005       50,977
<INT-BEARING-DEPOSITS>                59            4          474            0
<FED-FUNDS-SOLD>                 310,000      239,000      263,000      149,000
<TRADING-ASSETS>                       0            0            0        2,106
<INVESTMENTS-HELD-FOR-SALE>      610,670      640,206      117,458      240,716
<INVESTMENTS-CARRYING>                 0            0      347,858      416,806
<INVESTMENTS-MARKET>                   0            0      334,455      431,298
<LOANS>                        1,241,882    1,226,142    1,152,632    1,060,648
<ALLOWANCE>                       51,561       48,320       38,851       34,087
<TOTAL-ASSETS>                 2,261,780    2,176,185    1,975,677    1,971,298
<DEPOSITS>                     1,953,146    1,930,649    1,789,831    1,794,232
<SHORT-TERM>                     111,662       56,654       12,713       18,323
<LIABILITIES-OTHER>               34,572       28,783       30,300       26,113
<LONG-TERM>                            0            0        3,500        2,750
                  0            0            0            0
                            0            0            0            0
<COMMON>                          20,959       18,135       15,018       13,588
<OTHER-SE>                       141,441      141,964      124,265      116,292
<TOTAL-LIABILITIES-AND-EQUITY> 2,261,780    2,176,185    1,975,677    1,971,298
<INTEREST-LOAN>                  107,111      107,060       93,873       86,965
<INTEREST-INVEST>                 41,902       41,949       37,351       41,780
<INTEREST-OTHER>                  17,634       12,543        9,058        4,912
<INTEREST-TOTAL>                 166,647      161,552      140,282      133,657
<INTEREST-DEPOSIT>                77,749       78,355       60,034       60,882
<INTEREST-EXPENSE>                82,342       80,200       60,698       61,619
<INTEREST-INCOME-NET>             84,305       81,352       71,528       72,038
<LOAN-LOSSES>                      6,577       12,698        8,056       11,576
<SECURITIES-GAINS>                (4,536)         243       (8,877)       6,239
<EXPENSE-OTHER>                   42,015       44,440       40,560       43,502
<INCOME-PRETAX>                   46,026       38,281       35,528       36,136
<INCOME-PRE-EXTRAORDINARY>        28,699       25,527       22,888       23,620
<EXTRAORDINARY>                        0            0            0            0
<CHANGES>                              0            0            0       (3,295)
<NET-INCOME>                      28,699       25,527       22,888       20,325
<EPS-PRIMARY>                  <F1> 1.23     <F1>1.10     <F1>0.99     <F1>0.88
<EPS-DILUTED>                  <F2> 1.20     <F2>1.07     <F2>0.97     <F2>0.87
<YIELD-ACTUAL>                      4.07         4.18         4.25         3.99
<LOANS-NON>                       10,748       12,832        6,370       10,227
<LOANS-PAST>                         792        1,696        4,436        6,567
<LOANS-TROUBLED>                   2,495        1,130          910            0
<LOANS-PROBLEM>                        0            0            0            0
<ALLOWANCE-OPEN>                  48,320       38,851       34,087       26,919
<CHARGE-OFFS>                      5,648        7,338        4,824        6,741
<RECOVERIES>                       2,312        4,109        1,532        2,333
<ALLOWANCE-CLOSE>                 51,561       48,320       38,851       34,087
<ALLOWANCE-DOMESTIC>                   0            0            0            0
<ALLOWANCE-FOREIGN>                    0            0            0            0
<ALLOWANCE-UNALLOCATED>           51,561       48,320       38,851       34,087
<FN>
<F1>EPS is reported as "Basic EPS" as prescribed by Statement of Financial
Accounting Standards No. 128.
<F2>EPS is reported as "Diluted EPS" as prescribed by Statement of Financial
Accounting Standards No. 128.
</FN>





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