TRUSTCO BANK CORP N Y
10-K405, 1999-03-23
STATE COMMERCIAL BANKS
Previous: UNITED STATIONERS INC, 8-K, 1999-03-23
Next: FRANKLIN FEDERAL TAX FREE INCOME FUND, N-14AE, 1999-03-23







                                    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, 1998
                                       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 1, 1999 
                $1 Par Value                              26,886,140
The aggregate market value of registrant's  common stock (based upon the closing
price on March 1, 1999) held by non-affiliates was approximately $722,565,013.

Documents Incorporated by Reference(1) Portions of registrant's Annual Report to
Shareholders for the fiscal year ended December 31, 1998 (Part I and Part II).

(2) Portions of  registrant's  Proxy  Statement  filed for its Annual Meeting of
Shareholders to be held May 17, 1999 (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 480  full-time  equivalent  employees at year-end  1998.  TrustCo had 8,941
shareholders  of record as of December  31, 1998,  and the closing  price of the
TrustCo common stock at that date was $30.00.

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 33 automatic  teller machines and
53  banking  offices  in  Albany,  Columbia,   Greene,   Rensselaer,   Saratoga,
Schenectady,  Schoharie,  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  1998  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 $1.24 billion as of
December 31, 1998.

The daily  operations  of the Bank  remain  the  responsibility  of its Board of
Directors and
                                       1

                                       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  business are subject to regulation and  examination by
the Reserve Board, the FDIC and the OCC.
                                       2

                                       4
<PAGE>


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, 1998,  which appears on
pages 34 and 35 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,  1998,  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  activity
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.

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
                                       3

                                       5
<PAGE>



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 26 of TrustCo's
Annual  Report to  Shareholders  for the year ended  December  31,  1998,  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, 1998,
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)
certain vendors of critical systems or services failing to comply with Year 2000
programming issues; (v) changes in the regulatory environment;  and (vi) changes
in general  business  and  economic  trends.  The  foregoing  list should not be
construed as exhaustive and the Company disclaims any obligation to subsequently
revise any  forward-looking  statements to reflect events or circumstances after
the date of such  statements  or to reflect the  occurrence  of  anticipated  or
unanticipated events.

                                       4

                                       6
<PAGE>



Item 2.                   Properties

TrustCo's  executive offices are located at 320 State Street,  Schenectady,  New
York,  12305.  The Bank  operates 53  offices,  of which 20 are owned and 33 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.


                                       5

                                       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,62   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, 43,  Vice President and Chief Financial Officer,       1994
Vice President and      Trustco Bank Corp NY since 1994.
Chief Financial Officer Senior  Vice President and Chief Financial 
                        Officer,   Trustco  Bank,   National
                        Association since 1994. Partner,  KPMG
                        Peat Marwick LLP (1987-1994).

Nancy A. McNamara, 49,  Vice  President, TrustCo Bank Corp NY             1992
Vice President          since  1992.  Senior   Vice   President,
                        Trustco Bank,   National Association 
                        since 1988.

William F. Terry, 57,   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, 56,   Vice  President  and Assistant  Secretary,        1995 
Vice President and      TrustCo Bank Corp NY  since  1995.
Assistant Secretary     Senior  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.




                                       6

                                       8
<PAGE>




                                     PART II

Item 5.  Market  for the  Registrant's  Common  Equity and  Related  Stockholder
         Matters
Page 1 and page 48 of TrustCo's Annual Report to Shareholders for the year ended
December 31,  1998,  are  incorporated  herein by  reference.  TrustCo had 9,120
shareholders  of  record  as of  March 1,  1999,  and the  closing  price of the
Corporation's common stock on that date was $26.875.

Item 6.  Selected Financial Data
Page 24 of TrustCo's  Annual Report to Shareholders  for the year ended December
31, 1998, is incorporated herein by reference.


Item 7. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations


Pages 6 through 26 of TrustCo's Annual Report to Shareholders for the year ended
December 31, 1998, 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, 1998, are incorporated herein by reference.

Item 8.  Financial Statements and Supplementary Data
The financial statements,  together with the report thereon of KPMG LLP on pages
29 through 44 of  TrustCo's  Annual  Report to  Shareholders  for the year ended
December 31, 1998, 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 17, 1999, 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 17,
1999, 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 6 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 17, 1999, 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 26 of TrustCo's  Proxy
Statement  filed for its Annual Meeting of  Shareholders to be held May 17, 1999
is incorporated herein by reference.

                                     PART IV

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






             Consolidated Statements of Condition -- December 31, 1998 and 1997.

         Consolidated  Statements  of Income -- Years Ended  December  31, 1998,
         1997, and 1996.

         Consolidated  Statements  of Changes in  Shareholders'  Equity -- Years
         Ended December 31, 1998, 1997 and 1996.

         Consolidated Statements of Cash Flows -- Years Ended December 31, 1998,
         1997 and 1996.
         
         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.

3(ii)a Amended and  Restated  By-Laws of TrustCo  Bank Corp NY, dated August 18,
       1998.

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)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,  and  Amendment  No. 1, dated
     September 15, 1998.

10(i)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, and Amendment No. 3, dated  September
     15, 1998.

10(j)Restatement of Trustco Bank Executive  Officer  Incentive Plan, dated March
     29, 1996,  Amendment  No. 1, dated  October 21, 1997,  and Amendment No. 2,
     dated September 15, 1998.

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

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

10(m)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.

                                       10

                                       11
<PAGE>



The following exhibits are filed herewith:*

Reg S-K
Exhibit No.        Description          
      13          Portions of Annual Report to Security Holders of TrustCo for
                  the year ended December 31, 1998.

      21          List of Subsidiaries of TrustCo.

      23          Independent Auditors' Consent of KPMG LLP.

      24          Power of Attorney.

      27          Financial Data Schedules.









                                       11
<PAGE>





Reports on Form 8-K:


On November 17, 1998,  TrustCo filed a Current  Report on Form 8-K reporting the
declaration of a cash dividend.

On January 19, 1999,  TrustCo  filed a Current  Report on Form 8-K reporting the
fourth quarter and year-end December 31, 1998, results.

On February 16, 1999,  TrustCo filed a Current  Report on Form 8-K reporting the
declaration of a cash dividend.


                                       12

                                       12
<PAGE>



                                   SIGNATURES

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

         TrustCo Bank Corp NY

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


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




Date: March 19, 1999


                                       13

                                       13
<PAGE>



Signatures

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

Signature                 Title                 Date

                  *       Director              February 16, 1999
- ------------------------
Barton A. Andreoli

                  *       Director              February 16, 1999
- ------------------------
Lionel O. Barthold

                  *       Director              February 16, 1999
- ------------------------
M. Norman Brickman

                  *       Director              February 16, 1999
- ------------------------
Robert A. McCormick

                  *       Director              February 16, 1999
- ------------------------
Nancy A. McNamara

                  *       Director              February 16, 1999
- ------------------------
Dr. Anthony J. Marinello

                  *       Director              February 16, 1999
- ------------------------
Dr. John S. Morris

                  *       Director              February 16, 1999
- ------------------------
Dr. James H. Murphy

                  *       Director              February 16, 1999
- ------------------------
Richard J. Murray, Jr.

                  *       Director              February 16, 1999
- ------------------------
Kenneth C. Petersen

                  *       Director              February 16, 1999
- ------------------------
William D. Powers

                  *       Director              February 16, 1999
- ------------------------
William J. Purdy

                          Director              February 16, 1999
William F. Terry
                                           By: /s/ William F. Terry       
                                           *William F. Terry, as Agent
                                            Pursuant to Power of Attorney


                                       14

                                       14
<PAGE>



                                 Exhibits Index
Reg S-K
Item 601
Exhibit No.       Exhibit                                                  Page 
No.
                                 Exhibits Index
3(i)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            Amended  and  Restated  By-Laws of TrustCo  Bank Corp NY dated
                  August 18, 1998,  filed as Exhibit 3(ii)a to TrustCo Bank Corp
                  NY's  Quarterly  Report  on Form  10Q for  the  quarter  ended
                  September 30, 1998, are incorporated herein by reference.

  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.


                                       15

                                       15
<PAGE>

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

                                 Exhibits Index

  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.



                                       16

                                       16
<PAGE>



Reg S-K
Item 601
Exhibit No.     Exhibit                                                    Page


                                 Exhibits Index
  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)         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, and Amendment No. 1, dated September 15, 1998, filed
              as Exhibit 10(a) to TrustCo Bank Corp NY's Quarterly Report on
              form  10Q  for the  quarter  ended  September  30,  1998,  are
              incorporated herein by reference.



                                       17

                                       17
<PAGE>



Reg S-K
Item 601
Exhibit No.     Exhibit                                                     Page


                                 Exhibits Index
  
10(i)          Restated Agreement for Supplemental Retirement Benefits for
               Robert A.  McCormick,  dated June 24,  1994 and  Amendment  No. 1
               dated  December 1, 1995,  filed as Exhibit  10(m) to TrustCo Bank
               Corp NY's  Annual  Report on Form 10-K for the fiscal  year ended
               December 31,  1995,  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,  and
               Amendment No. 3, dated September 15, 1998, filed as Exhibit 10(c)
               to TrustCo  Bank Corp NY's  Quarterly  Report on Form 10Q for the
               quarter ended  September  30, 1998,  are  incorporated  herein by
               reference.

10(j)          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,  Amendment  No. 1, to  Restatement  of Trustco
               Bank Executive  Officer  Incentive Plan,  dated October 21, 1997,
               filed as Exhibit 10(n) to TrustCo Bank Corp NY's Annual Report on
               Form  10K for the  fiscal  year  ended  December  31,  1997,  and
               Amendment No. 2, dated September 15, 1998, filed as Exhibit 10(b)
               to TrustCo Bank Corp NY's  Quarterly  Report on Form 10Q, for the
               quarter ended  September  30, 1998,  are  incorporated  herein by
               reference.

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

10(l)          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
               Exibit 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(m)          Trustco  Bank Corp NY  Directors  Performance  Bonus Plan,
               dated May 19, 1997, filed as Exhibit 10(c) and Performance  Bonus
               Unit Agreement  Under Trustco Bank Corp NY Directors  Performance
               Bonus  Plan,  filed as  Exibit  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.



                                       18                                       

                                       18
<PAGE>


Reg S-K
Item 601
  Exhibit No.     Exhibit                                                  Page 


                               Exhibits Index

11         Computation of Net Income Per Common Share.  Note 10 on           62
           page 42 of TrustCo's Annual Report to Shareholders for the year
           ended December 31, 1998, is incorporated herein by reference.


13         Portions of Annual Report to Security Holders of TrustCo for the  20
           year ended December 31, 1998, are filed herewith.

 
                               GRAPHICS APPENDIX
                                                                   Cross
                                                                 Reference
                                                                   To Page
                                                                   Of Annual
     Omitted Charts                                              Report


     1  Return on Equity                                                 6

     2  Taxable Equivalent Net Interest
           Income                                                        7

     3  Dividends Per Share                                             15

     4  Allowance for Loan Losses                                       17

     5  Allowance to Loans
         Outstanding                                                    17

     6  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.


                                 Exhibits Index
  21  List of Subsidiaries of TrustCo, filed herewith                    71

  23  Independent Auditor's Consent of KPMG, LLP,
      filed herewith.                                                    72

  24  Power of Attorney, filed herewith.                                 73

  27  Financial Data Schedules, filed herewith.                          74

                                       19

                                       19
<PAGE>



               Exibit 13:Annual Report to Shareholders


     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 53  community
banking offices  offering 36 drive-up  windows and 33 Automatic Teller Machines,
throughout the Bank's market area. The Bank serves 9 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
                                                                       1998           1997     Change
Income:
<S>                                                                <C>         <C>           <C>   
  Net interest income (TE)........................................  $ 89,117      88,685       0.49%
  Net income......................................................    35,015      32,175       8.83
Per Share (1):
  Basic earnings..................................................      1.31        1.19      10.08
  Diluted earnings................................................      1.25        1.15       8.70
  Book value......................................................      6.94        6.64       4.52
Average Balances:
  Assets.......................................................... 2,433,238   2,302,598       5.67
  Loans, net...................................................... 1,311,967   1,260,771       4.06
  Deposits........................................................ 2,068,725   1,981,223       4.42
  Shareholders' equity............................................   180,103     167,273       7.67
Financial Ratios:
  Return on average assets........................................      1.44%       1.40       2.86
  Return on average equity (2)....................................     21.47       20.23       6.13
  Tier 1 capital to:
    Total average assets (leverage)...............................      6.89        7.00      (1.57)
    Risk-adjusted assets..........................................     12.78       13.43      (4.84)
Total capital to risk-adjusted assets.............................     14.06       14.72      (4.48)
Net loans charged off to average loans............................       .28         .28        --
Allowance for loan losses as a coverage of nonperforming loans....       4.4x        5.0x    (12.00)
Efficiency ratio..................................................     40.26       40.61       0.86
Dividend payout ratio.............................................     75.97       72.34       5.02
</TABLE>
<TABLE>


Per share information of common stock (1)
<CAPTION>
                                                                                         Range of Stock
                                                 Basic    Diluted       Cash   Book          Price
                                              Earnings   Earnings   Dividend   Value      High     Low
1997
<S>                                        <C>                <C>        <C>   <C>       <C>     <C>  
 First quarter.............................$  .28             .27        .21   5.98      16.82   15.50
 Second quarter............................   .29             .28        .21   6.26      16.26   15.12
 Third quarter.............................   .31             .30        .21   6.51      21.55   15.60
 Fourth quarter............................   .31             .29        .24   6.64      25.22   19.24
1998
 First quarter.............................   .31             .30        .24   6.86      25.76   21.20
 Second quarter............................   .32             .31        .24   6.86      25.98   22.39
 Third quarter.............................   .34             .33        .24   6.93      27.17   21.63
 Fourth quarter............................   .33             .31        .28   6.94      30.00   22.83

(1) Adjusted for a 15% stock split in 1998 and 1997.
(2) Excludes the market adjustment on securities available for sale.
</TABLE>
 

                                       20
<PAGE>

Table of Contents




Financial Highlights.......................................................... 1

Executive and Senior Officers

of Trustco Bank............................................................... 3

President's Message........................................................... 4

Management's Discussion and Analysis

of Financial Condition and Results of Operations.............................. 6

Average Balances, Yields

and Net Interest Margins..................................................... 12

Glossary of Terms............................................................ 27

Management's Statement of Responsibilities................................... 28

Independent Auditors' Report................................................. 29

Consolidated Financial Statements and Notes.................................. 30

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.

                                       21
<PAGE>





Executive and Senior Officers of Trustco Bank













Executive Officers:  From Left to Right: William F. Terry, Senior Vice President
& Secretary, Bank Operations,  Legal Counsel,  Purchasing, and Trust Operations;
Nancy A.  McNamara,  Senior Vice  President,  Loan Division,  Trust  Department,
Marketing,  and  Community  Relations;  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:  George W. Wickswat,  Vice President,
Commercial Loans;  James Niland,  Vice President,  Trust Department;  Jeffrey S.
Farbaniec,  Vice  President,  Accounting/Finance;  Linda  C.  Christensen,  Vice
President,   Accounting/Finance;   Kevin  M.  Curley,  Vice  President,   Branch
Administration;  Daniel R. Saullo,  Vice President,  Mortgage  Loans;  Robert J.
McCormick,  Administrative  Vice President,  Commercial/Mortgage  Loans; Scot R.
Salvadore,  Vice President,  Branch  Administration;  William M. McCartan,  Vice
President,  Trust  Department.  Seated  Left to  Right:  Cheri J.  Parvis,  Vice
President,  Human  Resources;  John  C.  Fay,  Auditor;  Robert  Scribner,  Vice
President,  Trust  Department;  Donald J. Csaposs,  Vice President,  Compliance;
Henry C. Collins,  Administrative  Vice  President,  Legal  Counsel;  Michael R.
Bonesteel, Vice President, Data Processing; James D. McLoughlin,  Administrative
Vice President, Bank Operations; Ann M. Noble, Vice President, Bank Operations.

                                      



                                       22
<PAGE>

President's Message


Dear Shareholder:

         1998 was  another  record  year at  TrustCo.  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  continuing  strong
performance.
         During 1998,  shareholder  values continued in the right direction with
net income at $35.0  million,  up a significant  8.8% over 1997.  TrustCo's most
important ratio,  return on shareholders'  equity, was 21.47%, up from 20.23% in
1997. We are committed to ensuring that our return on equity compares  favorably
in any peer group, and we are comfortable that it does.  TrustCo's five year ROE
was 19.16% and we plan an increase to 22% for the current fiscal year.
         During 1998, 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 17%
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.  We opened two additional
branches  during 1998.  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  1998,  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.  It is  interesting to note during 1998 two of our
strongest  competitors,  Albank and  Evergreen,  were  acquired  by out of state
banking companies.
         1998 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.
         No report would be complete without a status update on Y2K. Our Company
was at it very  early in the game.  All  critical  systems  have been  modified,
tested,  and put into  production.  We will  complete the third party  interface
testing in the first quarter of 1999, and continue testing and monitoring of the
entire Y2K system changes  throughout  1999. There is nothing that we can define
as beneficial that we have not addressed.
         1999 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,  savings,  and free checking accounts on
the deposit side.
         Our Trust department,  which currently manages assets in excess of $1.2
billion,  has ambitious  expectations and continues moving forward strongly with
gross income up 6.4% in 1998.
         The future  should  benefit  from the solid  performance  of the superb
employee team here at TrustCo.  For 1998 the often quoted  efficiency  ratio for
our Company was 40.26% 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.
         


                                       23
<PAGE>

President's Message (continued)



     1998 was a year in which  average  assets  of $2.4  billion  grew by $130.6
million,  an increase of 5.7%,  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 1998,  increasing on
average by 4.1%, 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  grew to $54.4  million.  It is  important  to note  that  during  1998 our
residential portfolio grew $89 million, or 10.5%.
     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.
     TrustCo continues to receive solid external  comment.  During 1998 we again
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.
     From time to time it is nice to look at a longer term  perspective.  A look
at our cover should define clearly the significant benefits of TrustCo ownership
over the last 15 years.  1998 was another great year for the  shareholders  with
TrustCo's total return at 31.68%,  which beat the S&P 500 and the Dow Industrial
Average.  And,  during the course of the year,  TrustCo was  included in the S&P
SmallCap 600 Index.
     During  1998  we  had  three   additions  to  our  senior  staff  with  the
appointments to Vice President of Kevin Curley, Cheri Parvis, and Dan Saullo.
     We are enthusiastic  about TrustCo's  future.  It is our intention at every
level of 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




                                       24
<PAGE>


Management's Discussion and Analysis of Financial Condition and Results 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 1998 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 1998 should be read in  conjunction  with this  review.  Certain  amounts in
years  prior  to  1998  have  been   reclassified   to  conform  with  the  1998
presentation. 
 All per share  information  has been  adjusted  for the 15% stocksplit in 1998.

Overview
     TrustCo  recorded net income of $35.0 million or $1.25 of diluted  earnings
per share for the year ended  December  31, 1998,  compared to $32.2  million or
$1.15 per share for the year 1997.  This  represents  an increase of 8.8% in net
income between 1998 and 1997.
  Significant  contributors  to the increase in net
income for 1998 were as follows: 

     * an increase of $134.1 million in the average balance of interest  earning
       assets between 1997 and 1998,

     * a 14.7%  increase in the average  balance of  noninterest  bearing demand
       deposits to $138.8 million,
 
     *  securities  transactions  resulted in a net gain of $1.0 million in 1998
        compared to net losses from  securities  transactions  of $200 thousand 
        in 1997, and

     * an increase of $3.7 million in noninterest income,  excluding  securities
       transactions, in 1998.

<TABLE>

Return on Equity
(CHART OMITTED)
<CAPTION>
<S>              <C>   
1996             19.05%
1997             20.23%
1998             21.47%
</TABLE>

     During 1998 the following also had a significant  effect on net income:
a reduction in the net interest  margin to 3.81% in 1998 from 4.02% in 1997, and
a increase of $2.5 million in noninterest expense to $48.8 million in 1998.

<TABLE>

MIX OF AVERAGE EARNING ASSETS
(dollars in thousands)
<CAPTION>


                                                                                                    Components of
                                                                            98-97     97-96   Total Earning Assets
                                           1998       1997        1996     Change    Change    1998    1997   1996
<S>                                   <C>          <C>         <C>       <C>        <C>       <C>     <C>    <C> 
Loans, net of unearned income.........$1,311,967   1,260,771   1,227,407   51,196    33,364    56.1%   57.2   57.4
Securities available for sale:
 U.S. Treasuries and agencies.........   204,694     352,301     409,590 (147,607)  (57,289)    8.7    16.0   19.2
 States and political subdivisions....   112,077     102,206      78,921    9,871    23,285     4.8     4.6    3.7
 Mortgage-backed securities...........   186,239     134,509      53,844   51,730    80,665     8.0     6.1    2.5
 Other................................   108,947      33,985      38,564   74,962    (4,579)    4.7     1.5    1.8
                                      -----------------------------------------------------------------------------  
 Total securities available for sale..   611,957     623,001     580,919  (11,044)   42,082    26.2    28.2   27.2
                                      -----------------------------------------------------------------------------
Federal funds sold....................   414,162     320,953     328,500   93,209    (7,547)   17.7    14.6   15.4
Other short-term investments..........       752          --          --      752       --       --      --     --
                                      -----------------------------------------------------------------------------
Total earning assets..................$2,338,838   2,204,725   2,136,826  134,113    67,899   100.0%  100.0  100.0
                                      -----------------------------------------------------------------------------

</TABLE>

                                       25
<PAGE>


Management's Discussion and Analysis (continued)



TrustCo has performed  well with respect to a number of key  performance  ratios
during 1998 and 1997 including
   * return on equity of 21.47%for 1998 and 20.23% for 1997,
   * return on assets of 1.44% for 1998 and 1.40% for 1997, and 
   * operating  efficiency  ratio of 40.26% for 1998 and 40.61% for 1997.

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 interest earning assets were 96.1% and
95.7% of average total assets for 1998 and 1997, 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 1998 were $2.3 billion, which was an increase
of $134.1  million or 6.1% over the prior  year.  The  increase  in the  average
balance of earning assets was a result of growth in the average balance of loans
and  federal  funds  sold,  which  increased  $51.2  million  and $93.2  million
respectively.  These increases were offset by an $11.0 million  reduction in the
average balance of securities available for sale.
     Total average assets were $2.4 billion for 1998 and $2.3 billion for 1997.
     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>

Tax Equivalent Net Interest Income
(CHART OMITTED)
<CAPTION>
<S>              <C>   
1996             $87.0
1997             $88.7
1998             $89.1
</TABLE>

     Loans:  Average total loans increased $51.2 million,  or 4.1%, during 1998.
Interest income on the loan portfolio increased to $111.0 million in 1998 from

<TABLE>



Loan portfolio
(dollars in thousands)                                            Average Balances
<CAPTION>
                                      1998           1997              1996             1995               1994

                                 Amount Percent  Amount  Percent   Amount  Percent  Amount  Percent   Amount  Percent
<S>                          <C>        <C>    <C>       <C>    <C>       <C>    <C>       <C>    <C>         <C>  
Residential..................$  937,094  71.4%   848,105  67.2%   783,094  63.7%   714,804  60.1%   652,837    58.0%
Commercial...................   189,542  14.4    204,502  16.2    224,949  18.3    237,165  19.9    237,994    21.2
Home equity line of credit...   158,939  12.1    178,597  14.1    187,652  15.3    202,647  17.0    203,756    18.1
Installment..................    27,530   2.1     30,931   2.5     33,299   2.7     35,269   3.0     30,242     2.7
Total loans.................. 1,313,105 100.0% 1,262,135 100.0% 1,228,994 100.0% 1,189,885 100.0% 1,124,829   100.0%
                             ----------------------------------------------------------------------------------------
Less:Unearned income              1,138            1,364            1,587            1,956            2,131
    Allowance for loan losses    55,208           53,173           51,233           45,086           37,334
                             ----------------------------------------------------------------------------------------
Net loans....................$1,256,759        1,207,598        1,176,174        1,142,843        1,085,364
                             ----------------------------------------------------------------------------------------
</TABLE>

                                       26
<PAGE>



Management's Discussion and Analysis (continued)


$109.7 million in 1997. The average yield  decreased to 8.46% in 1998, from
8.70% in 1997.  
     The steady  growth of the loan  portfolio as a component  of the  Company's
assets  contributed  significantly  to the superior  earnings  results for 1998.
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 $937.1 million, an increase of $89.0 million, or 10.5%.
Income on residential  real estate loans increased to $75.5 million in 1998 from
$69.8 million in 1997.  The yield on this loan portfolio  decreased  slightly to
8.05% for 1998 from 8.23% in 1997.
     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 is considered a benefit for both  marketing
and  collection  purposes.  During 1998,  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 by allowing  TrustCo and
the  customers  to deal on a one to one basis to resolve  conflicts  and to meet
individual  needs.  This  practice  also  allows  TrustCo to respond  quickly to
changes in interest rates or closing costs by competitors. The overall effect is
that TrustCo is able to develop long term business  relations with customers and
meet their needs quickly.
     Average  commercial  loans  decreased to $189.5 million in 1998 from $204.5
million  in 1997.  The  average  yield on the  commercial  loan  portfolio  also
decreased  to 9.40% for 1998  compared to 9.47% for 1997.  This has  resulted in
income on  commercial  loans of $17.8 million in 1998 and $19.4 million in 1997.
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 have tried to develop  commercial
loan portfolios.  To do this, some 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  in order to
maintain 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 significant  concentrations of credit extended to
any single borrower or industry.  The Bank's commercial loan portfolio  reflects
the  diversity  of  business  found  in  the  Capital  Region's  economy.  Light
manufacturing,  retail,  service  and real  estate  related  business  are a few
examples of the types of business located in the Bank's marketing region.
     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 1998 the average  balance of home equity  credit lines was
$158.9  million,  down from $178.6  million in 1997. The home equity credit line
product has  developed a  significant  business line for virtually all financial
services  companies.  The Bank competes with both regional and national concerns
for these lines of credit and faces stiff  competition  with respect to interest
rates,  closing costs and service for these loans.  TrustCo continuously reviews
changes made by competitors with respect to the home equity credit line products
and adjusts,  where needed, the Bank's offerings so as to remain competitive for
this product.  The average yield decreased to 9.02% for 1998 from 9.34% in 1997.
These decreases resulted in interest income on home equity credit lines of $14.3
million in 1998, compared to $16.7 million in 1997.
     The average balance of installment loans, net of unearned income, decreased
to $26.4  million in 1998 from $29.6 million in 1997.  The yield on  installment
loans decreased 18 basis points to 12.68% in 1998,  resulting in interest income
of $3.3 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 provide an income tax benefit.

                                       27
<PAGE>




Management's Discussion and Analysis (continued)


<TABLE>
MATURITIES AND SENSITIVITIES OF LOANS TO CHANGES IN INTEREST RATES
(dollars in thousands)          
<CAPTION>
                                   December 31, 1998

                                       After 1 Year
                           In 1 Year   But Within    After
                           or Less     5 Years      5 Years    Total
<S>                        <C>          <C>         <C>       <C>    
Commercial                 $117,670     54,798      14,840    187,308
Real estate construction     12,782         --          --     12,782
                           -------------------------------------------
Total                      $130,452     54,798      14,840    200,090
                           -------------------------------------------
Predetermined rates....... $ 49,618     52,901      14,840    117,359
Floating rates............   80,834      1,897          --     82,731
                           -------------------------------------------
Total..................... $130,452     54,798      14,840    200,090
                           -------------------------------------------
</TABLE>

Securities available forsale: 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, 1998,  securities  available  for sale  amounted to $717.4
million,  compared  to $601.9  million at year end 1997.  For 1998,  the average
balance of  securities  available  for sale was $612.0  million  with an average
yield of 7.18%, compared to an average balance in 1997 of $623.0 million with an
average  yield of  7.67%.  During  1998,  market  interest  rates on  investment
securities  were  at  historical   lows.   This  created  a  situation   wherein
reinvestment  opportunities  were  generally  at lower  interest  rates than for
maturing  securities.  The impact was the  reduction in the overall yield on the
securities portfolio during 1998 compared to 1997.
     The taxable  equivalent  income earned on the securities  portfolio in 1998
was $43.9 million, compared to $47.8 million earned in 1997. The average balance
of the securities  portfolio  decreased by $11.0 million  between 1997 and 1998,
and the average yield on the  portfolio  decreased by 49 basis points during the
same time period.
     During 1998, TrustCo recognized  approximately $1 million of net gains from
securities  transactions,  compared  to $200  thousand  of net  losses  in 1997.
Throughout  1998,  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
1998,  TrustCo  continued  to have  significant  liquidity in the form of $358.0
million of federal funds sold and $25.0 million of other short-term investments.
Management believes that the Company will have the opportunity to reinvest these
funds in the securities or loan portfolios as enhanced  opportunities develop in
1999.
     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, 1998 and 1997,  the market value of
TrustCo's  portfolio of securities  available  for sale produced net  unrealized
gains of approximately $31.5 million and $26.8 million, respectively.
     During 1998, the Bank invested in short-term  asset-backed  securities as a
means of supplementing the income from other short-term investments.


                                       28
<PAGE>

Management's Discussion and Analysis (continued)


These  bonds are all secured by  underlying  real estate type assets and are AAA
rated  credits.  These  securities  are  classified as other  securities for the
following analysis.


<TABLE>
Securities available for sale
(dollars in thousands)                                                As of December 31,
<CAPTION>
                                                    1998                    1997                 1996

                                             Amortized      Market    Amortized  Market   Amortized    Market
                                                  Cost      Value     Cost       Value    Cost         Value
<S>                                            <C>          <C>       <C>       <C>       <C>        <C> 
U.S. Treasuries and agencies.................. $163,244     167,825   273,517   278,823   404,885    406,933
States and political subdivisions.............  124,390     129,745   109,210   113,787    94,954     96,918
Mortgage-backed securities....................  246,531     249,489   151,989   155,080    75,492     76,493
Other.........................................  126,183     126,348    15,430    15,451     4,276      4,276
                                               --------------------------------------------------------------
    Total debt securities available for sale..  660,348     673,407   550,146   563,141   579,607    584,620
Equity securities.............................   25,610      44,003    24,955    38,758    30,139     34,050
                                               --------------------------------------------------------------
    Total securities available for sale....... $685,958     717,410   575,101   601,899   609,746    618,670
                                               --------------------------------------------------------------
</TABLE>
     The  table  "Securities   Portfolio   Maturity   Distribution  and  Yield,"
distributes the securities  available for sale portfolio as of December 31, 1998
based on the final maturity of the  securities.  Mortgage-backed,  asset-backed,
and  collateralized  mortgage  obligation  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
Debt securities available for sale:
<CAPTION>

(dollars in thousands)      
                                                  As of December 31, 1998
                                                        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......................$20,035        10    115,417    27,782   163,244
    Market value........................ 20,233        10    119,240    28,342   167,825
    Weighted average rate...............   6.60%     5.38       7.39      8.22      7.43
States and political subdivisions
    Amortized cost......................$ 8,323     7,608      5,492   102,967   124,390
    Market value........................  8,427     7,867      5,730   107,721   129,745
    Weighted average rate...............   7.59%     8.05       7.96      8.16      8.11
Mortgage-backed securities
    Amortized cost......................$   --    160,172     79,979     6,380   246,531
    Market value........................    --    162,354     80,785     6,350   249,489
    Weighted average rate...............    --       6.79       6.58      6.42      6.71
Other
Amortized cost..........................$18,393   107,790         --        --   126,183
Market value............................ 18,386   107,962         --        --   126,348
Weighted average rate...................  6.21%      6.23         --        --      6.23
                                        ------------------------------------------------
Total debt securities available for sale
 Amortized cost.........................$46,751   275,580    200,888   137,129   660,348
 Market value........................... 47,046   278,193    205,755   142,413   673,407
 Weighted average rate..................   6.62%     6.61       7.08      8.09      7.05

</TABLE>

                                       29
<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  specified
dates and at  predetermined  prices.  Normally,  securities are redeemed at the
call date when the issuer can reissue the bond at a lower rate.  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,  1998.  Mortgage-backed,  asset-backed,  and  collateralized
mortgage  obligation  securities are reported using an estimate of average life;
equity securities are excluded.



<TABLE>

SECURITIES PORTFOLIO MATURITY AND CALL DATE DISTRIBUTION
Debt securities available for sale:
<CAPTION>

(dollars in thousands)                                   As of December 31, 1998
                                                       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......................................$ 46,751    47,046   132,611   133,877
1 to 5 years....................................... 275,580   278,193   335,792   340,680
5 to 10 years...................................... 200,888   205,755   170,451   176,935
After 10 years..................................... 137,129   142,413    21,494    21,915
                                                   --------------------------------------
    Total debt securities available for sale.......$660,348   673,407   660,348   673,407
                                                   --------------------------------------

</TABLE>

Federal Funds Sold:  During 1998, the average  balance of federal funds sold was
$414.2  million,  a $93.2  million  increase  from $321.0  million in 1997.  The
average rate earned on these assets was 5.44% in 1998 and 5.53% in 1997. TrustCo
utilized  this  category  of  earning  assets as a means of  maintaining  strong
liquidity as interest  rates  changed.  Rather than invest the excess  liquidity
during 1998,  the Company chose to place these funds in overnight  federal funds
sold. This decision had the short term effect of suppressing  earnings for 1998,
but positioned TrustCo to take advantage of other banking  opportunities as they
emerge in 1999.
   The decrease in average  yield during 1998 was  primarily  the result of a 75
basis point decrease in the target federal funds rate set by the Federal Reserve
Bank during 1998. All of the decreases  made by the Federal  Reserve Bank in the
target  federal  funds rate were made in the second half of 1998,  therefore the
yield  earned on this asset for 1999 can be expected to be less than that earned
in 1998. The target federal funds rate at year end 1998 was 4.75%.

Other Short Term Investments:  During 1998, the Company purchased $25 million of
federal agency  discount  bonds to supplement  the yield on federal  funds.  The
bonds matured  shortly after year end 1998 and carried a yield of  approximately
40 basis points higher than the target rate on federal funds.

                                       30
<PAGE>

Management's Discussion and Analysis (continued)


<TABLE>


AVERAGE BALANCES, YIELDS AND NET INTEREST MARGINS
<CAPTION>

(dollars in thousands)


                                                       1998                       1997                             1996
                                                     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            $1,311,967  110,952  8.46%   1,260,771  109,690  8.70% 1,227,407  107,517   8.76%
                                          ---------------------------------------------------------------------------------
 Securities available for sale:
   U.S. Treasuries and agencies........      204,694   15,408  7.53      352,301   27,436  7.79    409,590   31,647   7.73
   States and political subdivisions...      112,077    9,056  8.08      102,206    8,249  8.07     78,921    6,235   7.90
   Mortgage-backed securities..........      186,239   12,692  6.81      134,509   10,094  7.50     53,844    4,114   7.64
   Other...............................      108,947    6,781  6.22       33,985    1,975  5.81     38,564    2,202   5.71
                                          ---------------------------------------------------------------------------------
   Total securities available for sale.      611,957   43,937  7.18      623,001   47,754  7.67    580,919   44,198   7.61
                                          ---------------------------------------------------------------------------------
 Federal funds sold......................    414,162   22,536  5.44      320,953   17,761  5.53    328,500   17,634   5.37
 Other short-term investments...........         752       39  5.17           --       --    --         --       --     --
                                          ---------------------------------------------------------------------------------
   Total interest earning assets.......    2,338,838  177,464  7.59%   2,204,725  175,205  7.95% 2,136,826  169,349   7.93%
                                          ---------------------------------------------------------------------------------
 Allowance for loan losses..............     (55,208)                    (53,173)                  (51,233)
Cash and noninterest earning assets.....     149,608                     151,046                   134,942
                                          ---------------------------------------------------------------------------------
   Total assets........................   $2,433,238                   2,302,598                 2,220,535
                                          ---------------------------------------------------------------------------------
Liabilities and shareholders' equity      
   Interest bearing deposits:
 Interest bearing checking accounts...      $243,888    3,585  1.47%     233,644    3,596  1.54%   233,340    3,591   1.54%
 Savings..............................       657,793   20,382  3.10      658,750   22,622  3.43    667,447   23,012   3.45
 Time deposits and money markets.......    1,028,258   57,629  5.60      967,864   54,728  5.65    923,082   51,146   5.54
                                          ---------------------------------------------------------------------------------
 Total interest bearing deposits.......    1,929,939   81,596  4.23    1,860,258   80,946  4.35  1,823,869   77,749   4.26
                                          ---------------------------------------------------------------------------------
Short-term borrowings..................      143,337    6,751  4.71      117,184    5,574  4.76     98,324    4,593   4.67
                                          ---------------------------------------------------------------------------------
Total interest bearing liabilities....     2,073,276   88,347  4.26%   1,977,442   86,520  4.38% 1,922,193   82,342   4.28%
                                          ---------------------------------------------------------------------------------
Demand deposits........................      138,786                     120,965                   112,576
Other liabilities......................       41,073                      36,918                    29,839
Shareholders' equity...................      180,103                     167,273                   155,927
                                          ---------------------------------------------------------------------------------
Total liabilities and shareholders'equity $2,433,238                   2,302,598                 2,220,535
                                          ---------------------------------------------------------------------------------
Net interest income.....................               89,117                      88,685                    87,007
                                          ---------------------------------------------------------------------------------
Net interest spread.....................                       3.33%                       3.57%                      3.65%
                                          ---------------------------------------------------------------------------------
Net interest margin (net interest income                                                           
to total interest earning assets).......                       3.81                        4.02                       4.07
                                          ---------------------------------------------------------------------------------
</TABLE>                                  




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%, respectively, for 1998 and 1997, and 35.0%
and 9.23%, respectively,  for 1996. The average balances of securities available
for sale were calculated using amortized costs for these securities. Included in
the balance of  shareholders'  equity is $17.0 million,  $8.2 million,  and $5.3
million in 1998, 1997, and 1996, respectively,  of unrealized appreciation,  net
of tax, in the available for sale  securities  portfolio.  Nonaccrual  loans are
included in average loans.


                                       31
<PAGE>


Management's Discussion and Analysis (continued)

Funding Sources
   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
                                                                      98-97    97-96    Total Funding
                                            1998     1997     1996    Change   Change   1998 1997   1996
<S>                                    <C>       <C>       <C>        <C>       <C>    <C>   <C>   <C>
Demand deposits                        $ 138,786   120,965   112,576   17,821    8,389   6.3%  5.8   5.5
Retail deposits:                        
Savings................................$ 657,793   658,750   667,447     (957)  (8,697) 29.7  31.4  32.8
Time deposits under $100 thousand......  841,915   806,866   768,240   35,049   38,626  38.1  38.5  37.8 
Interest bearing checking accounts.....  243,888   233,644   233,340   10,244      304  11.0  11.1  11.5
Money market deposits..................   56,754    59,707    68,130   (2,953)  (8,423)  2.6   2.8   3.3
                                       -----------------------------------------------------------------
Total retail deposits..................1,800,350 1,758,967 1,737,157   41,383   21,810  81.4  83.8  85.4
                                       -----------------------------------------------------------------
Total core deposits....................1,939,136 1,879,932 1,849,733   59,204   30,199  87.7  89.6  90.9
                                       -----------------------------------------------------------------  
Time deposits over $100 thousand.......  129,589   101,291    86,712   28,298   14,579   5.8   4.8   4.3
Short-term borrowings........... ......  143,337   117,184    98,324   26,153   18,860   6.5   5.6   4.8
                                       -----------------------------------------------------------------
Total purchased liabilities............  272,926   218,475   185,036   54,451   33,439  12.3  10.4   9.1 
                                       -----------------------------------------------------------------
Total sources of funding...............2,212,062 2,098,407 2,034,769  113,655   63,638 100.0%100.0 100.0
                                       -----------------------------------------------------------------

</TABLE>

<TABLE>
Average Deposits by Type of Depositor
<CAPTION>
(dollars in thousands)                                                     Years Ended December 31,

<S>                                                      <C>         <C>        <C>        <C>        <C>     
Individuals, partnerships and corporations.............  $2,009,296  1,924,606  1,880,798  1,802,455  1,752,163
U.S. Government........................................         100         62         45        261        542  
States and political subdivisions......................      45,715     44,839     44,555     46,091     44,289
Other (certified and official checks, etc.)............      13,614     11,716     11,047     10,263     11,342
                                                         ------------------------------------------------------
    Total average deposits by type of depositor........  $2,068,725  1,981,223  1,936,445  1,859,070  1,808,336
                                                         ------------------------------------------------------                 
</TABLE>

Deposits:  Average total  deposits  (including  time deposits  greater than $100
thousand)  were $2.07  billion in 1998  compared  to $1.98  billion in 1997,  an
increase of $87.5  million.  Increases were noted in interest  bearing  checking
accounts,  time deposits, and demand deposit accounts.  Average interest bearing
checking  accounts  increased  by $10.2  million  between  1997 and  1998.  Time
deposits  increased by $63.4 million,  and average demand deposits  increased by
$17.8 million  between 1997 and 1998.  These  increases were offset in part by a
$3.0 million decrease in money market accounts and a decrease of $1.0 million in
savings  accounts  during the same time period.  The  increases in time deposits
reflect the continuing  trend among  customers to seek higher  interest rates by
moving funds primarily from regular savings  accounts into this deposit vehicle.
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 requirements of any financial  institution  operating
in the same banking territory.
     For 1998,  TrustCo had an average of $129.6  million of time  deposits 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 4.23% in 1998 compared to
4.35% in 1997. The increase in the average balance of interest bearing deposits,
offset by a 12 basis point decrease in the average cost, resulted in an increase
of approximately $700 thousand in interest expense to $81.6 million in 1998.


                                       32
<PAGE>


Management's Discussion and Analysis (continued)
    
     The Company strives to maintain  competitive  rates on deposit accounts and
to attract customers through a combination of competitive interest rates, strong
customer service, and convenient banking locations. In this fashion,  TrustCo is
able to attract deposit customers looking for a long-term banking  relationship,
and to cross sell banking services utilizing the deposit account relationship as
the starting point.


<TABLE>

Maturity of Time deposits
over $100 thousand
<CAPTION>
(dollars in thousands)..........As of December 31, 1998
<S>                                            <C>     
Under 3 months..................................$ 65,193
3 to  6 months .................................  22,401
6 to 12 months .................................  18,546
Over 12 months..................................  33,170
                                                --------
Total...........................................$139,310
                                                -------- 
</TABLE>


Other  funding  sources:  The Company had $143.3  million of average  short-term
borrowings  outstanding  during  1998  compared to $117.2  million in 1997.  The
average  cost of short-term  borrowings  was 4.71% in 1998 and 4.76% in 1997.
This resulted in an increase in interest expense of approximately $1.2 million.
     A majority of short- term  borrowing  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)
                                                     1998 vs. 1997                     1997 vs. 1996
                                            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.................... $  4,775      5,077      (302)        127        (411)      538
    Other short-term investments..........       39         39        --          --          --        --
    Securities available for sale:
    Taxable...............................   (4,556)    (2,854)   (1,702)      1,542       1,329       213
    Tax-exempt............................      739        764       (25)      2,014       1,876       138
                                           ----------------------------------------------------------------
    Total securities available
           for sale.......................   (3,817)    (2,090)   (1,727)      3,556       3,205       351
Loans.....................................    1,262      3,596    (2,334)      2,173       2,303      (130)
                                           ----------------------------------------------------------------
     Total interest income................    2,259      6,622    (4,363)      5,856       5,097       759
                                           ----------------------------------------------------------------
Interest expense:
Interest bearing checking accounts........      (11)       154      (165)          5           5        --
Savings...................................   (2,240)       (33)   (2,207)       (390)       (298)      (92)
Time deposits
       and money markets..................    2,901      3,555      (654)      3,582       2,847       735
Short-term borrowings.....................    1,177      1,232       (55)        981         896        85
                                           ----------------------------------------------------------------
      Total interest expense..............    1,827      4,908    (3,081)      4,178       3,450       728
                                           ----------------------------------------------------------------
       Net interest income (TE)........... $    432      1,714    (1,282)      1,678       1,647        31
                                           ----------------------------------------------------------------
</TABLE>
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.

                                       33
<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 1998 increase in net
interest  income was primarily the result of increases in the average balance of
earning assets.
   Taxable  equivalent net interest  income for 1998 was $89.1 million,  up $400
thousand over 1997. The average balance of interest  earning assets increased by
$134.1 million or 6.1% over 1997. The yield on average  interest  earning assets
decreased by 36 basis points to 7.59% in 1998,  compared to 7.95% in 1997, while
the average  cost of interest  bearing  liabilities  decreased  12 basis  points
during  1998 to 4.26%  from  4.38% in 1997.  Likewise  the  average  balance  of
interest  bearing  liabilities  increased  from  $1.98  billion in 1997 to $2.07
billion in 1998. Total interest expense for 1998 was $88.3 million,  an increase
of $1.8 million over the 1997 expense of $86.5 million.
 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>   
1996             $.75
1997             $.86
1998             $.99
</TABLE>

 A basic  element of TrustCo's  operating  philosophy is that the Company will
not retain  excess  capital.  All capital  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 76.0% of net income for 1998, 72.3% for 1997, and 70.4% for 1996. 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
1999 and,  where  appropriate,  the Board of Directors  will  declare  dividends
consistent with that operating philosophy.
   TrustCo's Tier 1 capital was $167.2 million or 12.78% of risk-adjusted assets
at December 31, 1998,  and $163.0 million or 13.43% of  risk-adjusted  assets at
December  31,  1997.  Tier 1 capital to average  assets at December 31, 1998 was
6.89%, as compared to 7.00% at year end 1997. At December 31, 1998 and 1997, 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 1998 totalled $17.6 million, a decrease of
$2.4 million from the balance of $20.0  million at year end 1997.  Nonperforming
loans increased from $10.7 million in 1997

                                       34
<PAGE>


Management's Discussion and Analysis (continued)

to $12.4 million at year end 1998.  Nonperforming  loans as a percentage of the
total  loan  portfolio  were  0.94% in 1998  and  0.82%  in  1997.
     Included in nonperforming  loans at year end 1998 are $7.1 million of loans
in nonaccrual status, an increase of $800 thousand over the 1997 balance of $6.3
million.  Loans past due three payments or more and still  accruing  interest of
$1.5 million are up $400 thousand  from the 1997 year end balance.  Restructured
loans in 1997 were $3.3 million,  compared to $3.8 million in 1998. 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.
     All of the $12.4  million of  nonperforming  loans at December 31, 1998 are
residential  real  estate  or retail  consumer  loans.  In prior  years the vast
majority  of  nonperforming  loans  were  concentrated  in  the  commercial  and
commercial  real  estate  portfolios.   There  has  been  a  dramatic  shift  of
nonperforming  loans to the  residential  real estate and retail  consumer  loan
portfolios  for several  reasons,  including:
    *The  overall   emphasis   within   TrustCo  on   residential   real  estate
     originations,
    *The  relatively  weak economic  environment in the upstate New York market,
     and
    *The reduction in real estate  values in much of TrustCo's  market area that
     has  occurred  since the middle of the 1990's,  resulting in a reduction in
     the value of the collateral that supports the real estate loans.

     Consumer  defaults and bankruptcies  have increased  dramatically  over the
last  several  years  and this has lead to an  increase  in  defaults  on loans.
TrustCo  strives  to  identify   borrowers  that  are   experiencing   financial
difficulties and to work aggressively with them so as to minimize losses.
     TrustCo has a diversified loan portfolio with no  concentrations to any one
borrower or in any single industry,  and which includes a significant balance of
residential  mortgage loans to borrowers in the Capital District.
     Nonperforming  assets at year end 1998 include  $5.2 million of  foreclosed
properties,  compared  to $9.3  million in 1997.  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 decrease 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
dispose of them quickly.  Management  believes that the $5.2 million  balance of
foreclosed  properties  is realizable  through the normal course of  liquidating
these properties.
     Management  is aware of no other  loans in the Bank's  portfolio  that pose
significant risk of the eventual non-collection of principal and interest. As of
December 31, 1998, 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
<TABLE>

 Nonperforming Assets
<CAPTION>
(dollars in thousands)                          
                                                        As of December 31,
                                              1998     1997      1996     1995     1994
<S>                                       <C>        <C>       <C>      <C>      <C>  
Loans in nonaccrual status................$  7,147    6,298    10,748   12,832    6,370
Loans past due 3 payments or more.........   1,454    1,060       792    1,696    4,436
Restructured loans........................   3,782    3,294     2,495    1,130      910
                                          --------------------------------------------- 
Total nonperforming loans.................  12,383   10,652    14,035   15,658   11,716
Foreclosed real estate....................   5,174    9,309     6,518    3,732    5,080
                                          ---------------------------------------------
Total nonperforming assets................$ 17,557   19,961    20,553   19,390   16,796
                                          ---------------------------------------------
Allowance for loan losses.................$ 54,375   53,455    51,561   48,320   38,851
Allowance coverage of nonperforming loans.    4.39x    5.02      3.67     3.09     3.32
Nonperforming loans as a % of total loans.    0.94%    0.82      1.13     1.28     1.01
Nonperforming assets as a % of total assets   0.71     0.84      0.91     0.89     0.85
                                          ---------------------------------------------
</TABLE>

                                       35
<PAGE>

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

Allowance For Loan Losses
(dollars in millions)
(CHART OMITTED)
<CAPTION>
<S>              <C>   
1996             $51.6
1997             $53.5
1998             $54.4
</TABLE>

at a level  that  is,  in  management's  judgment,  representative  of the  loan
portfolio's inherent risk. In determining the adequacy of the allowance for loan
losses,  management reviews the current  nonperforming loan portfolio as well as
loans that are past due and not yet categorized as  nonperforming  for reporting
purposes.  Also,  there  are a number  of other  factors  that  are  taken  into
consideration, including:

    *The  magnitude  and nature of recent loan  charge offs and the  shifting of
charge offs to the residential real estate loan portfolio,

    *The growth in the loan portfolio and the risks associated with the absolute
balance of the loan portfolio in relation to the economic  climate in the Bank's
business territory,

    *Changes in  underwriting  standards  in the  competitive  environment  that
TrustCo  operates in, 

    *Significant  growth in the level of losses associated with bankruptcies and
the time period needed to foreclose, secure and dispose of collateral, and

    *The relatively weak economic  environment in the Upstate New York territory
combined with declining real estate prices.

     Consumer  bankruptcies  and  defaults in general  have risen  significantly
during the 1990's.  This trend  appears to be continuing as a result of economic
turmoil and the relative ease of access by consumers to large amounts of credit.
Job growth in the Upstate New York area has been modest to  declining  and there
continues to be a shifting of higher paying jobs in manufacturing and government
to lower paying service jobs.
     These  trends  continued  during 1998;  however,  there has been some early
indication of a stabilization  in the economic  climate for the Upstate New York
region.  Consequently,  the  provision  for loan  losses of $4.6  million,  $5.4
million, and $6.6 million for 1998, 1997, and 1996, respectively, reflects these
factors.
     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 both 1998
and 1997 were  $6.6  million.  Recoveries  were  $2.9  million  in 1998 and $3.1
million in 1997. The provision recorded on the consolidated  income statement in
1998 was $4.6 million compared to $5.4 million in 1997.
     Net charge offs as a  percentage  of average  loans were 0.28% in both 1998
and 1997. The allowance for loan losses as a percentage of loans outstanding was
4.11% in 1998 and 4.12% in 1997. 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 has identified  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 1998 and  1997,  there  were  $4.7  million  and $3.7  million,
respectively, of impaired loans.

<TABLE>

Allowance to Loans Outstanding
(CHART OMITTED)
<CAPTION>
<S>              <C>   
1996             4.15%
1997             4.12%
1998             4.11%
</TABLE>

    The average  balances of impaired  loans were $4.0 million  during 1998 and
$6.0 million during 1997. The Company recognized approximately $400 thousand and
$350 thousand of interest income on these loans in 1998 and 1997, respectively.

                                       36
<PAGE>

Management's Discussion and Analysis (continued)

<TABLE>



Summary of Loan Loss Experience              
<CAPTION>
 
(dollars in thousands)                            1998      1997      1996     1995       1994

Amount of loans outstanding at end of year
<S>                                          <C>       <C>        <C>        <C>        <C>      
(less unearned income)....................   $1,322,703 1,298,276  1,241,882  1,226,142  1,161,789
Average loans outstanding during year
(less average unearned income)............    1,311,967 1,260,771  1,227,407  1,187,929  1,122,698
                                          --------------------------------------------------------
Balance of allowance at beginning of year.       53,455    51,561     48,320     38,851     34,087
Loans charged off:
 Commercial ..............................        1,498     3,506      3,213      4,823      3,864
 Real estate..............................        3,883     2,014      1,498      1,694         53
 Installment..............................        1,180     1,059        937        821        907
                                          --------------------------------------------------------
 Total....................................        6,561     6,579      5,648      7,338      4,824
                                          --------------------------------------------------------
Recoveries of loans previously charged off:
Commercial................................        2,308     2,718      1,963      3,504      1,125
Real estate...............................          362       169        110        258         --
Installment...............................          201       172        239        347        407
                                          --------------------------------------------------------
  Total...................................        2,871     3,059      2,312      4,109      1,532
                                          --------------------------------------------------------
Net loans charged off.....................        3,690     3,520      3,336      3,229      3,292
                                          --------------------------------------------------------
Additions to allowance charged to
    operating expense.....................        4,610     5,414      6,577     12,698      8,056
                                          --------------------------------------------------------
Balance of allowance at end of year.......   $   54,375    53,455     51,561     48,320     38,851
                                          --------------------------------------------------------
Net charge offs as a percent of average
   loans outstanding during year
  (less average unearned income)..........         0.28%     0.28       0.27       0.27       0.29
Allowance as a percent of loans outstanding
at end of year............................         4.11      4.12       4.15       3.94       3.34
                                          -------------------------------------------------------- 

</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,  asset-backed securities,  and
collateralized mortgage obligations 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, 1998,  the  Company's  gap position  indicated an excess of
assets repricing in the 0 to 90 day period of $175.9 million.  This positive gap
position  is the result of  management's  decision to retain  $383.0  million of
federal  funds  sold  and  other  short-term  investments  at year  end 1998 for
potential reinvestment in 1999. The gap position turns negative


                                       37
<PAGE>

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

Interest Rate Sensitivity             
<CAPTION>
(dollars in thousands)...                      
                                                        At December 31, 1998
                                                        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............................$ 358,000         --           --          --           --      358,000
Other short-term investments..................   24,979         --           --          --           --       24,979
Securities available for sale.................   74,284    117,347      213,442     298,224       14,113      717,410
Loans, net of unearned income.................  226,533    142,132      187,828     759,063        7,147    1,322,703
Noninterest rate sensitive assets.............       --         --           --          --       61,988       61,988
                                               -----------------------------------------------------------------------
    Total assets..............................  683,796    259,479      401,270   1,057,287       83,248    2,485,080
                                               -----------------------------------------------------------------------
Cumulative total assets.......................$ 683,796    943,275    1,344,545   2,401,832    2,485,080    2,485,080
                                               -----------------------------------------------------------------------
Liabilities and shareholders' equity:
 Deposits:
 Interest bearing deposits....................$ 353,284    457,156      711,655     430,961           --    1,953,056
 Noninterest bearing deposits.................    6,699     19,603       60,817      67,239           --      154,358
                                               -----------------------------------------------------------------------
    Total deposits............................  359,983    476,759      772,472     498,200           --    2,107,414
 Borrowings...................................  147,924         --           --          --           --      147,924
 Noninterest rate sensitive liabilities.......       --         --           --          --       43,900       43,900
 Shareholders' equity.........................       --         --           --          --      185,842      185,842
                                               -----------------------------------------------------------------------
   Total liabilities and shareholders' equity.  507,907    476,759      772,472     498,200      229,742    2,485,080
                                               -----------------------------------------------------------------------
Cumulative total liabilities andoo shareholders$507,907    984,666    1,757,138   2,255,338    2,485,080    2,485,080
                                               -----------------------------------------------------------------------
Incremental gap:
 Interest sensitivity gap.....................$ 175,889   (217,280)    (371,202)    559,087
 Gap as a % of earning assets.................     7.26%      8.97       (15.32)      23.07
 Interest sensitive assets to liabilities.....   136.43      56.76        56.39      245.33
Cumulative gap:
Interest sensitivity gap......................$ 175,889    (41,391)    (412,593)    146,494
Gap as a % of earning assets..................     7.26%      1.71       (17.03)       6.05
Interest sensitive assets to liabilities......   136.43      98.43        80.51      114.32
                                               -----------------------------------------------------------------------
</TABLE>

(an excess of  liabilities  subject to  repricing  over  assets that can reprice
during  that time  period) in the 91 to 365 day period by $217.3  million.  This
situation  occurs as a result of the  amount of  deposits  that are  subject  to
repricing  during this time  period.  For the period from 0 days to 1 year,  the
Company has a cumulative  negative gap position of $41.4 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 under constant 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  ininterest 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.

                                       38
<PAGE>

Management's Discussion and Analysis (continued)

     The Company actively  manages its liquidity  position through target ratios
established under its Asset/Liability Management policies.  Continual monitoring
of these ratios, both historically and through forecasts under 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. Liabilities can be classified into three categories for the purposes of
managing liability-based liquidity: 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, 1998,  core deposits  (total  deposits less time
deposits  greater than $100,000)  amounted to $2.0 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 1998, the average balance of purchased  liabilities was $272.9
million, compared with $218.5 million in 1997, and $185.0 million in 1996.
   In addition,  TrustCo has approximately $250 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, 1998 and 1997, commitments
to  extend  credit  in the form of  loans,  including  unused  lines of  credit,
amounted to $230.2  million  and $223.8  million,respectively.  In  management's
opinion,  there are no material  commitments  to extend  credit  that  represent
unusual risk.
   Letters of credit and  standby  letters of  credit:  TrustCo  guarantees  the
obligations or performance of customers by issuing letters of credit and standby
letters of credit to third parties.  These letters of credit are used to support
third party debt,  such as corporate debt issuances,  industrial  revenue bonds,
and  municipal  securities.  The credit  risk  involved  in letters of credit is
essentially  the same as the risk  involved  in  extending  loan  facilities  to
customers,  and they are subject to the same standards and management procedures
in  effect to  monitor  other  credit  risks.  At  December  31,  1998 and 1997,
outstanding  standby letters of credit were  approximately $2.0 million and $7.7
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 $22.1  million in 1998,  $17.2  million  in 1997 and $10.3  million in 1996.
Included in the 1998  results  are  approximately  $1 million of net  securities
gains  compared  with net losses of $200 thousand in 1997 and net losses of $4.5
million in 1996.  Excluding  securities  transactions,  noninterest income would
have been $21.1  million,  $17.4  million,  and $14.8 million in 1998,  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
$7.0 million in 1998, $6.6 million in 1997 and $5.6 million in 1996.  Trust fees
are generally  calculated as a percentage of the assets under  management by the
Trust Department.
<TABLE>
Noninterest income
<CAPTION>

(dollars in thousands)                                                        1998 vs. 1997
                                                                         ---------------------
                                              1998       1997      1996     Amount   Percent
                                           ----------------------------------------------------
<S>                                        <C>         <C>       <C>         <C>       <C> 
Trust department income................... $ 6,973      6,554     5,556        419       6.4%
Fees for services to customers............   8,799      7,671     6,981      1,128      14.7
Net gain/(loss) on securities transactions     998       (166)   (4,536)     1,164     701.2
Letter of credit reserve recapture........   2,398         --        --      2,398     100.0
Other.....................................   2,954      3,163     2,312       (209)     (6.6)
                                           ----------------------------------------------------
         Total noninterest income......... $22,122     17,222    10,313      4,900      28.5%
                                           ----------------------------------------------------
</TABLE>

                                       39
<PAGE>

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

NONINTEREST EXPENSE
<CAPTION>

(dollars in thousands)                                                      1998 vs. 1997
                                                                        ---------------------
                                            1998       1997      1996     Amount   Percent
                                           --------------------------------------------------
<S>                                         <C>        <C>       <C>         <C>       <C>
Salaries and employee benefits...........  $23,367     23,162    21,532        205       0.9%
Net occupancy expense....................    5,898      5,270     4,178        628      11.9
Equipment expense........................    5,292      4,165     3,289      1,127      27.1
FDIC insurance expense...................      244        246         7         (2)     (0.8)
Professional services....................    2,664      3,489     3,676       (825)    (23.6)
Other real estate expenses...............    1,856      1,056       718        800      75.8
Other....................................    9,444      8,838     8,615        606       6.9
                                           --------------------------------------------------
         Total noninterest expense.......  $48,765     46,226    42,015      2,539       5.5%
                                           --------------------------------------------------
</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 1998 is approximately $2.4 million
of nonrecurring  income that occurred in the fourth quarter. A reserve against a
credit  enhancement   standby  letter  of  credit  was  recaptured  because  the
underlying credit facility was terminated.
     Other noninterest  income included gains on sales of premises and equipment
of approximately $600 thousand in 1998 and $500 thousand in 1997.  Proceeds from
the sale of these fixed assets were  approximately $1.5 million in 1998 and $4.0
million in 1997.
Noninterest  Expense:  Noninterest  expense was $48.8 million in 1998,  compared
with  $46.2  million  in 1997 and $42.0  million  in 1996.  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 40.3% in 1998, 40.6% in 1997 and 39.5% in 1996. The general
industry  goal  is  the  attainment  of a  60%  efficiency  ratio. 

<TABLE>

Efficiency Ratio
(CHART OMITTED)
<CAPTION>
<S>              <C>   
1996             39.51%
1997             40.61%
1998             40.26%
</TABLE>
     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  1998,  these  expenses  amounted  to $23.4  million,
compared  with $23.2  million in 1997.  The  increase in salaries  and  employee
benefits reflects the addition of new branches and salary  adjustments given to
employees.
     Net occupancy  costs increased to $5.9 million in 1998 from $5.3 million in
1997 and $4.2 million in 1996. The increased  occupancy  costs are primarily the
result of expenses associated with the new branch facilities.
     Equipment  expense increased to $5.3 million from $4.2 million for 1997 due
primarily to the cost associated with the Year 2000 project. All direct costs of
consultants and equipment are  categorized as a component of computer  equipment
expense.
     Professional fees are down by $800 thousand due primarily to a reduction in
legal  expense.  Other real estate  expense  increased  by $800  thousand due to
charge offs  associated  with writing down properties in this portfolio to their
fair values.
     During the fourth  quarter 1998 the Company  established  a loss accrual of
$750 thousand associated with an environmental contamination remediation program
at one of its facilities.  At this time,  management  does not believe  material
additional cost for remediation will be required at this site.

Income Tax
     In 1998,  TrustCo  recognized  income  tax  expense  of $19.4  million,  as
compared to $18.9 million in 1997 and $17.3 million in 1996.  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 and the  effect of New York State  income
taxes.
     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, 1998 and 1997 is reserved  primarily  for federal and state tax law
restrictions on the

                                       40
<PAGE>

Management's Discussion and Analysis (continued)
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 $36.8  million and $38.2  million at  December  31, 1998 and 1997,
respectively, will be realized.

Year 2000 Update
General:  Management  believes that TrustCo's  company-wide Year 2000 project is
proceeding  on  schedule.  The Year  2000  project  is  addressing  the issue of
computer  software,  hardware,  and  embedded  computer  chips  being  unable to
distinguish  between the years 1900 and 2000.  TrustCo  operates  its  principal
financial  accounting and record keeping  systems using software  purchased from
Alltel.  Beginning in 1995,  TrustCo began a project to upgrade this software to
the  most  current  release  available  and to work  with  Alltel  to  make  the
appropriate  changes  so as to be ready to  process  Year 2000  transactions.  A
timetable was  established  for these upgrades to occur which would culminate in
the installation of a final set of upgrades that would be Year 2000 ready. Since
1995,  TrustCo has worked closely with Alltel to ensure that they are making the
appropriate remediation efforts required to have their programs Year 2000 ready.
While these activities were ongoing,  TrustCo directed its efforts to installing
the upgrades and making the other  changes  required to be  positioned to handle
the Year 2000 programs from Alltel once they were completed.
   In addition to the Alltel  programs,  there are a limited number of mainframe
application  programs that were  purchased  from Kirchman  Corporation.  TrustCo
worked  directly  with the  technical  support staff at Kirchman to evaluate the
programs for any program  changes  required to accommodate  Year 2000 processing
requirements. In light of the program structure and the fact that these programs
already utilize the full century date in their processing, it is not anticipated
that there will be any  difficulties  with these  programs  accepting  Year 2000
data.
     Throughout the  organization,  TrustCo  utilizes other computer  systems to
process various activities.  Some of the functionality provided by these systems
is of a routine  nature and is not critical to the  operations  of TrustCo.  The
critical  non-mainframe  applications are the ATM application,  which runs on an
IBM AS400 system;  Trust Accounting,  which runs on an Alpha system from Digital
Equipment Corporation (DEC); and Payroll, which is a server-based application.
     The Year 2000 project also addresses the increasing  speculation  regarding
short- and long-term  unavailability of certain consumer goods, which may prompt
people to  accumulate  or hoard  cash in  quantities  sufficient  to meet  their
personal  needs for a period of time.  The Year 2000 project also has provisions
dealing with the need for additional cash in the branches later in 1999 and into
the year 2000.  Arrangements  have been made to obtain and transport  additional
cash to the branches should the demand increase during those time periods.
Mainframe  Operations:  Alltel  software:  The vast majority of all transactions
processed by TrustCo are performed using Alltel software. Beginning in 1995, the
Company  inventoried all of the applications that are processed on the mainframe
and identified the program  release that TrustCo needed in order to be Year 2000
ready. A schedule was developed and outside consulting resources were engaged to
assist the in-house  programming  staff to have all applications  operating Year
2000 ready programs  upgraded by mid-1998.  That schedule has been  accomplished
and all Alltel Year 2000 ready programs have been installed.
     Kirchman programs:  TrustCo utilizes three programs purchased from Kirchman
that operate on the mainframe computer.  The TrustCo in-house  programming staff
and outside consultants have reviewed these programs and have concluded that the
programs are currently Year 2000 ready. Testing for Year 2000 readiness has been
completed.
     IBM operating system:  The IBM operating system also required an upgrade to
a new version to ensure that it would also be Year 2000 ready. This software has
been obtained and installed.
     ATM  application:  A second system,  identical to the system in place being
used for daily  production,  has been  installed for ATM Year 2000 testing.  The
system  software for the platform has been  upgraded to IBM's Year 2000 release.
The application  software for both TrustCo and non-TrustCo ATM  transactions has
been installed and placed into service. Testing for Year 2000 readiness has been
completed.
     Trust Accounting:  A second system,  identical to the system being used for
daily production, has been installed for Trust Department Year 2000 testing. The
operating  system  software has been  upgraded to DEC's Year 2000  release.  The
application  software has been upgraded to the vendor's Year 2000 release.  Year
2000 readiness testing for the Trust accounting systems has been completed.
     Non-information  Technology:  In addition to computer  systems utilized for
information  technology,  TrustCo is also  dependent  upon certain  computerized
operations for such things as electrical  services,  heating and communications.
As part of the Year 2000  project,  TrustCo  has  taken  steps to  evaluate  the
magnitude  of the  computer  dependency  of  these  systems  and  the  potential
disruption  of services  should these  systems  fail.  Third-party  vendors that
support these systems have been contacted and are being  monitored by TrustCo in
relation to their Year 2000 implementation plan. Significant  dependencies exist
with respect to utilities such as the electric companies.

                                       41
<PAGE>

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



 Summary of unaudited quarterly financial information
<CAPTION>

 (dollars in thousands, except per share data)
                            
                                           1998                                      1997           
                                 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.............$43,403    43,814  44,174  42,659   174,050    41,895   42,863   43,646   43,601  172,005
Interest expense............ 21,755    22,458  22,805  21,329    88,347    20,888   21,377   22,034   22,221   86,520
                             ----------------------------------------------------------------------------------------
Net interest income......... 21,648    21,356  21,369  21,330    85,703    21,007   21,486   21,612   21,380   85,485
Provision for loan losses...  1,372     1,558     450   1,230     4,610     1,210    1,185    1,345    1,674    5,414
                             ----------------------------------------------------------------------------------------
Net interest income
after provision for
loan losses................. 20,276    19,798  20,919  20,100    81,093    19,797   20,301   20,267   19,706   80,071
 Noninterest income.........  4,554     5,347   4,715   7,506    22,122     3,536    3,809    4,326    5,551   17,222
 Noninterest expense........ 11,529    11,299  11,757  14,180    48,765    11,204   11,587   11,111   12,324    4,226
                             -----------------------------------------------------------------------------------------
 Income before
 income taxes............... 13,301    13,846  13,877  13,426    54,450    12,129   12,523   13,482   12,933   51,067
 Income tax expense.........  4,923     5,180   4,668   4,664    19,435     4,536    4,670    4,999    4,687   18,892
                             -----------------------------------------------------------------------------------------
 Net income.................  8,378     8,666   9,209   8,762    35,015     7,593    7,853    8,483    8,246   32,175
                             -----------------------------------------------------------------------------------------
Per share data:
Basic earnings..............   0.31      0.32    0.34    0.33      1.31      0.28     0.29     0.31     0.31     1.19
Diluted earnings............   0.30      0.31    0.33    0.31      1.25      0.27     0.28     0.30     0.29     1.15
Cash dividends declared.....   0.24      0.24    0.24    0.28      0.99      0.21     0.21     0.21     0.24     0.86
                             -----------------------------------------------------------------------------------------
</TABLE>
TrustCo has  obtained  the Year 2000 project  plans for these  utilities  and is
monitoring the continued  compliance with their plans.  The TrustCo  contingency
plan also provides for generator back up power at key sites to allow for minimum
functionality should the primary electric providers be inoperative in Year 2000.

Personal  Computers:  TrustCo reviewed all programs and  departmental  functions
that utilize personal computers. This inventory was then prioritized to identify
critical  programs  that  needed  to be Year  2000  ready.  All of the  critical
programs have been rewritten or have had new software installed so that they are
Year 2000 ready.

Testing:  To ensure that each of the systems that TrustCo  operates will be Year
2000 ready, a testing plan has been developed. To assist in testing, TrustCo has
purchased  redundant  equipment  for all of the hardware.  This will  facilitate
extended  hours for testing and will ensure that none of the testing will in any
way affect production programs. As part of the test plan, TrustCo has identified
several dates that need to be tested. These include year end 1998, 1999 and 2000
and other critical dates during 1999 and 2000.
     Detailed  test  scripts  have been  developed  to  determine  that once the
computer   clocks  have  been  rolled  forward  to  the  test  dates,   specific
transactions and processes are performed to validate operational integrity. Data
aging software has also been obtained that will assist in identifying all of the
data fields and warping them to the future date as required for the test.
     The test  plan  requires  each  application  to be  tested  initially  on a
stand-alone basis to ensure that it is operational in current date mode and will
support production.  Once that is completed, the plan calls for each application
to be tested  in  future  date  mode on a  stand-alone  basis.  The test plan is
designed to help  identify and isolate  problems,  if any exist,  in future date
mode testing.  The individual  application testing will then lead to entity-wide
testing  in  future  date  mode to ensure that all of the applications  function
properly in the future date environment.
     TrustCo has substantially completed testing of the mission-critical systems
in future date mode. Test data and test scripts have been completed for selected
dates and all output and processing was completed. Further testing will continue
in 1999 as TrustCo interfaces with third-party vendors and service providers.
     The detailed  test plan covers all aspects of TrustCo's  operations  on the
mainframe, as well as all other mission-critical platforms.

Customer Evaluations: TrustCo has completed a review of its significant customer
relationships  and  their  dependency  on  computerized  systems.  In  addition,
significant new customer  relationships will also be subject to this evaluation.
TrustCo has established an ongoing assessment as part of the credit granting and
review process.

Vendor Monitoring: In addition to the main application software vendors, TrustCo
has numerous interfaces and data exchanges with third parties and vendors.

                                       42
<PAGE>


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

 Five Year Summary of Financial Data
(dollars in thousands, except per share data)                         Years Ended December 31, 
                                                       1998        1997        1996        1995        1994
 Statement of income data:
<S>                                               <C>          <C>         <C>         <C>         <C>    
   Interest income...............................  $ 174,050     172,005     166,647     161,552     140,282
   Interest expense..............................     88,347      86,520      82,342      80,200      60,698
                                                   ---------------------------------------------------------   
  Net interest income............................     85,703      85,485      84,305      81,352      79,584
  Provision for loan losses......................      4,610       5,414       6,577      12,698       8,056
                                                   ---------------------------------------------------------
  Net interest income after provision
            for loan losses......................     81,093      80,071      77,728      68,654      71,528
  Noninterest income.............................     22,122      17,222      10,313      14,067       4,560
  Noninterest expense............................     48,765      46,226      42,015      44,440      40,560
                                                   ---------------------------------------------------------
   Income before income taxes....................     54,450      51,067      46,026      38,281      35,528
   Income tax expense............................     19,435      18,892      17,327      12,754      12,640
                                                   ---------------------------------------------------------
   Net income....................................  $  35,015      32,175      28,699      25,527      22,888
                                                   ---------------------------------------------------------
 Share data (1):
   Average equivalent diluted shares outstanding
   (in thousands)................................     27,954      27,924      27,598      27,333      27,097
   Book value....................................  $    6.94        6.64        6.02        5.97        5.22
   Cash dividends................................       0.99        0.86        0.75        0.66        0.54
   Basic earnings................................       1.31        1.19        1.07        0.95        0.86
   Diluted earnings..............................       1.25        1.15        1.04        0.93        0.84
                                                   --------------------------------------------------------- 
Financial:
   Return on average assets......................       1.44%       1.40        1.29        1.23        1.15
   Return on average shareholders' equity (2)....      21.47       20.23       19.05       18.03       17.01
   Cash dividend payout ratio....................      75.97       72.34       70.38       69.55       62.52
   Tier 1 capital as a % of total risk adjusted
           assets................................      12.77       13.43       12.99       12.45       12.08
   Total capital as a % of total risk adjusted
           assets................................      14.06       14.72       14.28       13.73       13.35
    Efficiency ratio.............................      40.26       40.61       39.51       42.52       41.82
    Net interest margin..........................       3.81        4.02        4.07        4.18        4.25
                                                   ---------------------------------------------------------   
Average balances:
   Total assets.................................. $2,433,238   2,302,598   2,220,535   2,073,391   1,994,497
   Earning assets................................  2,338,838   2,204,725   2,136,826   1,994,240   1,910,368
   Loans, net....................................  1,311,967   1,260,771   1,227,407   1,187,929   1,122,698
   Allowance for loan losses.....................    (55,208)    (53,173)    (51,233)    (45,086)    (37,334)
   Securities available for sale.................    611,957     623,001     580,919     301,080     332,980
   Investment securities.........................         --          --          --     292,908     250,812
   Deposits......................................  2,068,725   1,981,223   1,936,445   1,859,070   1,808,336
   Short-term borrowings.........................    143,337     117,184      98,324      38,090      18,129
   Long-term debt................................         --          --          --         788       2,840
   Shareholders' equity..........................    180,103     167,273     155,927     145,469     136,977

</TABLE>
(1) Share and per share data have been  adjusted  for a 15% stock split in 1998,
 1997 and 1996, a 6 for 5 stock split in 1995, and a 10% stock dividend in 1994.
(2) Average  shareholders'  equity excludes the market adjustment for securities
available for sale.

Each of the critical interfaces and vendors has been contacted to determine that
their Year 2000 plans are  adequate  and will meet the  timetables  required  by
TrustCo. When such plans are not provided or do not adequately address Year 2000
concerns, alternate vendors or data exchange methods have been identified.
   These  interfaces  and data  exchanges  with third  parties and vendors occur
utilizing  numerous  types of programs  and  computer  systems.  Their Year 2000
projects  require them to be compliant in accordance  with  timetables  that are
acceptable  to TrustCo and in accordance  with  guidelines  established  by bank
regulators.  Due to the number of such  interfaces and data exchanges with third
parties  and  vendors,  there is a risk that some may not meet their  schedules.
TrustCo is monitoring these  activities and will take appropriate  action should
the need arise.

Contingency  Planning:  All of the mainframe  application  software is currently
operational  on software  that the vendors  have  identified  as being Year 2000
ready. Likewise, all of the critical PC programs

                                       43
<PAGE>


Management's Discussion and Analysis (continued)


have been updated or rewritten to be Year 2000 ready.  Substantially  all future
date testing has been completed and the results provided assurance to management
that the system will be functional in Year 2000. As problems are identified, the
affected programming code is analyzed and rewritten or replaced if needed.
   The  contingency  plan  that has been  developed  is to  ensure  that all the
testing and remediation  efforts are completed in order to provide adequate time
for final  corrections  to  software  prior to Year  2000.  Plans are also being
developed to identify and plan for  unanticipated  disruption of services  after
Year 2000.  These plans  include  timetables  for moving  operations to disaster
recovery  sites,  the  availability of additional  programming  staff during the
critical time periods and back-up for program and data files. Initial plans have
been developed and will be updated continuously.

Cost: The total cost associated with required  modifications to become Year 2000
compliant is not expected to be material to the Company's financial  statements.
Most of the costs associated with this project are for programming services paid
to third-party  consultants.  Internal costs have not been captured,  since they
are relatively fixed costs and are a reallocation of existing  resources to this
project.  Costs paid to third-party vendors during the Year 2000 project are for
the  following  services:

*Installation of upgrades  to software so as to utilize the most recent  version
 released by the vendor,
 
*Applying  the Year 2000 code,

*Applying  custom code that is  utilized  by TrustCo in its  operations, and,

*Providing  production  support to the Company as these  upgrades  are being
 installed.

   The cost of applying the Year 2000 remediation code to the upgraded  programs
is not  separately  determinable  from the other  services that the  third-party
consultants have been providing.  The professional service cost for the services
noted  above is  estimated  to be  approximately  $2  million  for the Year 2000
project.  Through  year end 1998,  approximately  70% of these  costs  have been
expensed.

Risk:  The failure to correct a material  Year 2000  problem  could result in an
interruption  in,  or a  failure  of,  certain  normal  business  activities  or
operations.  Such failures could  materially and adversely  affect the Company's
results of  operations,  liquidity and financial  condition.  Due to the general
uncertainty  inherent  in the Year  2000  problem,  resulting  in part  from the
uncertainty  of the Year 2000  readiness of  third-party  exchange  partners and
vendors,   the  Company  is  unable  to  determine  at  this  time  whether  the
consequences  of Year 2000 failures will have a material impact on the Company's
results of operations,  liquidity or financial condition.  The Year 2000 project
is expected to significantly reduce the Company's level of uncertainty about the
Year 2000  problem  and,  in  particular,  about the Year  2000  compliance  and
readiness of its material  third-party data exchange  partners and vendors.  The
Company believes that, with the  implementation  of the modifications of all the
software and the monitoring of third-party  data exchange  partners and vendors,
the  possibility of significant  interruptions  of normal  operations  should be
reduced.
   The most likely  worst case  scenario  is that  certain  interfaces  and data
exchanges with third parties and vendors may not be fully functional at or after
the century date change.  Because it is  impossible to predict the nature of the
failure,  the  length of time that it takes to  correct,  and the  extent of the
failure,  it is not  possible  to  reasonably  estimate  the impact on  TrustCo.
Management's  plan for testing with third  parties and vendors will be completed
during the first  half of 1999.  This worst case  scenario  could  increase  the
overall cost of the Year 2000 project;  however,  management  believes that this
scenario, though possible, has only a minor likelihood of occurring.
   Readers are cautioned that  forward-looking  statements contained in the Year
2000 update should be read in conjunction with the Company's  disclosures  under
the heading "Forward-Looking  Statements" dealing with cautionary statements for
the purpose of the "safe harbor" provisions of the Private Securities Litigation
Reform Act of 1995. 

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
   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


                                       44
<PAGE>


Management's Discussion and Analysis (continued)



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  has provided the
required information in the annual report.
   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 has adopted this statement as of December 31, 1998.
   Derivative  Instruments and Hedging  Activities:  In June 1998, the Financial
Accounting  Standards Board issued Statement of Financial  Accounting  Standards
No.  133,  "Accounting  for  Derivative  Instruments  and  Hedging  Activities,"
(Statement  133),  which  establishes  accounting  and  reporting  standards for
derivative  instruments,  including certain derivative  instruments  embedded in
other contracts, and for hedging activities. This Statement is effective for all
fiscal  quarters of fiscal years  beginning  after June 15, 1999.  Management is
currently evaluating the impact of this Statement on the Company's  consolidated
financial statements.

Forward-Looking Statements
   Statements  included in this review 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:  (1) credit risk, (2) interest rate risk, (3)
competition,  (4)  certain  vendors of critical  systems or services  failing to
comply  with  Year  2000  programming  issues,  (5)  changes  in the  regulatory
environment,  and (6)  changes in general  business  and  economic  trends.  The
foregoing list should not be construed as exhaustive,  and the Company disclaims
any obligation to subsequently revise any forward-looking  statements to reflect
events or  circumstances  after the date of such  statements,  or to reflect the
occurrence of anticipated or unanticipated events.

                                       45
<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.

Comprehensive Income
Net income plus the change in selected items  recorded  directly to capital such
as the change in market value of securities  available  for sale. 

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.



                                       46
<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  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.



Robert A. McCormick
President and Chief Executive Officer


Robert T. Cushing
Vice President and Chief Financial Officer


January 22, 1999



                                       47
<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, 1998 and 1997, 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, 1998.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial  statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the financial position of TrustCo Bank Corp NY
and  subsidiaries  as of December  31,  1998 and 1997,  and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  December 31, 1998,  in  conformity  with  generally  accepted  accounting
principles.



                                                          Albany, New York
                                                          January 22, 1999



                                       48
<PAGE>

<TABLE>


 Consolidated Statements of Income
<CAPTION>
(dollars in thousands, except per share data)
                                                 Years ended December 31,
                                                   1998     1997     1996

   Interest income:
<S>                                               <C>      <C>      <C>    
    Interest and fees on loans                   $110,635  109,346  107,111
    Interest and dividends on:
    U. S. Treasuries and agencies                  15,358   27,356   31,466
    States and political subdivisions               6,177    5,637    4,254
    Mortgage-backed securities                     12,692   10,094    4,114
    Other                                           6,652    1,811    2,068
    Interest on federal funds sold                 22,536   17,761   17,634
                                                 ---------------------------

       Total interest income                      174,050  172,005  166,647
                                                 ---------------------------

   Interest expense:
    Interest on deposits:                          81,596   80,946   77,749
    Interest on short-term borrowings               6,751    5,574    4,593
                                                 ---------------------------

      Total interest expense                       88,347   86,520   82,342
                                                 ---------------------------

      Net interest income                          85,703   85,485   84,305
   Provision for loan losses                        4,610    5,414    6,577
                                                 ---------------------------

      Net interest income after provision
       for loan losses                             81,093   80,071   77,728
                                                 ---------------------------

  Noninterest income:
  Trust department income                           6,973    6,554    5,556
  Fees for services to customers                    8,799    7,671    6,981
  Net gain/(loss) on securities transactions          998     (166)  (4,536)
  Letter of credit reserve recapture                2,398       --       --
  Other                                             2,954    3,163    2,312
                                                 ---------------------------

     Total noninterest income                      22,122   17,222   10,313
                                                 ---------------------------

   Noninterest expenses:
    Salaries and employee benefits                 23,367   23,162   21,532
    Net occupancy expense                           5,898    5,270    4,178
    Equipment expense                               5,292    4,165    3,289
    FDIC insurance expense                            244      246        7
    Professional services                           2,664    3,489    3,676
    Other real estate expenses                      1,856    1,056      718
    Other                                           9,444    8,838    8,615
                                                 ---------------------------

     Total noninterest expenses                    48,765   46,226   42,015
                                                 ---------------------------

      Income before taxes                          54,450   51,067   46,026
   Applicable income taxes                         19,435   18,892   17,327
                                                 ---------------------------

       Net income                                 $35,015   32,175   28,699
                                                 ===========================



      Basic earnings per share                      $1.31     1.19     1.07
                                


      Diluted earnings per share                     1.25     1.15     1.04
                                                 ===========================
</TABLE>


Per share  data has been adjusted for a 15%  stock split in 1998,1997 and 1996.

See accompanying notes to consolidated financial statements.


                                       49
<PAGE>

                                            Consolidated Statements of Condition

<TABLE>
(dollars in thousands, except share data)
                                                                        As of December 31,
<CAPTION>      
                                                                       1998             1997
  ASSETS:
 
<S>                                                              <C>               <C>   
 Cash and due from banks...................                      $   41,950           42,740
 Federal funds sold........................                         358,000          395,000
 Other short-term funds....................                          24,979               --
                                                          -----------------------------------
   Total cash and cash equivalents.........                         424,929          437,740
 Securities available for sale.............                         717,410          601,899
 Loans.....................................                       1,323,769        1,299,492
 Less:Unearned income......................                           1,066            1,216
  Allowance for loan losses................                          54,375           53,455
                                                          -----------------------------------
  Net loans................................                       1,268,328        1,244,821
 Bank premises and equipment...............                          17,022           18,609
 Real estate owned.........................                           5,174            9,309
 Other assets..............................                          52,217           59,887
                                                          -----------------------------------
    Total assets                                                 $2,485,080        2,372,265
                                                          -----------------------------------
 
 LIABILITIES AND SHAREHOLDER'S EQUITY
 Deposits:
  Demand...................................                      $  154,358          130,345
  Savings accounts.........................                         660,376          650,601
  Interest-bearing checking................                         266,027          240,699
  Money market deposit accounts............                          58,061           57,021
  Certificates of deposit (in denominations of
   $100,000 or more).......................                         139,310          112,599
  Other time...............................                         829,282          830,598
                                                          -----------------------------------
   Total deposits..........................                       2,107,414        2,021,863
 Short-term borrowings.....................                         147,924          127,850
 Accrued expenses and other liabilities....                          43,900           43,727
                                                          -----------------------------------
   Total liabilities.......................                       2,299,238        2,193,440
                                                          -----------------------------------
  Shareholders' Equity:

 Capital stock par value $1; 50,000,000 shares authorized,
   and 27,976,793 and 24,257,382 shares issued December 31, 1998
   and December 31, 1997, respectively.....                          27,977           24,257
 Surplus...................................                         110,398          112,702
 Undivided profits.........................                          40,533           32,119
 Accumulated other comprehensive income:
 Net unrealized gain on securities available for sale, net of tax    18,603           15,851
 Treasury stock at cost - 1,184,525 and 855,850 shares at
   December 31, 1998 and December 31, 1997, respectively            (11,669)          (6,104)
                                                          -----------------------------------
   Total shareholders' equity..............                         185,842          178,825
                                                          -----------------------------------
   Total liabilities and shareholders' equity                    $2,485,080        2,372,265
                                                          -----------------------------------

</TABLE>



 See accompanying notes to consolidated interim financial statements.


                                       50
<PAGE>


Consolidated Statements of Changes in Shareholders' Equity

<TABLE>
(dollars in thousands, except per share data)
<CAPTION>

                                                                             Three Years Ended December 31, 1998
                                                                                          Accumulated
                                                                                                Other   Compre-
                                                           Capital             Undivided Comprehensive  hensive    Treasury
                                                             Stock    Surplus    Profits        Income   Income      Stock
<S>                                                        <C>        <C>        <C>         <C>       <C>         <C>    
Balance, January 1, 1996                                   $18,135    116,128     14,720     12,363                 (1,247)
Comprehensive income
    Net income 1996                                             --         --     28,699         --    28,699           --
                                                                                                      --------
 Other comprehensive income, net of tax:
  Unrealized net holding loss arising during the year, 
    net of tax (pre-tax loss $16,670)                           --         --         --         --    (9,807)          --
  Reclassification adjustment for net loss realized
  in net income during the year (pre-tax loss $4,536)           --         --         --         --     2,683           --
                                                                                                       -------
 Other comprehensive income                                     --         --         --     (7,124)   (7,124)          --
                                                                                                       ------- 
Comprehensive income                                            --         --         --               21,575           --
                                                                                                       -------
Cash dividend declared, $.75 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
                                                            ---------------------------------------------------------------
Ending balance, December 31, 1996                           20,959    114,228     23,221      5,239                 (1,247)
Comprehensive income
    Net income 1997                                             --         --     32,175         --    32,175           --
                                                                                                       -------   
 Other comprehensive income, net of tax:
    Unrealized net holding gain arising during the year,
    net of tax (pre-tax gain $17,709)                           --         --         --         --    10,514           --
    Reclassification adjustment for net loss realized
   in net income during the year (pre-tax loss $166)            --         --         --         --        98           --
                                                                                                       -------
   Other comprehensive income                                   --         --         --     10,612    10,612           --
                                                                                                       -------
Comprehensive income                                            --         --         --               42,787           --
                                                                                                       -------
Cash dividend declared, $.86 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
                                                           ----------------------------------------------------------------
Ending balance, December 31, 1997                           24,257    112,702     32,119     15,851                 (6,104)
Comprehensive income
    Net income  1998                                            --         --     35,015         --    35,015           --
                                                                                                       -------
    Other comprehensive income, net of tax:
    Unrealized net holding gain arising during the year,
    net of tax (pre-tax gain $5,652)                            --         --         --         --     3,342           --
     Reclassification adjustment for net gain realized
      in net income during the year (pre-tax gain $998)         --         --         --         --      (590)          --
                                                                                                       -------     
    Other comprehensive income                                  --         --         --      2,752     2,752           --
                                                                                                       -------
Comprehensive income                                            --         --         --               37,767           --
                                                                                                       -------
Cash dividend declared, $.99 per share                          --         --    (26,601)        --                     --
Stock options exercised                                         73        822         --         --                     --
15% stock split (3,646,672 shares)                           3,647     (3,647)        --         --                     --
Treasury stock purchased                                        --         --         --         --                (10,439)
Sale of treasury stock                                          --        521         --         --                  4,874
                                                           ----------------------------------------------------------------
Ending balance, December 31, 1998                          $27,977    110,398     40,533     18,603                (11,669)
                                                           ----------------------------------------------------------------
</TABLE>
Per share data has been  adjusted for a 15% stock split in 1998,  1997 and 1996.
See accompanying notes to consolidated financial statements.

                                       51
<PAGE>

<TABLE>


                                                                            Consolidated Statements of Cash Flows         
<CAPTION>

(dollars in thousands)                                                               Years Ended December 31,
                                                                         
                                                                              1998            1997            1996
                                                                          -----------------------------------------    
Increase/(decrease) in cash and cash equivalents

Cash flows from operating activities:
<S>                                                                    <C>                <C>             <C>   
Net income.............................................................$    35,015          32,175          28,699
                                                                          -----------------------------------------
Adjustments to reconcile net income to net cash provided by/
 (used in) operating activities:
  Depreciation and amortization.........................................     2,532           3,342           2,951
  Gain on sales of fixed assets.........................................      (591)           (460)            ---
  Provision for loan losses.............................................     4,610           5,414           6,577
  Provision for deferred tax (benefit)/expense..........................     1,405          (3,693)         (4,088)
  Net (gain)/loss on sale or call of securities available for sale......      (998)            166           4,536
  (Increase)/decrease in taxes receivable...............................      (540)            730          (1,115)
  Decrease in interest receivable.......................................     1,189           1,599             856
  Increase/(decrease) in interest payable...............................      (293)            191             144
  (Increase)/decrease in other assets...................................     8,416           5,386         (17,098)
  Increase/(decrease) in accrued expenses...............................      (464)          8,125           4,894
                                                                            ----------------------------------------- 
  Total adjustments.....................................................    15,266          20,800          (2,343)
                                                                            ----------------------------------------- 
  Net cash provided by operating activities.............................    50,281          52,975          26,356
                                                                            ----------------------------------------- 
Cash flows from investing activities:
  Proceeds from sales of securities available for sale..................    32,785         179,342         382,780
  Proceeds from maturities and calls of securities available for sale...   229,362         205,256         125,978
  Purchase of securities available for sale.............................  (372,006)       (350,118)       (503,892)
  Net increase in loans.................................................   (32,904)        (70,148)        (27,469)
  Proceeds from sales of real estate owned..............................     4,220           3,665           4,196
  Proceeds from sales of fixed assets...................................     1,478           3,967             ---
  Capital expenditures..................................................    (1,832)         (2,360)         (1,041)
                                                                            ----------------------------------------- 
  Net cash used in investing activities.................................  (138,897)        (30,396)        (19,448)
                                                                            -----------------------------------------
  Net increase in deposits..............................................    85,551          68,717          22,497
  Increase in short-term borrowing......................................    20,074          16,188          55,008
  Proceeds from exercise of stock options...............................       895           1,624             935
  Proceeds from sale of treasury stock..................................     5,395           3,026             794
  Payments to acquire treasury stock....................................   (10,439)         (7,735)           (805)
  Dividends paid........................................................   (25,671)        (22,438)        (19,447)
                                                                           ------------------------------------------
  Net cash provided by financing activities.............................    75,805          59,382          58,982
                                                                           ------------------------------------------
Net increase/(decrease) in cash and cash equivalents....................   (12,811)         81,961          65,890
Cash and cash equivalents at beginning of year..........................   437,740         355,779         289,889
                                                                           ------------------------------------------
Cash and cash equivalents at end of year...............................$   424,929         437,740         355,779
                                                                           ------------------------------------------

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

  Interest paid..................,.....................................$    88,640          86,329          82,198
  Income taxes paid.....................................................    18,273          21,615          22,363
  Transfer of loans to real estate owned................................     4,787          10,234           8,393
  Increase in dividends payable.........................................       930             839             751
  Change in unrealized (gain)/loss on securities available for sale-gross   (4,654)        (17,875)         12,134
  Change in deferred tax effect on unrealized gain/(loss) on securities
    available for sale..................................................     1,902           7,263          (5,010)
                                                                           ------------------------------------------
</TABLE>



                                       52
<PAGE>

(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 fo 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 restructured loans.

Allowance for Loan Losses                                
     An allowance for loan losses is maintained at a level  considered  adequate
by management to provide for probable 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.

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 

                                       53
<PAGE>

                                                                                
Notes to Consolidated Financial Statements(continued)                           
                                                                                
                                                                                
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 $20.1  million  plus 1999 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  "Accounting  for
Stock Issued to Employees" (APB Opinion 25) 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.                         
                                                                                
Segment Reporting                                                               
     During 1998, the Company adopted the Financial  Accounting  Standards Board
Statement of Financial  Accounting  Standards No. 131 "Disclosure about Segments
of an  Enterprise  and Related  Information"  (Statement  131).  This  statement
requires the Company to report financial and other  information  about operating
segments meeting certain  quantitative and other requirements as defined by this
statement.                                                                      
     The Company's  operations are solely in the financial services industry and
include the provision of  traditional  banking  services.  The Company  operates
solely  in the  geographical  region of  Upstate  New York.  In the  opinion  of
management,  the  Company  does not have any  reportable  segments as defined by
Statement 131.                                                                  
                                                                                
(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  $10.0 million and $9.8
million at December 31, 1998 and 1997, respectively.                            
<TABLE>                                                                         
                                                                                
(3)  Securities  Available for Sale                                             
     The amortized cost and approximate market value of the securities available
for sale are as follows:                                                        
<CAPTION>                                                                       
                                                                                
 (dollars in thousands)                            At December 31, 1998         
                                                                                
                                                  Gross           Gross     Approximate           
                              Amortized      Unrealized      Unrealized    Market Value           
                                   Cost           Gains          Losses                           
                                                                                                  
 U.S. Treasuries                                                                                  
<S>                            <C>               <C>                <C>         <C>               
    and agencies............   $163,244           4,581              --         167,825           
  States and political                                                                            
    subdivisions............    124,390           5,598             243         129,745           
 Mortgage-backed                                                                                  
   securities...............    246,531           3,390             432         249,489           
 Other......................    126,183             303             138         126,348           
                              ----------------------------------------------------------          
Total debt                                                                                        
     securities.............    660,348          13,872             813         673,407           
 Equity securities..........     25,610          18,393              --          44,003           
                              ----------------------------------------------------------          
Total securities                                                                                  
  available for                                                                                   
        sale...............    $685,958          32,265             813         717,410           
                              ----------------------------------------------------------          
                                                                                                  
                                                                                                  
</TABLE>                                                                        
<TABLE>                  
(dollars in thousands)                            At December 31, 1997                            
                                                                                                  
                                                  Gross           Gross     Approximate           
                              Amortized      Unrealized      Unrealized    Market Value           
                                   Cost           Gains          Losses                           
                                                                                                  
 U.S. Treasuries                                                                                  
<S>                            <C>               <C>                <C>         <C>               
    and agencies......         $273,517           5,354              48         278,823           
  States and political                                                                            
    subdivisions......          109,210           4,577              --         113,787           
 Mortgage-backed                                                                                  
   securities.........          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>                                         

                                       54
<PAGE>
                                
                                               
Notes to Consolidated Financial Statements(continued)






<TABLE>

   The  following  table  distributes  the debt  securities  available  for sale
portfolio as of December  31,  1998,  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................$ 46,751      47,046
Due after one year through five years.. 275,580     278,193
Due after five years through ten years. 200,888     205,755
Due after ten years.................... 137,129     142,413
                                       --------------------
                                       $660,348     673,407
                                       --------------------

</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 1998, 1997 and 1996 are as follows:

<CAPTION>



(dollars in thousands)                                     

                              At December 31,
                           1998     1997     1996
<S>                    <C>       <C>      <C>    
Proceeds...............$ 32,785  179,342  382,780
Gross realized gains...   1,000      828    3,214
Gross realized losses..       2      994    7,750
</TABLE>


     The  amount of  securities  available  for sale that have been  pledged  to
secure public deposits and for other purposes required by law amounted to $269.2
million and $288.9  million at December 31, 1998 and 1997,  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, 1998 and 1997.
<TABLE>

(4)  Loans and Allowance for Loan Losses                                       
    A summary of loans by category is as follows:
<CAPTION>

(dollars in thousands)

                                                 At December 31,
                                              1998            1997
<S>                                        <C>             <C>    
 Commercial............................$   187,308         183,855
 Construction..........................     12,782           7,902
 Residential mortgage loans............    949,524         905,298
 Home equity line of credit............    147,581         172,448
 Installment loans.....................     26,574          29,989
                                       ----------------------------
 Total loans...........................  1,323,769       1,299,492
 Less: Unearned income.................      1,066           1,216
       Allowance for loan losses.......     54,375          53,455
                                       ----------------------------
 Net Loans.............................$ 1,268,328       1,244,821
                                       ----------------------------
</TABLE>


     At December 31, 1998 and 1997, loans to executive officers,  directors, and
to  associates  of such  persons  aggregated  $3.8  million  and  $6.8  million,
respectively. During 1998, new loans of $1.9 million were made and repayments of
loans totalled $4.9 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, 
                                    1998     1997    1996
<S>                                <C>      <C>      <C>   
Loans in nonaccrual status.........$7,147    6,298   10,748
Loans  contractually past due
  3 payments or more and still
    accruing  interest.............  1,454   1,060      792
Restructured  loans ...............  3,782   3,294    2,495
                                   ------------------------
Total nonperforming loans..........$12,383  10,652   14,035
                                   ------------------------
</TABLE>

     Interest on nonaccrual  and  restructured  loans of $1.0 million in each of
1998 and 1997,  and $1.3  million in 1996 would have been  earned in  accordance
with the original  contractual terms of the loans.  Approximately $498 thousand,
$519  thousand,  and $834  thousand of interest on nonaccrual  and  restructured
loans  was  collected  and  recognized  as  income  in  1998,  1997,  and  1996,
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>


                                  1998      1997      1996
<S>                            <C>        <C>       <C>                   
Balance at beginning of year...$53,455    51,561    48,320                
Provision for loan losses......  4,610     5,414     6,577                   
Loans charged off.............. (6,561)   (6,579)   (5,648)                           
Recoveries on loans
 previously charged off........  2,871     3,059     2,312
                               ----------------------------
Balance at year end............$54,375    53,455    51,561              
                               ----------------------------             
</TABLE>


                                       55
<PAGE>


Notes to Consolidated Financial Statements(continued)

   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, 1998 and 1997.  There were newly
restructured  retail  loans  totalling  $4.7 million and $3.7 million that as of
December 31, 1998 and 1997 respectively, were identified as impaired loans. None
of the  allowance  for loan losses has been  allocated to these  impaired  loans
because  management  believes  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 1998, 1997, and 1996, the average balance of impaired loans was $4.0
million,   $6.0  million,  and  $8.5  million,   respectively,   and  there  was
approximately $412 thousand, $350 thousand, and $562 thousand of interest income
recorded on these loans in the accompanying consolidated statements of income.
     There were $1.4 million of loans  pledged for various  purposes at December
31, 1997. No loans were pledged at December 31, 1998.
<TABLE>

     (5) Bank  Premises  and  Equipment
     A summary of premises and equipment at December 31, 1998 and 1997 follows:
<CAPTION>

(dollars in thousands)


                                          1998     1997
<S>                                    <C>      <C>                                    
Land.............................     $  2,877    2,511                                  
Buildings .......................       21,537   22,461 
Furniture, fixtures and equipment.      16,892   16,229
 Leasehold improvements                  3,692    3,679 
                                       -----------------    
                                        44,998   44,880  
Accumulated depreciation and
     amortization.......               (27,976) (26,271)
                                       -----------------
Total..................................$17,022   18,609
                                       -----------------
</TABLE>



   Depreciation  and  amortization  expense  approximated  $2.5  million,   $3.3
million,  and $3.0  million for the years 1998,  1997,  and 1996,  respectively.
Occupancy  expense of Bank premises  included  rental expense of $1.4 million in
1998, $1.3 million in 1997 and $1.2 million in 1996.
<TABLE>

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

                                              1998
(dollars in thousands)           Trustco      Other
                              Short-Term   Short-Term
                                 Account   Borrowings     Total
Amount outstanding at
<S>                             <C>          <C>        <C>    
December 31, 1998...............$104,107     43,817     147,924
Maximum amount
outstanding at any
       month end................ 128,562     48,266     169,254
Average amount
 outstanding.................... 106,660     36,677     143,337
Weighted average interest rate:
 For the year...................    5.12%      3.53        4.71
 As of year end.................    4.45       3.29        4.11
</TABLE>
<TABLE>

                                                1997
(dollars in thousands)          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 amountoo 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
</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  $250 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,
                                 1998       1997       1996
Current tax expense:
<S>                           <C>         <C>        <C>   
 Federal......................$14,498     17,642     16,705
 State........................  3,532      4,943      4,710
                               -----------------------------
Total current tax expense..... 18,030     22,585     21,415
Deferred tax expense/(benefit)  1,405     (3,693)    (4,088)
                               -----------------------------
Total income tax expense..... $19,435     18,892     17,327
                               -----------------------------
</TABLE>

                                       56
<PAGE>


Notes to Consolidated Financial Statements(continued)

<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,
1998 and 1997 is as follows:
<CAPTION>

(dollars in thousands)December 31,
                                       1998              1997
                                    Deductible/     Deductible/
                                      (taxable)      (taxable)
                                     temporary       temporary
                                   differences     differences
<S>                                  <C>              <C> 
Bond accounting......................$   (185)           (54)
Benefits and deferred
     remuneration....................   4,438          4,354
Deferred loan fees, net..............     553            642
Difference in reporting the  
  provision for loan losses,net......  24,460         26,605
Other income or expense   
 not utilized for tax purposes.......   6,934          6,540
Depreciable assets...................   1,395          1,294
Other items..........................   1,278            897
                                     ------------------------
      Total..........................  38,873         40,278
Valuation reserve....................  (2,051)        (2,051)
                                     ------------------------
Net deferred tax asset 
   at end of year....................  36,822         38,227
Net deferred tax asset at 
    beginning of year................  38,227         34,534
                                     ------------------------
Deferred tax expense/(benefit).......$  1,405         (3,693)
                                     ------------------------
</TABLE>

   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, 1998 and 1997 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.  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 $36.8 million
and $38.2 million at December 31, 1998 and 1997, 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 $12.8 million at December  31,1998,
and $10.9 million at December 31, 1997,  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>

                                      1998       1997      1996
<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)      (3.7)     (3.3)
State income tax, net of
 federal tax benefit...............    4.6        5.3       5.4
 Other items.......................   (0.2)       0.4       0.6
                                    ----------------------------
Effective income tax rate..........   35.7%      37.0      37.7
                                    ----------------------------
</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, 1998 and
1997:
<TABLE>

Change in Projected Benefit Obligation:
<CAPTION>

                                              Projected
                                          Pension Benefits
(dollars in thousands)................     1998       1997
Projected benefit obligation
<S>                                      <C>        <C>   
    at beginning of year..............   $19,405    16,336
Service cost..........................       798       712
Interest cost.........................     1,215     1,054
Benefits paid.........................    (1,445)   (1,025)
Assumption changes and other..........      (200)    2,328
                                       --------------------
Projected benefit obligation 
  at end of year......................   $19,773    19,405
                                       --------------------
</TABLE>

  Assumption changes in 1997 included the effect of new mortality tables on the
plan's projected benefit obligation.



                                       57
<PAGE>

Notes to Consolidated Financial Statements(continued)
<TABLE>

Change in Plan Assets:
<CAPTION>

(dollars in thousands)                          1998       1997
Fair value of plan assets at
<S>                                           <C>         <C>   
 beginning of year.......................     $29,776     25,170
Actual return on plan assets.............       5,463      5,631
Benefits paid............................      (1,445)    (1,025)
                                         ------------------------
Fair value of plan assets at end of year.      33,794     29,776

Funded status............................      14,020     10,371
Unrecognized net actuarial gain..........     (11,431)    (7,979)
Unrecognized prior service cost..........        (329)      (375)
Unrecognized transition asset............        (295)      (442)
                                         ------------------------
Prepaid benefit cost.....................     $ 1,965      1,575
                                         ------------------------
</TABLE>
<TABLE>

Components of Net Pension Benefit:
<CAPTION>
                                           For the years ended December 31,
(dollars in thousands)                          1998      1997     1996
<S>                                           <C>       <C>      <C>
Service cost.............................$       798       712      653
Interest cost............................      1,215     1,054      995
Expected return on plan assets...........     (1,902)   (1,603)  (1,383)
Amortization of net gain.................       (308)     (220)    (125)
Amortization of unrecognized  
 prior service cost......................        (45)      (45)     (45)
Amortization of unrecognized 
 transition asset........................       (148)     (148)    (148)
                                          -------------------------------
Net periodic pension benefit.............$      (390)     (250)     (53)
                                          -------------------------------
</TABLE>
<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>

                                                1998       1997      1996
<S>                                            <C>         <C>       <C> 
Weighted average discount rate ...........     6.50%       6.50      6.50
Rate of increase in future 
    compensation .........................     6.00        6.00      6.00
Expected long-term rate of return
  on assets ..............................     6.50        6.50      6.50
</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 $3.4 million,  $3.0
million, and $2.6 million in 1998, 1997, and 1996,  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 Investmen t Account. These assets are
reflected  as other  assets in the  December  31,  1998 and  1997,  consolidated
statement of condition.



 (b) Postretirement Benefits
     The Company  permits  retirees 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.
     The following  table shows the plan's funded status and amounts  recognized
in the Company's  consolidated  statements of condition at December 31, 1998 and
1997.
<TABLE>

Change in Projected Benefit Obligation:
<CAPTION>

                                            Projected Post-
                                            Retirement Benefits
(dollars in thousands)                     1998       1997
Projected benefit obligation
<S>                                     <C>          <C>  
    at beginning of year................$ 8,807      7,706
Service cost............................    203        378
Retiree contributions...................     70         69
Interest cost...........................    336        513
Benefits paid...........................   (194)      (162)
Assumption changes and other............ (3,504)       303
Projected benefit obligation
                                         -----------------
   at end of year.......................$ 5,718      8,807
                                         -----------------
  
</TABLE>


 Assumption  changes  included the effect of changes to the  Company's  health
insurance plans.
<TABLE>

Change in Plan Assets:
<CAPTION>

(dollars in thousands)                        1998       1997
Fair value of plan assets at
<S>                                      <C>          <C>  
    beginning of year....................$ 10,414      8,860
Actual return on plan assets..............  2,049      1,877
Employer contribution.....................      4          5
Retiree contributions.....................     70         69
Taxes.....................................   (463)      (235)
Benefits paid.............................   (193)      (162)
                                          -------------------
Fair value of plan assets at end of year.. 11,881     10,414
                                          -------------------
Funded status.............................  6,163      1,607
Unrecognized net actuarial gain........... (7,435)    (3,002)
                                          -------------------
Accrued benefit cost.....................$  1,272     (1,395)
                                          -------------------
</TABLE>
<TABLE>

Components of Net Periodic Benefit Cost:
<CAPTION>
                                   For the years ended December 31,
(dollars in thousands)                  1998   1997   1996
<S>                                   <C>      <C>    <C>
Service cost..........................$  203    378    323
Interest cost............................336    513    444
Expected return on plan assets..........(398)  (336)  (304)
Amortization of net gain................(260)   (40)   (31)
                                        -------------------
Net periodic pension (benefit)/expense$ (119)   515    432
                                        -------------------
</TABLE>


                                       58
<PAGE>

Notes to Consolidated Financial Statements(continued)
  
     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
1998 and thereafter.  A one percentage point increase in the assumed health care
cost  in  each  year  would  increase  the  accumulated  postretirement  benefit
obligation,  as of December 31, 1998, by approximately $845 thousand,  and would
increase the  aggregate of the service and the interest  cost  components of net
periodic  postretirement  benefit cost for the year ended  December 31, 1998, by
approximately $125 thousand.
<TABLE>
     
     The weighted average  assumptions  used to determine the projected  benefit
obligation at December 31, 1998, 1997, and 1996 were:
<CAPTION>

                                           1998   1997   1996
<S>                                       <C>     <C>    <C> 
Discount rate..............................6.50%  6.50   6.50
After tax return on plan assets............3.84   3.84   3.84
</TABLE>

(c)  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 both 1998 and 1997 and $1.3 million in
1996.
     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 $3.0 million,  $2.6 million,  and
$2.1 million in 1998, 1997 and 1996 respectively.
     The  Company  has  awarded  1.5  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.

 (d) Stock Option Plans 
<TABLE>
   
     At December 31,  1998,  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 as follows:
<CAPTION>


(dollars in thousands
 except per share data)
                                   1998            1997          1996
  Net income:
<S>                             <C>              <C>           <C>       
    As reported.................$35,015          32,175        28,699    
    Pro forma................... 34,239          31,672        28,364
Basic earnings per share:   
    As reported ................$  1.31            1.19          1.07
    Pro forma...................   1.28            1.17          1.05
Diluted earnings per share:  
  As reported...................   1.25            1.15          1.04
    Pro forma                      1.23            1.14          1.02
   </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 proforma 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  1.8 million
shares of common stock. Under the 1993 Directors Stock Option Plan, the Company
may grant options to its directors for up to  approximately  200 thousand 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.
<TABLE>

    A summary of the status of  TrustCo's  stock option plans as of December 31,
1998,  1997 and 1996 and  changes  during the years  ended on those dates are as
follows:
<CAPTION>

                             Outstanding   Options   Exercisable  Options
                                           Average              Average
                                            Option               Option
                                  Shares    Price      Shares    Price
<S>                           <C>          <C>      <C>         <C>  
Balance, January 1, 1996.....  2,338,389    $ 9.11   1,441,872   $8.14
New options awarded - 1996...    521,659     13.41     117,716   13.63
Cancelled options - 1996.....     10,951     11.80          --      --
Exercised options - 1996.....    140,091      5.71     140,091    5.71
Options became exercisable...         --        --     352,764    9.94
                             -------------------------------------------
Balance, December 31, 1996...  2,709,006     10.10   1,772,261    9.05
New options awarded - 1997...    460,230     15.80     102,626   15.80
Cancelled options - 1997.....     35,959     12.80          --      --
Exercised options - 1997.....    188,752      8.62     188,752    8.62
Options became exercisable...         --        --     354,900   11.47
                             ------------------------------------------
Balance, December 31, 1997...  2,944,525     11.05   2,041,035    9.85
New options awarded - 1998...    396,175     23.03      88,435   23.03
Cancelled options - 1998.....      9,105     13.57          --      --
Exercised options - 1998.....     84,660      8.38      84,660    8.38
Options became exercisable...         --        --     358,519   12.84
                             ------------------------------------------
Balance, December 31, 1998...  3,246,935    $12.58   2,403,329  $10.84
                             ------------------------------------------
</TABLE>

                                       59
<PAGE>

<TABLE>

   There are approximately  2.4 million,  2.0 million and 1.8 million of options
that are  exercisable at year end 1998,  1997 and 1996,  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> 
1998...................................$4.73      4.45
1997................................... 2.76      2.50
1996................................... 2.46      2.76
</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> 
     1998............................  4.12%       4.12
     1997............................  5.15        5.15
     1996............................  5.06        5.06
Risk-free interest rate:
     1998............................  5.43        5.44
     1997............................  6.39        6.35
     1996............................  6.65        6.62
Expected volatility rate:
     1998............................ 19.41       18.87
     1997............................ 20.20       19.31
     1996............................ 20.65       21.23
Expected lives.......................  7.5 years   6.0 years
</TABLE>
<TABLE>

  The following table summarizes  information  about the stock option plans for
options outstanding at December 31, 1998:
<CAPTION>




                                              Weighted
                               Options         Average       Weighted
Range of                   Outstanding       Remaining        Average
  Exercise                    Year End     Contractual       Exercise
     Price                        1998            Life          Price
                       -----------------------------------------------
Less than
<S>                          <C>             <C>                <C> 
    $10.00                   1,026,152       4.4 years          $7.94

Between $10.01
   and $15.00                1,354,663       6.7 years          11.93

Greater than
   $15.01                      866,120       9.4 years          19.10
                       -----------------------------------------------
Total                        3,246,935       6.7 years         $12.58
                       -----------------------------------------------

</TABLE>
<TABLE>
     The following table  summarizes  information  about the  exercisable  stock
options at December 31, 1998:
<CAPTION>
                                            Weighted
                               Options         Average       Weighted
Range of                   Outstanding       Remaining        Average
  Exercise                    Year End     Contractual       Exercise
     Price                        1998            Life          Price
                       -----------------------------------------------
Less than
<S>                          <C>             <C>               <C>  
    $10.00                   1,026,152       4.4 years          $7.94

Between $10.01
   and $15.00                1,084,619       6.5 years          11.66

Greater than
   $15.01                      292,558       9.3 years          17.97
                       -----------------------------------------------
Total                        2,403,329       5.9 years         $10.84
                       -----------------------------------------------
</TABLE>
<TABLE>

(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)
<S>                                                <C>    
1999...............................................$ 1,236
2000...............................................  1,158
2001...............................................  1,082
2002...............................................    899
2003...............................................    815
2004 and after.....................................  4,986
                                                   -------
                                                   $10,176
                                                   ------- 
</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, 1998, the maturity of total time deposits is as follows:
<CAPTION>

(dollars in thousands)
<S>                                              <C>     
Under 1 year..................................... $693,721
1 to 2 years.....................................  194,262
2 to 3 years.....................................   34,818
3 to 4 years.....................................   17,593
4 to 5 years.....................................   24,135
over 5 years.....................................    4,063
                                                  --------
                                                  $968,592
                                                  --------
</TABLE>
(d)  Contingent Liability
     The Company  established a loss accrual of $750 thousand associated with an
environmental  contamination  remediation  program at one of its facilities.  At
this time,  management does not believe material additional cost for remediation
will be required at this site.


                                       60
<PAGE>






Notes to Consolidated Financial Statements(continued)



(10)  Earnings Per Share
<TABLE>
   
     A  reconciliation  of the  component  parts of earnings per share for 1998,
1997 and 1996 follows:
<CAPTION>

(dollars in thousands,                   Weighted
except per share data)             Average Shares     Per share
                             Income   Outstanding       Amounts
For the year ended
 December 31, 1998:
Basic EPS:
 Income available to common 
<S>                         <C>            <C>             <C>  
 shareholders...............$35,015        26,813          $1.31
Effect of Diluted Securities:
 Stock Options...............    --         1,141             --
                            -------------------------------------
Diluted EPS.................$35,015        27,954          $1.25
                            -------------------------------------
For the year ended
 December 31, 1997:
Basic EPS:
 Income available to common
 shareholders...............$32,175        27,074          $1.19
Effect of Diluted Securities:
 Stock Options..............     --           850             --
                            -------------------------------------
Diluted EPS.................$32,175        27,924          $1.15
                            -------------------------------------
For the year ended
 December 31, 1996:
Basic EPS:
 Income available to common
 shareholders...............$28,699        26,937          $1.07
Effect of Diluted Securities:
 Stock Options..............     --           661             --
                            ------------------------------------
Diluted EPS.................$28,699        27,598          $1.04
                            ------------------------------------
</TABLE>




(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.
Commitments  generally have fixed expiration dates or other termination  clauses
and may require a fee.  Commitments  sometimes  expire without being drawn upon.
Therefore, the total commitment amounts do not necessarily represent future cash
requirements.  These  arrangements have credit risk essentially the same as that
involved in extending  loans to customers  and are subject to the 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,
1998 and 1997 was $230.2 million and $223.8 million respectively.  Approximately
five-eights of these  commitments  were for variable rate products at the end of
1998.
     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,  1998 and 1997 was $2.0  million and
$7.7  million,  respectively.  No  losses  are  anticipated  as a result of loan
commitments or standby letters of credit.

(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.
<TABLE>

(dollars in thousands)               As of December 31, 1998
                                      Carrying         Fair  
                                         value        value
<CAPTION>

Financial assets:
<S>                                 <C>           <C>    
    Cash and cash equivalents ......$  424,929      424,929
    Securities available for sale ..   717,410      717,410
    Loans........................... 1,268,328    1,349,153
    Accrued interest receivable.....    14,632       14,632
Financial liabilities:
    Demand deposits ................   154,358      154,358
    Interest-bearing deposits ...... 1,953,056    1,960,520
    Borrowings .....................   147,924      147,924
    Accrued interest payable........     2,839        2,839
</TABLE>
<TABLE>

(dollars in thousands)...........      As of December 31, 1997
                                      Carrying        Fair
                                         value       value
<CAPTION>
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
</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.



                                       61
<PAGE>



Notes to Financial Statements(continued)


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.  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,  1998 and 1997,  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, 1998 and 1997,  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.
     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, 1998 and 1997 for the Bank and the
Company (on a consolidated basis):
<TABLE>

(dollars in thousands)........     As of December 31, 1998
<CAPTION>
                                  Amount               Ratio
Tier I (leverage) capital:
<S>                             <C>                    <C>  
   Trustco Bank, NA............ $148,077                6.13%
   TrustCo Bank Corp NY........  167,239                6.89
Tier I risk based capital:
   Trustco Bank, NA............  148,077               11.45
   TrustCo Bank Corp NY........  167,239               12.78
Total risk based capital:
   Trustco Bank, NA............  164,718               12.73
   TrustCo Bank Corp NY........  184,069               14.06

(dollars in thousands)........     As of December 31, 1997
                                   Amount               Ratio
Tier I (leverage) capital:
   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
</TABLE>

                                       62
<PAGE>




Notes to Consolidated Financial Statements(continued)
<TABLE>

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

Statements of Income

(dollars in thousands)             Years Ended December 31,

Income:                          1998       1997       1996
 Dividends and interest
<S>                           <C>         <C>        <C>   
 from subsidiaries............$30,378     27,227     20,418
 Gain on sale of securities...    862         --         --
 Income from other investments    453        379        301
                              -----------------------------
 Total income................. 31,693     27,606     20,719
                              -----------------------------
Expense:
  Operating supplies..........     78         98        120
  Professional services ......     17         33        222
  Miscellaneous expense.......    107        110        308
                              -----------------------------          
           Total expense......    202        241        650
                              -----------------------------
Income before income
  taxes and undistributed
  net income of subsidiaries.. 31,491     27,365     20,069
Income tax expense/(benefit)..    420         45        (98)
                              ------------------------------
Income before equity in
  undistributed net
  income of subsidiaries...... 31,071     27,320     20,167
Equity in undistributed net
  income of subsidiaries......  3,944      4,855      8,532
                              ------------------------------
Net income....................$35,015     32,175     28,699
                              ------------------------------
</TABLE>
<TABLE>

Statements of Condition
(dollars in thousands)                         December 31,
<CAPTION>

Assets:                                      1998        1997
<S>                                    <C>            <C>   
  Cash in subsidiary bank..............$   13,938      10,480
  Noninterest bearing note receivable
    from subsidiary....................        --       1,117
  Investments in subsidiaries..........   156,660     152,692
  Securities available for sale........    29,889      26,205
  Other assets.........................       304         463
                                       -----------------------
          Total assets.................  $200,791     190,957
                                       -----------------------
Liabilities and shareholders' equity:
  Accrued expenses and other liabilities $ 14,949      12,132
                                       -----------------------
       Total liabilities...............    14,949      12,132
                                       -----------------------
Shareholders' equity...................   185,842     178,825
    Total liabilities and shareholders'
                                       ----------------------
equity.................................$  200,791     190,957
                                       ----------------------
</TABLE>
<TABLE>



Statements of Cash Flows
(dollars in thousands)                     Years Ended December 31,
<CAPTION>
                                          1998       1997        1996
Increase/(decrease) in cash and  
 cash equivalents:
Cash flows from operating activities:
<S>                                     <C>          <C>         <C>   
Net income...........................   $35,015      32,175      28,699
                                     ------------------------------------
Adjustments to reconcile net income
 to net cash provided by operating
 activities:
 Equity in undistributed net
     income of subsidiaries..........    (3,944)     (4,855)     (8,532)
       Gain on sales of securities...      (862)         --          --
      (Increase)/decrease in other
               assets................       159         833        (874)
 Increase/(decrease) in accrued 
 expenses............................        24          14         (19)
                                     ------------------------------------ 
 Total adjustments...................    (4,623)     (4,008)     (9,425)
                                     ------------------------------------
 Net cash provided by operating
         activities..................    30,392      28,167      19,274
                                     ------------------------------------
Cash flows from investing activities:
  Proceeds from sale of securities 
      available for sale.............     3,530          --          --
  Purchase of securities available 
      for sale.......................    (1,761)       (349)       (253)
Decrease in noninterest bearing
    note receivable from subsidiary .     1,117          --         500
     Net cash provided by/(used in)  
                                     -----------------------------------
        investing activities.........     2,886        (349)        247
                                     -----------------------------------
Cash flows from financing activities:
  Proceeds from exercise of stock
   options...........................       895       1,624         935
  Dividends paid.....................   (25,671)    (22,438)    (19,447)
  Payments to acquire treasury stock.   (10,439)     (7,735)       (805)
  Proceeds from sale of treasury
   stock.............................     5,395       3,026         794
                                     -----------------------------------
      Net cash used in financing
       activities....................   (29,820)    (25,523)    (18,523)
                                     -----------------------------------
Net increase in cash and cash
       equivalents...................     3,458       2,295         998
Cash and cash equivalents at
   beginning of year.................    10,480       8,185       7,187
Cash and cash equivalents at
                                     -----------------------------------
   end of year.......................$   13,938      10,480       8,185
                                     -----------------------------------
Supplemental disclosure of
   cash flow information:
  Increase in dividends payable......$      930         839         751
  Equity contribution to subsidiary..        --       1,000       1,000
  Change in unrealized gain on
    available for sale securities--
     gross...........................    (4,591)     (9,891)     (3,111)
  Change in deferred tax effect on 
     unrealized gain on securities 
     available for sale                   1,876       4,008       1,285
                                     -----------------------------------          
</TABLE>


                                       63
<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                                                          
Retired 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.                                                       
Interim President,
New England College                                       
                                                                            
James H. Murphy, D.D.S.                                                     
Orthodontist                                                                
                                                                            
Richard J. Murray, Jr.                                                      
Chief Executive Officer                                                     
R.J. Murray Co., Inc.                                                       
                                                                            
Kenneth C. Petersen                                                         
President and Chief Operating Officer
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.



                                       64
<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

HUMAN RESOURCES AND
QUALITY CONTROL
Vice President
Cheri J. Parvis

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

LOAN DIVISION,
TRUST DEPARTMENT,
MARKETING, AND
COMMUNITY RELATIONS
Senior Vice President
Nancy A. McNamara

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

COMMERCIAL LOANS
Vice President
George W. Wickswat

Senior Commercial Loan Officer
Eric W. Schreck

Commercial Loan Officer
Deborah K. Appel

MORTGAGE LOANS
Vice President
Daniel R. Saullo

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

Trust Officers
John P. Fulgan
Richard W. Provost

Investment Officer
Peter L. Gregory

MARKETING
Marketing Officer
Robert M. Leonard


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

Vice Presidents
Kevin M. Curley
Scot R. Salvador

BRANCHES
Branch Officer
Thomas H. Lauster

COMPLIANCE
Vice President
Donald J. Csaposs

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

LEGAL COUNSEL
Administrative Vice President
Henry C. Collins

BANK/TRUST OPERATIONS
Administrative Vice President
James D. McLoughlin

Vice President
Ann M. Noble





                                       65
<PAGE>


                                                                Branch Locations

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

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

Bay Road Office
345 Bay Road
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

Cobleskill Office
RR #3, Rt. 7
Cobleskill
Telephone: 254-0290

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 Rd
Suite 9,
Queensbury Office
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 1South 
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

Ushers Road Office
308 Ushers Road
Ballston Lake
Telephone: 877-8069

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



                                       66
<PAGE>


General Information 


ANNUAL MEETING
Monday, May 17, 1999
10:00 AM
192 Erie Boulevard
Schenectady,NY 12305-1808

CORPORATE HEADQUARTERS
320 State Street
Schenectady, New York 12305-2356
(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.  Request 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 Department
P.O. Box 380
Schenectady, New York
12301-0380


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

                                       67
<PAGE>

 


                                    Exhibits
                                
  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.



                                       68
<PAGE>





                                
KPMG, LLP                                                    Exibit 23
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),  Form S-8 (No. 33-67176),  Form S-8 (No. 33-60409), and Form
S-3 (No.  333-35153),  of TrustCo Bank Corp NY and  subsidiaries,  of our report
dated January 22, 1999, relating to the consolidated  statements of condition of
TrustCo Bank Corp NY and  subsidiaries as of December 31, 1998 and 1997, 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,
1998,  which report  appears in the December 31, 1998 Annual Report on Form 10-K
of TrustCo Bank Corp NY.

                                  /s/ KPMG LLP

March 19, 1999





                                       69
<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 1998 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 16th day of February 1999.

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

Joan Clark
Notary Public, State of New York
Qualified in Albany County
No. 01CL4822282
Commission Expires Nov. 30, 2000


                                       70
<PAGE>


<TABLE> <S> <C>


<ARTICLE>                                            9


<MULTIPLIER>                                     1,000

       
<S>                              <C>
<PERIOD-TYPE>                    12-MOS
<FISCAL-YEAR-END>                DEC-31-1998
<PERIOD-START>                   JAN-01-1998
<PERIOD-END>                     DEC-31-1998
<CASH>                                           41867
<INT-BEARING-DEPOSITS>                              83
<FED-FUNDS-SOLD>                                358000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>       742389
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                           1322703
<ALLOWANCE>                                      54375
<TOTAL-ASSETS>                                 2485080
<DEPOSITS>                                     2107414
<SHORT-TERM>                                    147924
<LIABILITIES-OTHER>                              43900
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                         27977
<OTHER-SE>                        157865
<TOTAL-LIABILITIES-AND-EQUITY>    2,485,080
<INTEREST-LOAN>                                 110635
<INTEREST-INVEST>                 40879
<INTEREST-OTHER>                                 22536
<INTEREST-TOTAL>                  174,050
<INTEREST-DEPOSIT>                               81596
<INTEREST-EXPENSE>                               88347
<INTEREST-INCOME-NET>             85,703
<LOAN-LOSSES>                                     4610
<SECURITIES-GAINS>                                 998
<EXPENSE-OTHER>                                  48765
<INCOME-PRETAX>                                  54450
<INCOME-PRE-EXTRAORDINARY>                       35015
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                      35,015
<EPS-PRIMARY>                                     1.31       <F1>
<EPS-DILUTED>                                     1.25       <F2>
<YIELD-ACTUAL>                                    3.81
<LOANS-NON>                                       7147
<LOANS-PAST>                                      1454
<LOANS-TROUBLED>                                  3782
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 53455
<CHARGE-OFFS>                                     6561
<RECOVERIES>                                      2871
<ALLOWANCE-CLOSE>                 54,375
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>           54,375
        

<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>

</TABLE>


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