TRUSTCO BANK CORP N Y
10-K, 2000-03-24
STATE COMMERCIAL BANKS
Previous: FEDERATED STOCK TRUST, 497, 2000-03-24
Next: SUSQUEHANNA BANCSHARES INC, 10-K, 2000-03-24







                                    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
                   For the Fiscal Year Ended December 31, 1999
                                       Or
          [ ] Transition Report Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934

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

                  320 STATE STREET, SCHENECTADY, NEW YORK 12305
     (Address of principal executive offices)             (Zip Code)

       Registrant's telephone number, including area code: (518) 377-3311

           Securities registered pursuant to Section 12(b) of the Act:

       Title of each class                Name of exchange on which registered
               None                                            None


           Securities registered pursuant to Section 12(g) of the Act:

                          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.[ ]


     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 10, 2000
                  $1 Par Value                                  53,454,924

The aggregate market value of registrant's  common stock (based upon the closing
price on March 10, 2000) held by non-affiliates was approximately $601,367,895.

Documents  Incorporated by Reference (1) Portions of registrant's  Annual Report
to Shareholders for the fiscal year ended December 31, 1999 (Part I and Part II)
(2) Portions of  registrant's  Proxy  Statement  filed for its Annual Meeting of
Shareholders to be held May 15, 2000 (Part III).





<PAGE>

                                      INDEX



Description                                                               Page

PART I
      Item 1    Business                                                    1
      Item 2    Properties                                                  6
      Item 3    Legal Proceedings                                           6
      Item 4    Submission of Matters to a Vote of Security                 6
                   Holders

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

PART III
      Item 10   Directors and Executive Officers of Registrant              8
      Item 11   Executive Compensation                                      9
      Item 12   Security Ownership of Certain Beneficial Owners             9
                   And Management
      Item 13   Certain Relationships and Related Transactions              9
PART IV
      Item 14   Exhibits, Financial Statement Schedules, and                9
                   Reports on Form 8-K

EXHIBITS INDEX                                                              16



<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.  On
February  21,  2000,  TrustCo  entered  into an  agreement  to acquire  Landmark
Financial Corp, and its  subsidiary,  Landmark  Community Bank,  Canajoharie New
York, a federal savings bank with $26 million in assets as of December 31, 1999.
The transaction is expected to be completed in the third quarter of 2000.

Through policy and practice,  TrustCo continues to emphasize that it is an equal
opportunity  employer.  There were 451 full-time equivalent employees of TrustCo
at year-end 1999.  TrustCo had 11,252  shareholders of record as of December 31,
1999, and the closing price of the TrustCo common stock at that date was $13.25.

Bank Subsidiary

TrustCo's banking subsidiary,  Trustco Bank, National  Association (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  1999  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 $1.37 billion as of
December 31, 1999.

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




                                       1
<PAGE>


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.

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



                                       2
<PAGE>


for the year ended  December 31, 1999,  which appears on pages 32 and 33 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,  1999,  which
appears  on page 41  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 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



                                       3
<PAGE>

shareholders.

The  Gramm-Leach-Bliley Act was signed into law on November 12, 1999. This major
banking legislation expands the permissible activities of bank holding companies
such as TrustCo by permitting  them to engage in  activities,  or affiliate with
entities that engage in activities,  that are "financial in nature."  Activities
that the act  expressly  deems to be  financial in nature  include,  among other
things,  securities and insurance underwriting and agency, investment management
and  merchant  banking.  The Federal  Reserve and the  Treasury  Department,  in
cooperation  with one another,  must  determine what  additional  activities are
"financial  in nature."  With certain  exceptions,  the  Gramm-Leach-Bliley  Act
similarly  expands the authorized  activities of subsidiaries of national banks.
The provisions of the  Gramm-Leach-Bliley  Act  authorizing  the expanded powers
became effective March 11, 2000.

Bank holding companies that intend to engage in the newly authorized  activities
must elect to become "financial  holding  companies."  Financial holding company
status is only  available  to a bank  holding  company if all of its  affiliated
depository  institutions  are "well  capitalized"  and "well  managed," based on
applicable banking regulations,  and have a Community Reinvestment Act rating of
at least "a satisfactory  record of meeting  community credit needs."  Financial
holding  companies  and banks may  continue  to  engage in  activities  that are
financial in nature only if they  continue to satisfy the well  capitalized  and
well  managed  requirements.  Bank  holding  companies  that do not  elect to be
financial holding companies or that do not qualify for financial holding company
status may engage only in  non-banking  activities  deemed  "closely  related to
banking" prior to adoption of the Gramm-Leach-Bliley Act.

The Act also calls for "functional  regulation" of financial services businesses
in which  functionally  regulated  subsidiaries  of bank holding  companies will
continue to be regulated by the regulator that  ordinarily has supervised  their
activities. As a result, state insurance regulators will continue to oversee the
activities of insurance companies and agencies,  and the Securities and Exchange
Commission  will  continue to regulate  the  activities  of  broker-dealers  and
investment advisers,  even where the companies or agencies are affiliated with a
bank  holding  company.  Federal  Reserve  authority  to examine and adopt rules
regarding  functionally  regulated subsidiaries is limited. The Act repeals some
of the  exemptions  enjoyed by banks under federal  securities  laws relating to
securities  offered by banks and  licensing  of  broker-dealers  and  investment
advisers.

The   Gramm-Leach-Bliley   Act  imposes  a  new,  "affirmative  and  continuing"
obligation  on all  financial  service  providers  (not  just  banks  and  their
affiliates)  to  safeguard  consumer  privacy  and  requires  federal  and state
regulators,  including the Federal Reserve and the FDIC, to establish  standards
to implement this privacy obligation. With certain exceptions, the Act prohibits
banks  from  disclosing  to  non-affiliated   parties  any  non-public  personal
information  about  customers  unless the bank has provided  the  customer  with
certain  information  and the customer has had the  opportunity  to prohibit the
bank  from  sharing  the  information  with  non-affiliates.   The  new  privacy
obligations become effective six months after the federal banking agencies adopt
regulations establishing the privacy standards.


                                       4
<PAGE>



Finally,  the Act  prevents  companies  engaged in  commercial  activities  from
acquiring  savings  institutions,  requires public  disclosure of any agreements
between  a  depository   institution   and   community   groups   regarding  the
institution's  Community  Reinvestment Act record, adopts amendments designed to
modernize the Federal Home Loan Bank System and requires  operators of automatic
teller  machines  to disclose  any fees  charged to  non-customers  that use the
machines.

The  Gramm-Leach-Bliley  Act will be the  subject of  extensive  rule  making by
federal banking regulators and others. The effects of this legislation will only
begin to be  understood  over the next several  years and at this time cannot be
predicted with any certainty.

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 25 of TrustCo's
Annual  Report to  Shareholders  for the year ended  December  31,  1999,  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, 1999,
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


                                       5
<PAGE>


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.


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.







                                       6
<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, 1995                           of TrustCo
- -------------------------------------------------------------------------------
Robert A. McCormick, 63,    President  and Chief  Executive  Officer,      1981
President and               Trustco Bank Corp  NY  since 1982.
Chief Executive Officer     President and Chief Executive Officer,
                            Trustco Bank, National Association
                            since 1984. Director of Trustco Bank
                            Corp NY since 1981 and Trustco Bank,
                            National Association since 1980.

Robert T. Cushing, 44,      Vice  President  and Chief  Financial          1994
Vice President and          Officer, Trustco Bank  Corp NY since  1994.
Chief Financial Officer     Senior  Vice  President  and Chief
                            Financial   Officer,   Trustco  Bank,
                            National Association since 1994.

Nancy A. McNamara, 50,      Vice  President,   TrustCo  Bank  Corp  NY     1992
Vice President              since 1992. Senior   Vice   President,
                            Trustco   Bank,   National Association
                            since 1988. Director of Trustco Bank
                            Corp NY and Trustco Bank, National
                            Association since 1991.

William F. Terry, 58        Secretary,  TrustCo  Bank  Corp NY  since      1990
Secretary                   1990.  Senior  Vice  President,  Trustco
                            Bank,  National  Association since   1987.
                            Secretary,    Trustco   Bank,   National
                            Associ-ation since 1990. Director of
                            Trustco Bank, National Association since
                            1991.

Ralph A. Pidgeon, 57,       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.
                            Retired January 3, 2000.

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.




                                       7
<PAGE>


                                     PART II

Item 5.   Market for the Registrant's Common Equity and Related Stockholder
          Matters
Page 1 and page 46 of TrustCo's Annual Report to Shareholders for the year ended
December 31, 1999,  are  incorporated  herein by  reference.  TrustCo had 11,517
shareholders  of record  as of March  10,  2000,  and the  closing  price of the
Corporation's common stock on that date, was $11.25.


Item 6.   Selected Financial Data
Page 24 of TrustCo's  Annual Report to Shareholders  for the year ended December
31, 1999, is incorporated herein by reference.


Item 7.   Management's Discussion and Analysis of Financial Condition and
          Results of Operations
Pages 6 through 25 of TrustCo's Annual Report to Shareholders for the year ended
December 31, 1999, 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, 1999, 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
30 through 42 of  TrustCo's  Annual  Report to  Shareholders  for the year ended
December 31, 1999, 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  20 of  TrustCo's  Proxy  Statement  filed  for its  Annual  Meeting  of
Shareholders to be held May 15, 2000, 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."


                                       8
<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 15,
2000, 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 19 of TrustCo's  Proxy Statement filed for its Annual Meeting of
Shareholders to be held May 15, 2000, 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 20 of TrustCo's  Proxy
Statement  filed for its Annual Meeting of  Shareholders to be held May 15, 2000
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, 1999 and 1998.

       Consolidated Statements of Income -- Years Ended December 31, 1999, 1998,
       and 1997.

       Consolidated Statements of Changes in Shareholders' Equity -- Years Ended
       December 31, 1999, 1998 and 1997.

       Consolidated Statements of Cash Flows -- Years Ended December 31, 1999,
       1998, and 1997.

       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.



                                       9
<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
<PAGE>


    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.


                                       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, 1999.

      21          List of Subsidiaries of TrustCo.

      23          Independent Auditors' Consent of KPMG LLP.

      24          Power of Attorney.

      27          Financial Data Schedules.















                                       12
<PAGE>


Reports on Form 8-K:


On November 17, 1999,  TrustCo filed a Current  Report on Form 8-K reporting the
November 16, 1999 declaration of a cash dividend.

On January 18, 2000,  TrustCo  filed a Current  Report on Form 8-K reporting the
fourth quarter and year-end December 31, 1999, results.

On February 15, 2000,  TrustCo filed a Current  Report on Form 8-K reporting the
declaration of a cash dividend.

On February 22, 2000,  TrustCo filed a Current  Report on Form 8-K reporting the
February 21, 2000  announcement of a Merger Agreement  between TrustCo Bank Corp
NY and Landmark Financial Corp.



















                                       13
<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 22, 2000













                                       14
<PAGE>


Signatures

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

Signature                  Title                             Date
- ---------------------------------                            -----
                  *        Director                          March 22, 2000
Barton A. Andreoli

                  *        Director                          March 22, 2000
Lionel O. Barthold

                  *        Director                          March 22, 2000
M. Norman Brickman

                  *        Director                          March 22, 2000
Joseph Lucarelli

                  *        Director                          March 22, 2000
Dr. Anthony J. Marinello

                  *        Director                          March 22, 2000
Robert A. McCormick

                  *        Director                          March 22, 2000
Nancy A. McNamara

                  *        Director                          March 22, 2000
Dr. John S. Morris

                  *        Director                          March 22, 2000
Dr. James H. Murphy

                  *        Director                          March 22, 2000
Richard J. Murray, Jr.

                  *        Director                          March 22, 2000
Kenneth C. Petersen

                  *        Director                          March 22, 2000
William D. Powers

                  *        Director                          March 22, 2000
William J. Purdy

                           Director                          March 22, 2000
William F. Terry                       By: /s/ William F. Terry
                                       *William F. Terry, as Agent
                                       Pursuant to Power of Attorney




                                       15
<PAGE>



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


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.


                                       16
<PAGE>




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



10(b)             Employment  Agreement dated June 21, 1994, and Amendment No. 1
                  dated February 14, 1995,  among TrustCo,  the Bank and
                  Robert T. Cushing  filed as Exhibit  10(c) to TrustCo  Bank
                  Corp NY's Annual  Report on Form 10-K for the fiscal year
                  ended  December 31, 1994,  and Schedule A updating the
                  Employment  Agreement  dated June 21, 1994,  filed as Exhibit
                  10(e) to TrustCo Bank Corp NY's Annual Report on Form 10-K,
                  for the year ended  December 31, 1995, and Amendment No.
                  2, dated May 1, 1997,  filed as Exhibit 10(f) to TrustCo Bank
                  Corp NY's Quarterly  Report on Form 10Q for the quarter
                  ended June 30, 1997, are incorporated herein by reference.

10(c)             Restated  Employment  Agreement dated June 21, 1994 and
                  Amendment No. 1 dated February 14, 1995,  among TrustCo,  the
                  Bank and Nancy A.  McNamara,  filed as Exhibit  10(d) to
                  TrustCo  Bank Corp NY's  Annual  Report on Form 10-K for the
                  fiscal year ended December 31, 1994, and Schedule A updating
                  the Employment  Agreement dated June 21, 1994,  filed as
                  Exhibit 10(i) to TrustCo Bank Corp NY's Annual Report on Form
                  10-K for the fiscal year ended  December 31, 1995,  and
                  Amendment  No. 2, dated May 1, 1997,  filed as Exhibit 10(f)
                  to TrustCo Bank Corp NY's  Quarterly  Report on Form 10Q
                  for the quarter ended June 30, 1997, are incorporated herein
                  by reference.

10(d)             Restated  Employment  Agreement dated June 21, 1994, and
                  Amendment No. 1 dated February 14, 1995, among TrustCo,  the
                  Bank and Ralph A.  Pidgeon,  filed as Exhibit  10(f) to
                  TrustCo  Bank Corp NY's  Annual  Report on Form 10-K for the
                  fiscal year ended December 31, 1994, and Schedule A updating
                  the Employment  Agreement dated June 21, 1994,  filed as
                  Exhibit 10(i) to TrustCo Bank Corp NY's Annual Report on Form
                  10-K for the fiscal year ended  December 31, 1995,  and
                  Amendment No. 2 dated May 1, 1997,  filed as Exhibit 10(f) to
                  TrustCo Bank Corp NY's Quarterly Report on Form 10Q for
                  the quarter ended June 30, 1997, are incorporated herein by
                  reference.


                                       17
<PAGE>


                          Exhibits Index

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



  10(e)           Restated  Employment  Agreement dated June 21, 1994, and
                  Amendment No. 1 dated February 14, 1995, among TrustCo,  the
                  Bank and  William F.  Terry,  filed as Exhibit  10(e) to
                  TrustCo  Bank Corp NY's  Annual  Report on Form 10-K for the
                  fiscal year ended December 31, 1994, and Schedule A updating
                  the Employment  Agreement dated June 21, 1994,  filed as
                  Exhibit 10(i) to TrustCo Bank Corp NY's Annual Report on Form
                  10-K for the fiscal year ended  December 31, 1995,  and
                  Amendment No. 2 dated May 1, 1997,  filed as Exhibit 10(f) to
                  TrustCo Bank Corp NY's Quarterly Report on Form 10Q for
                  the quarter ended June 30, 1997, are incorporated herein by
                  reference.

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

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

  10(h)           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.








                                       18
<PAGE>


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


  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 Exhibit  10(b) to TrustCo Bank Corp NY's
                  Quarterly Report on Form 10Q, for the quarter ended June 30,
                  1997, are incorporated herein by reference.

  10(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 Exhibit  10(d) to
                  TrustCo Bank Corp NY's Quarterly  Report on Form 10Q, for the
                  quarter ended June 30, 1997, are  incorporated  herein
                  by reference.



                                       19
<PAGE>


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

 11              Computation of Net Income Per Common Share.  Note 10 on     60
                 page 40 of TrustCo's Annual Report to Shareholders for
                 the year ended December 31, 1999, is incorporated herein
                 by reference.


 13              Portions of Annual Report to Security Holders of TrustCo    21
                 for the year ended December 31, 1999, are filed herewith.


                                GRAPHICS APPENDIX
                                                           Cross
                                                          Reference
                                                           To Page
                                                           Of Annual
             Omitted Charts                               Report
 ----------------------------------------------------------------------

             1  Return on Equity                              6

             2  Taxable Equivalent Net Interest               8
                Income

             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.



 21              List of Subsidiaries of TrustCo, filed herewith             71

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

 24              Power of Attorney, filed herewith.                          73

 27              Financial Data Schedules, filed herewith.                   74




                                       20
<PAGE>





                              Trustco Bank Corp NY

                                  Annual Report















                                       21

<PAGE>

TrustCo Bank Corp NY is a one bank holding company headquartered in Schenectady,
New York. The Company is the largest commercial banking enterprise headquartered
in the  Capital  Region  of New York  State.  The  principal  subsidiary  of the
Company,  Trustco  Bank,  National  Association,  operates 53 community  banking
offices   offering  36  drive-up  windows  and  47  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
                                                                                            1999           1998        Change
Income:
<S>                                                                                   <C>            <C>               <C>
  Net interest income (TE)......................................................       $  97,195         89,117           9.06%
  Net income....................................................................          38,185         35,015           9.05
Per Share (1):
  Basic earnings................................................................            0.71           0.65           9.23
  Diluted earnings..............................................................            0.68           0.63           7.94
  Book value....................................................................            3.11           3.47          (10.37)
Average Balances:
  Assets........................................................................       2,411,195      2,433,238          (0.91)
  Loans, net....................................................................       1,329,458      1,311,967           1.33
  Deposits......................................................................       2,043,149      2,068,725          (1.24)
  Shareholders' equity..........................................................         179,484        180,103          (0.34)
Financial Ratios:
  Return on average assets......................................................            1.58%          1.44           9.72
  Return on average equity (2)..................................................           22.52          21.47           4.89
  Tier 1 capital to:
     Total average assets (leverage)............................................            7.15           6.89           3.77
     Risk-adjusted assets.......................................................           13.55          12.78           6.03
  Total capital to risk-adjusted assets.........................................           14.84          14.06           5.55
  Net loans charged off to average loans........................................             .27            .28          (3.57)
  Allowance for loan losses as a coverage of nonperforming loans................             5.6x           4.4x         28.13
  Efficiency ratio..............................................................           38.62          40.26           4.07
  Dividend payout ratio.........................................................           79.16          75.97           4.20
 </TABLE>
<TABLE>
                                                                                      ---------------------------------------
Per share information of common stock (1)
<CAPTION>
                                                                                                             Range of Stock
                                                                    Basic    Diluted        Cash       Book          Price
                                                                  Earnings   Earnings    Dividend      Value      High      Low
1998
<S>                                                                 <C>          <C>         <C>      <C>       <C>       <C>
  First quarter.............................................         $.16        .15         .12       3.43      12.88     10.60
  Second quarter............................................          .16        .16         .12       3.43      12.99     11.20
  Third quarter.............................................          .17        .16         .12       3.47      13.59     10.82
  Fourth quarter............................................          .16        .16         .14       3.47      15.00     11.41
                                                                     ------------------------------------------------------------
1999
  First quarter.............................................          .17        .17         .14       3.44      15.00     12.47
  Second quarter............................................          .18        .17         .14       3.29      14.50     12.50
  Third quarter.............................................          .19        .18         .14       3.21      15.28     13.32
  Fourth quarter............................................          .18         17         .15       3.11      15.44     12.75
                                                                     ------------------------------------------------------------
(1) Adjusted for a 2 for 1 stock split in 1999 and a 15% stock split in 1998.
(2) Excludes the market adjustment on securities available for sale.
</TABLE>





                                       22
<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                                                          25


Management's Statement of Responsibilities                                 26


Independent Auditors' Report                                               27


Consolidated Financial Statements and Notes                                28


Officers and Board of Directors                                            43


Officers of Trustco Bank                                                   44


Branch Locations                                                           45


General Information                                                        46





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.





                                       23
<PAGE>



Executive and Senior Officers of Trustco Bank




Executive Officers:  Standing from Left to Right: Robert T. Cushing, Senior Vice
President    and    Chief    Financial    Officer,     Bank/Trust    Operations,
Accounting/Finance, Purchasing; Nancy A. McNamara, Senior Vice President, Branch
Administration,  Retirement/Government Accounts, Trust Department, Marketing and
Community Relations;  William F. Terry, Senior Vice President,  Data Processing,
Legal  Counsel.  Seated:  Robert A.  McCormick,  President  and Chief  Executive
Officer.






Senior Officers:  Standing Left to Right: Linda C. Christensen,  Vice President,
Accounting/Finance;  Jeffrey S. Farbaniec, Vice President, Robert Scribner, Vice
President,  Trust  Department;  George W. Wickswat,  Vice President,  Commercial
Loans;  Scot R. Salvador,  Vice  President,  Branch  Administration;  William M.
McCartan,  Administrative Vice President, Trust Department; Robert J. McCormick,
Administrative Vice President,  Loan Division,  Installment  Loans/Credit Cards,
Premises;  Seated Left to right: Ann M. Noble, Vice President,  Bank Operations;
Patrick S. LaPorta,  Vice President,  Trust Department;  Donald J. Csaposs, Vice
President,  Compliance;  Henry C. Collins,  Administrative Vice President, Legal
Counsel; Kevin M. Curley, Vice President, Bank Operations; John C. Fay, Auditor;
Cheri J. Parvis, Vice President, Human Resources.





                                       24
<PAGE>

President's Message


      Dear Shareholder:


     1999 was another  record year at TrustCo.  Although  others in our industry
did well, few can match the TrustCo record of sustained superior performance. We
thank our  Directors and employees  for their  contributions  in achieving  this
result.
     Net income of $38.2 million was 9% greater than the net income  produced in
1998. Return on average equity (ROE), our most important measurement,  was 22.5%
for 1999, an increase from 21.5% in 1998.  TrustCo's  enviable five-year ROE was
20.3%, and we have aggressive plans to produce a 23% ROE in 2000.
     TrustCo's  world-class  efficiency  ratio was 38.6% for 1999,  compared  to
40.3% for 1998. This measurement is one of the best tests to identify  effective
expense controls and productivity.
     During the  fourth  quarter  of 1999,  shareholders  received a two for one
stock split and a 9% increase in cash dividends. The quarterly cash dividend has
increased at an 18.5% compound annual rate over the last ten years, resulting in
TrustCo's  recognition in Mood's 1999 Handbook of Dividend  Achievers as one of
334  companies  of a universe of 10,000  U.S.-based  firms  providing  increased
dividend payments over the past ten consecutive years.
     We have often  discussed our  philosophy of returning any excess capital to
the shareholders,  while maintaining  sufficient capital to meet the regulatory
definition of "well  capitalized."  Therefore,  in 1999,  79% of net income was
paid to shareholders in cash dividends.
     As the result of an enormous effort by the staff,  TrustCo's customers were
not impacted by any inconveniences relating to the Y2K issue.
     During 1999,  the average  balance of total assets at TrustCo  decreased by
$22  million to $2.4  billion.  For 1999,  we  developed  a plan to  eliminate a
significant  percentage of the high cost deposits  that had  accumulated  in the
Bank,  while at the same time  increasing  our overall net interest  margin.  We
decreased deposits on average by $26 million during 1999 by changing our deposit
pricing philosophy,  and increased our net interest margin by 35 basis points to
4.16% for the year.  The increased  margin was especially  important  because it
resulted  from 63 basis points  reduction in deposit cost and an increase in the
relative balance of our funds invested in higher yielding  investments and loans
in 1999 versus 1998. The increase in net interest margin resulted in an increase
in the taxable equivalent net interest income of $8.1 million for 1999.
     The  quality of the loan  portfolio  continues  to be  excellent,  with the
coverage ratio (allowance for loan losses divided by total nonperforming  loans)
increasing  from 4.4 times at December  31,  1998 to 5.6 times at  December  31,
1999, while the residential loan portfolio grew by $21 million.
     On January 3, 2000,  Ralph A.  Pidgeon,  Senior Vice  President  of Trustco
Bank, retired.  Ralph served the companies well for over thirty-five years. Most
recently,  he was in charge of deposit  gathering,  branch  administration,  and
several other functions. He will be missed.



                                       25
<PAGE>


                                             President's Message (continued)





     While our retail  product  emphasis  on our  traditional  deposit  and loan
banking services will continue, we recognize the growing number of our customers
who are seeking service delivery through the Internet.  Previously, we announced
a new division of Trustco Bank, TrustcoBankUSA, to be our vehicle for electronic
service  delivery.  We are  presently  on  schedule  to offer an  Internet-based
service during the first half of 2000.  Initially,  TrustcoBankUSA will focus on
providing deposit products and bill paying services to new customers  interested
in web access.
     During the past year, we developed plans that include the  establishment of
a  subsidiary  with a charter  that would  allow us to move more easily into new
geographies.  We also  identified the initial  locations that would provide the
company significant growth potential.
     During 1999, we pursued various merger  opportunities  which  culminated in
the February 21, 2000  announcement  of the signing of a merger  agreement  with
Landmark  Financial Corp. Once completed,  this  acquisition  extends our market
coverage into western Montgomery County. Our plans are that Landmark will remain
a separate  subsidiary of TrustCo and expand its operations.  We look forward to
welcoming the Landmark employees to our staff.
     Our Trust  Department,  currently  managing  $1.37  billion,  continues  to
prosper.  We  have  identified   significant  potential  for  increased  revenue
generation  from this function,  and the 16% increase in 1999 gross revenue from
1998 demonstrates the progress made to date.
     Our  community  relations  efforts  have become more  effective.  Our staff
involvement  with  hundreds of nonprofit  agencies  throughout  our market area,
coupled with  financial  support from  TrustCo,  has received  increased  public
awareness.
     I continue to be very  enthusiastic  about the  vitality of the Company and
the prospects for future increases in shareholder value.





Sincerely,
/S/Robert A. Mccormick
- ----------------------
Robert A. McCormick,
President and Chief Executive Officer






                                       26
<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 1999 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 1999 should be read in  conjunction  with this  review.  Certain  amounts in
years  prior  to  1999  have  been   reclassified   to  conform  with  the  1999
presentation.
     All per share information has been adjusted for the two for one stock split
in 1999.

Overview
     TrustCo  recorded net income of $38.2 million or $0.68 of diluted  earnings
per share for the year ended  December  31, 1999,  compared to $35.0  million or
$0.63 per share for the year 1998.  This  represents  an increase of 9.1% in net
income between 1999 and 1998.

   During 1999 the following had a significant effect on net income:
   - an increase of 35 basis  points in net interest  margin from 3.81% in 1998
     to 4.16% in 1999,  resulting  in an  increase  in  taxable  equivalent  net
     interest income of $8.1 million,
   - a 10.5%  increase in the average  balance of  noninterest  bearing  demand
     deposits to $153.4 million for 1999,
   - a $3.1 million  reduction in noninterest  expense between 1998 and 1999,
   - a $3.2 million reduction in interest earning assets between 1998 and 1999,
     and
   - a reduction of $260 thousand in recurring noninterest income.

<TABLE>

Return on Equity
(CHART OMITTED)
<CAPTION>
<S>              <C>
1997             20.23%
1998             21.47%
1999             22.52%
</TABLE>

     TrustCo  has  performed  well with  respect to a number of key  performance
ratios during 1999 and 1998, including:

   - return on equity of 22.52% for 1999 and 21.47% for 1998,
   - return  on assets  of 1.58%  for 1999 and  1.44% for 1998,  and
   - operating efficiency ratio of 38.62% for 1999 and 40.26% for 1998.




<TABLE>

MIX OF AVERAGE EARNING ASSETS
(dollars in thousands)                                                                                    Components of
<CAPTION>
                                                                                99-98      98-97   Total Earning Assets
                                           1999         1998         1997      Change     Change     1999      1998     1997
<S>                                  <C>           <C>          <C>            <C>        <C>          <C>       <C>     <C>
Loans, net of unearned income.....   $1,329,458    1,311,967    1,260,771      17,491     51,196       56.9%     56.1    57.2
Securities available for sale:
  U.S. Treasuries and agencies....      172,411      204,694      352,301     (32,283)  (147,607)       7.4       8.7    16.0
  States and political subdivisions     134,447      112,077      102,206      22,370      9,871        5.7       4.8     4.6
  Mortgage-backed securities......      242,217      186,239      134,509      55,978     51,730       10.4       8.0     6.1
  Other...........................      134,715      108,947       33,985      25,768     74,962        5.8       4.7     1.5
  Total securities available         -----------------------------------------------------------------------------------------
  for sale.......................       683,790      611,957      623,001      71,833    (11,044)      29.3      26.2    28.2
                                     -----------------------------------------------------------------------------------------
Federal funds sold................      321,422      414,162      320,953     (92,740)    93,209       13.8      17.7    14.6
Other short-term investments......        1,012          752          --          260        752         --        --     --
                                     -----------------------------------------------------------------------------------------
Total earning assets..............   $2,335,682    2,338,838    2,204,725      (3,156)   134,113      100.0%    100.0   100.0
                                     -----------------------------------------------------------------------------------------
</TABLE>



                                       27
<PAGE>


                               Management's Discussion and Analysis (continued)

     The  average  balance of interest  bearing  deposits  decreased  from $1.93
billion in 1998 to $1.89  billion in 1999, a decrease of $40.2  million or 2.1%.
This decrease is the result of a plan during 1999 to reduce the balances of high
yield deposit  accounts that had  accumulated  in the Bank over the last several
years. The strategic decision was to reduce these deposits during 1999 to better
focus on core deposit relationships.  As a result of executing this strategy the
deposit balances decreased. However, the average cost of deposits also decreased
by 63 basis points to 3.60%  between 1998 and 1999.  This  resulted in the total
cost of  interest  bearing  liabilities  decreasing  to 3.63%,  resulting  in an
overall increase in net interest spread and net interest margin.
     Additional  funds  were  also  deployed  during  1999  into  the  loan  and
securities portfolio,  away from the lower yielding overnight  investments.  The
Company  had been  maintaining  additional  liquidity  in the form of  overnight
investments  during  1998  and  1997  to be in a  position  to  make  additional
investments  once  market  interest  rates  began to rise.  During  1999 such an
opportunity  became  available in the marketplace as interest rates increased on
loans and investments.  The average balance of the loan  portfolio  increased by
$17.5 million and the securities portfolio increased by $71.8 million.

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 96.9% and
96.1% of average total assets for 1999 and 1998, 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 with both 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  1999  were  $2.34  billion,  which was a
decrease  of $3.2  million  from the prior  year.  The  decrease  in the average
balance of earning assets was a result of growth in the average balance of loans
and  securities,  offset by a $92.7 million  reduction in the average balance of
federal funds sold.
     Total  average  assets were $2.41  billion  for 1999 and $2.43  billion for
1998.
     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  also  have  a
significant impact on income levels.

<TABLE>

Loan portfolio
(dollars in thousands)                                             Average Balances
<CAPTION>
                                      1999              1998                1997               1996               1995

                                 Amount  Percent    Amount  Percent      Amount  Percent    Amount   Percent    Amount  Percent
<S>                           <C>            <C>    <C>          <C>    <C>        <C>     <C>          <C>     <C>         <C>
Residential.................. $  975,803     73.3%  $937,094     71.4%  $848,105   67.2%   $783,094     63.7%   $714,804    60.1%
Commercial...................    189,407     14.3    189,542     14.4    204,502   16.2     224,949     18.3     237,165    19.9
Home equity line of credit...    141,488     10.6    158,939     12.1    178,597   14.1     187,652     15.3     202,647    17.0
Installment..................     23,725      1.8     27,530      2.1     30,931    2.5      33,299      2.7      35,269     3.0
                              ----------------------------------------------------------------------------------------------------
Total loans.................. $1,330,423    100.0% 1,313,105    100.0% 1,262,135  100.0%  1,228,994    100.0%  1,189,885   100.0%
                              ----------------------------------------------------------------------------------------------------
Less:Unearned income.........        965               1,138               1,364              1,587                1,956
     Allowance for loan losses    56,449              55,208              53,173             51,233               45,086
                              ----------------------------------------------------------------------------------------------------
Net loans.................... $1,273,009           1,256,759           1,207,598          1,176,174            1,142,843
                              ----------------------------------------------------------------------------------------------------
</TABLE>



                                       28
<PAGE>


Management's Discussion and Analysis (continued)

<TABLE>

Tax Equivalent Net Interest Income (dollars in millions)
(CHART OMITTED)
<CAPTION>
<S>              <C>
1997             $88.7
1998             $89.1
1999             $97.2
</TABLE>

Loans:  Average  total loans  increased  $17.5  million,  or 1.3%,  during 1999.
Interest  income on the loan portfolio  decreased to $106.9 million in 1999 from
$111.0 million in 1998. The average yield  decreased from 8.46% in 1998 to 8.04%
in 1999.
     The steady  growth of the loan  portfolio as a component  of the  Company's
assets  contributed  significantly  to the superior  earnings  results for 1999.
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 $975.8 million, an increase of $38.7  million, or 4.1%.
Income on residential  real estate loans increased to $76.0 million in 1999 from
$75.5 million in 1998. The yield on this loan  portfolio  decreased to 7.79% for
1999  from  8.05%  in  1998  due to  general  changes  on  retail  rates  in the
marketplace.
     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 1999,  management  continued its  established
practice of retaining all new loan  originations in the Bank's  portfolio rather
than selling them in 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 of $189.4 million in 1999 remained virtually equal
to the  $189.5  million  for 1998.  The  average  yield on the  commercial  loan
portfolio  decreased to 8.84% for 1999 compared to 9.40% for 1998. This resulted
in income on  commercial  loans of $16.8  million  in 1999 and $17.8  million in
1998.  TrustCo  strives to maintain  strong asset  quality in all aspects of its
loan  portfolio,  especially with respect to commercial  loans.  Competition for
commercial  loans continues to be 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.
     TrustCo's  commercial  lending  activities  are  focused on  balancing  the
Company's  commitment  to meeting the credit needs of  business  in its market
area with the necessity of managing its credit risk.  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
businesses located in the Bank's market area.
     TrustCo has a long-standing  leadership  position in the home equity credit
line  product  in its  market  area.  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 1999 the average  balance of home equity  credit lines was
$141.5  million,  down from $158.9  million in 1998. The home equity credit line
product  has  developed  into 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
product and adjusts  the Bank's  offerings to remain  competitive.  The average
yield decreased to 7.95% for 1999 from 9.02% in 1998. This decrease  resulted in
interest  income on home equity credit lines of $11.2 million in 1999,  compared
to $14.3 million in 1998.
     The average balance of installment loans, net of unearned  income,decreased
to $22.8  million in 1999 from $26.4 million in 1998.  The yield on  installment
loans increased 19 basis points to 12.87% in



                                       29
<PAGE>


                               Management's Discussion and Analysis (continued)


<TABLE>
MATURITIES AND SENSITIVITIES OF LOANS TO CHANGES IN INTEREST RATES
(dollars in thousands)                                                      December 31, 1999
<CAPTION>
                                                                              After 1 Year
                                                                   In 1 Year   But Within            After
                                                                   or Less       5 Years            5 Years          Total
<S>                                                            <C>                <C>               <C>             <C>
Commercial...........................................          $ 90,778           62,554            40,198          193,530
Real estate construction.............................            15,867               --                --           15,867
                                                              --------------------------------------------------------------
Total................................................          $106,645           62,554            40,198          209,397
                                                              --------------------------------------------------------------
Predetermined rates..................................          $ 46,076           61,995            40,198          148,269
Floating rates.......................................            60,569              559                --           61,128
                                                              --------------------------------------------------------------
Total................................................          $106,645           62,554            40,198           209,397
                                                              --------------------------------------------------------------
</TABLE>


1999, resulting in interest income of $2.9 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.

Securities  available for sale:  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, 1999,  securities  available  for sale  amounted to $640.8
million,  compared  to $717.4  million at year end 1998.  For 1999,  the average
balance of  securities  available  for sale was $683.8  million  with an average
yield of 7.05%, compared to an average balance in 1998 of $612.0 million with an
average yield of 7.18%. During the latter half of 1999, market interest rates on
investment  securities were beginning to recover from historic lows  experienced
in 1998  and  the  early  parts  of  1999.  This  created  a  situation  wherein
reinvestment  opportunities were generally at lower interest rates than those on
maturing  securities.  The impact was the  reduction in the overall yield on the
securities portfolio during 1999 compared to 1998.
     The taxable  equivalent  income earned on the securities  portfolio in 1999
was $48.2 million, compared to $43.9 million earned in 1998. The average balance
of the securities  portfolio  increased by $71.8 million  between 1998 and 1999,
while the average yield on the portfolio decreased by 13 basis points during the
same time period.
     During 1999,  TrustCo  recognized  approximately $5.4 million of net losses
from securities transactions,  compared to approximately $1 million of net gains
in 1998.  Throughout  1999,  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 1999,  TrustCo  continued to have significant  liquidity in the form of
$266.0  million of  federal  funds  sold and $10.0  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 2000.
     TrustCo has not invested in any exotic investment products such as interest
rate swaps, forward placement contracts,  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, 1999 and 1998,  the market value of
TrustCo's  portfolio of securities  available  for sale produced net  unrealized
gains/(losses) of approximately ($4.1) million and $31.5 million, respectively.
     During  1999  and  1998,  the  Bank  invested  in  short-term  asset-backed
securities  as a  means  of  supplementing  the  income  from  other  short-term
investments.


                                       30
<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>
<CAPTION>

Securities available for sale
(dollars in thousands)                                                        As of December 31,
                                                          1999                       1998                     1997

                                                   Amortized      Market     Amortized      Market     Amortized     Market
                                                        Cost       Value          Cost       Value          Cost      Value
<S>                                                 <C>          <C>           <C>         <C>           <C>        <C>
  U.S. Treasuries and agencies.................     $189,207     185,978       163,244     167,825       273,517    278,823
  States and political subdivisions............      136,203     132,560       124,390     129,745       109,210    113,787
  Mortgage-backed securities...................      211,450     205,558       246,531     249,489       151,989    155,080
  Other........................................       81,834      80,732       126,183     126,348        15,430     15,451
                                                    ------------------------------------------------------------------------
    Total debt securities available for sale...      618,694     604,828       660,348     673,407       550,146    563,141
  Equity securities............................       26,274      36,002        25,610      44,003        24,955     38,758
                                                    ------------------------------------------------------------------------
    Total securities available for sale........     $644,968     640,830       685,958     717,410       575,101    601,899

</TABLE>


     The  table  "Securities   Portfolio   Maturity   Distribution  and  Yield,"
distributes the securities  available for sale portfolio as of December 31, 1999
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, 1999

                                                                               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........................     $ 9,801             4,994           169,412            5,000           189,207
  Market value..........................       9,791             4,994           166,373            4,820           185,978
  Weighted average rate.................        5.45%             6.32              7.48             7.54              7.34
States and political subdivisions
  Amortized cost........................     $ 5,107             4,040             5,181          121,875           136,203
  Market value..........................       5,148             4,089             5,211          118,112           132,560
  Weighted average rate.................        7.71%             7.85              8.19             8.20              8.17
Mortgage-backed securities
  Amortized cost........................        $ 53            36,178           142,996           32,223           211,450
  Market value..........................          53            35,084           139,675           30,746           205,558
  Weighted average rate.................        6.50%             6.86              7.16             6.61              7.03
Other
  Amortized cost........................     $33,843            47,991                --               --            81,834
  Market value..........................      33,640            47,092                --               --            80,732
  Weighted average rate.................        6.35%             6.23                --               --              6.28
                                             -------------------------------------------------------------------------------
Total debt securities available for sale
  Amortized cost........................     $48,804            93,203           317,589          159,098           618,694
  Market value..........................      48,632            91,259           311,259          153,678           604,828
  Weighted average rate.................        6.31%             6.55              7.35             7.86              7.28
                                             -------------------------------------------------------------------------------

</TABLE>



                                       31
<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 interest  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,  1999.  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, 1999
                                                                           Based on                        Based on
                                                                        Final Maturity                     Call Date
                                                                    Amortized        Market         Amortized       Market
                                                                         Cost         Value              Cost        Value
<S>                                                                 <C>             <C>              <C>           <C>
Within 1 year....................................................    $ 48,804        48,632           143,475       140,790
1 to 5 years.....................................................      93,203        91,259           190,110       186,470
5 to 10 years....................................................     317,589       311,259           243,014       237,066
After 10 years...................................................     159,098       153,678            42,095        40,502
                                                                     -------------------------------------------------------
  Total debt securities available for sale.......................    $618,694       604,828           618,694       604,828
                                                                     -------------------------------------------------------
</TABLE>


Federal funds sold:  During 1999, the average  balance of federal funds sold was
$321.4  million,  a $92.7  million  decrease  from $414.2  million in 1998.  The
average rate earned on these assets was 4.99% in 1999 and 5.44% in 1998. TrustCo
utilizes  this  category  of  earning  assets as a means of  maintaining  strong
liquidity as interest rates change.  Rather than invest excess liquidity during
1999,  the Company  chose to place these funds in overnight  federal funds sold.
This decision had the short-term  effect of  suppressing  earnings for 1999, but
positioned  TrustCo to take  advantage of other  banking  opportunities  as they
emerge in 2000.
     The decrease in average  yield during 1999 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. During 1999, the
Federal Reserve Bank began a process of increasing  rates on federal funds which
eventually established a target rate of 5.50% at December 31, 1999.



                                       32
<PAGE>



Management's Discussion and Analysis (continued)

<TABLE>

Average Balances, Yields and Net Interest Margins
<CAPTION>
(dollars in thousands)                                     1999                           1998                        1997
                                                       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........        $1,329,458  106,933   8.04%   1,311,967  110,952   8.46%   1,260,771  109,690   8.70%
                                               -------------------------------------------------------------------------------------
  Securities available for sale:
    U.S. Treasuries and agencies.......           172,411   12,530   7.27      204,694   15,408    7.53     352,30 1  27,436   7.79
    States and political subdivisions..           134,447   10,724   7.98      112,077    9,056    8.08     102,206    8,249   8.07
    Mortgage-backed securities.........           242,217   16,322   6.74      186,239   12,692    6.81     134,509   10,094   7.50
    Other..............................           134,715    8,613   6.39      108,947    6,781    6.22      33,985    1,975   5.81
                                               -------------------------------------------------------------------------------------
    Total securities available for sale           683,790   48,189   7.05      611,957   43,937    7.18     623,001   47,754   7.67
                                               -------------------------------------------------------------------------------------
  Federal funds sold                              321,422   16,031   4.99      414,162   22,536    5.44     320,953   17,761   5.53
  Other short-term investments.........             1,012       55   5.41          752       39    5.17          --       --     --
                                               -------------------------------------------------------------------------------------
    Total interest earning assets......         2,335,682  171,208   7.33%   2,338,838  177,464    7.59%  2,204,725  175,205   7.95%
                                               -------------------------------------------------------------------------------------
Allowance for loan losses..............           (56,449)                     (55,208)                     (53,173)
  Cash and noninterest earning assets..           131,962                      149,608                      151,046
                                               -------------------------------------------------------------------------------------
    Total assets.......................        $2,411,195                    2,433,238                    2,302,598
                                               -------------------------------------------------------------------------------------
Liabilities and shareholders' equity
  Interest bearing deposits:
    Interest bearing checking accounts.        $  264,742    2,818   1.06%     243,888    3,585    1.47%    233,644   3,596    1.54%
    Savings............................           661,888   17,887   2.70      657,793   20,382    3.10     658,750  22,622    3.43
    Time deposits and money markets....           963,145   47,336   4.91    1,028,258   57,629    5.60     967,864  54,728    5.65
                                               -------------------------------------------------------------------------------------
    Total interest bearing deposits....         1,889,775   68,041   3.60    1,929,939   81,596    4.23   1,860,258  80,946    4.35
                                               -------------------------------------------------------------------------------------
Short-term borrowings..................          146,667     5,972   4.07      143,337    6,751    4.71     117,184   5,574    4.76
                                               -------------------------------------------------------------------------------------
    Total interest bearing liabilities.        2,036,442    74,013   3.63%   2,073,276   88,347    4.26%  1,977,442  86,520    4.38%
                                               -------------------------------------------------------------------------------------
  Demand deposits......................          153,374                       138,786                      120,965
Other liabilities......................           41,895                        41,073                       36,918
 Shareholders' equity..................          179,484                       180,103  167,273
                                               -------------------------------------------------------------------------------------
    Total liabilities and shareholders'equity $2,411,195                     2,433,238                   2,302,598
                                               -------------------------------------------------------------------------------------
Net interest income....................                     97,195                       89,117                      88,685
Net interest spread....................                              3.70%                         3.33%                       3.57%
Net interest margin (net interest income
  to total interest earning assets)....                              4.16                          3.81                        4.02
</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 1999, 1998, and 1997.
The average  balances of  securities  available for sale were  calculated  using
amortized costs for these  securities.  Included in the balance of shareholders'
equity is $9.9 million, $17.0 million, and $8.2 million in 1999, 1998, and 1997,
respectively, of unrealized appreciation,  net of tax, in the available for sale
securities portfolio. Nonaccrual loans are included in average loans.



                                       33
<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
                                                                                    99-98     98-97          Total Funding
                                                1999         1998         1997     Change    Change       1999    1998   1997
<S>                                       <C>             <C>          <C>         <C>       <C>           <C>     <C>    <C>
Demand deposits........................   $  153,374      138,786      120,965     14,588    17,821        7.0%    6.3    5.8
Retail deposits:
  Savings..............................      661,888      657,793      658,750      4,095      (957)      30.2    29.7   31.4
  Time deposits under $100 thousand....      785,151      841,915      806,866    (56,764)   35,049       35.9    38.1   38.5
  Interest bearing checking accounts...      264,742      243,888      233,644     20,854    10,244       12.1    11.0   11.1
  Money market deposits................       59,953       56,754       59,707      3,199    (2,953)       2.7     2.6    2.8
                                         -------------------------------------------------------------------------------------
 Total retail deposits.................    1,771,734    1,800,350    1,758,967    (28,616)   41,383       80.9    81.4   83.8
                                         -------------------------------------------------------------------------------------
  Total core deposits..................    1,925,108    1,939,136    1,879,932    (14,028)   59,204       87.9    87.7   89.6
                                         -------------------------------------------------------------------------------------
Time deposits over $100 thousand.......      118,041      129,589      101,291    (11,548)   28,298        5.4     5.8    4.8
Short-term borrowings..................      146,667      143,337      117,184      3,330    26,153        6.7     6.5    5.6
                                         -------------------------------------------------------------------------------------
  Total purchased liabilities..........      264,708      272,926      218,475     (8,218)   54,451       12.1    12.3   10.4
                                         -------------------------------------------------------------------------------------
 Total sources of funding..............   $2,189,816    2,212,062    2,098,407    (22,246)  113,655      100.0%  100.0  100.0
                                         -------------------------------------------------------------------------------------
</TABLE>
<TABLE>

Average Deposits by Type of Depositor
<CAPTION>
(dollars in thousands)                                                         Years Ended December 31,
                                                                   1999         1998         1997         1996         1995
<S>                                                          <C>           <C>          <C>          <C>          <C>
Individuals, partnerships and corporations...............    $1,984,359    2,009,296    1,924,606    1,880,798    1,802,455
U.S. Government..........................................            92          100           62           45          261
States and political subdivisions........................        45,223       45,715       44,839       44,555       46,091
Other (certified and official checks, etc.)..............        13,475       13,614       11,716       11,047       10,263
                                                             ---------------------------------------------------------------
  Total average deposits by type of depositor............    $2,043,149    2,068,725    1,981,223    1,936,445    1,859,070
                                                             ---------------------------------------------------------------
</TABLE>

Deposits:  Average total  deposits  (including  time deposits  greater than $100
thousand)  were  $2.04 billion  in 1999  compared  to $2.07  billion in 1998,  a
decrease of $25.6  million.  Increases were noted in interest  bearing  checking
accounts,  money market, savings, and demand deposit accounts.  Average interest
bearing  checking  accounts  increased by $20.9  million  between 1998 and 1999,
money  market  accounts  increased by $3.2  million,  savings  account  balances
increased by $4.1 million and demand deposits increased by $14.6 million.
     The  increase  in demand  deposits is  noteworthy  because  these  accounts
represent the principal banking relationship for most customers. The increase in
demand 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.
     These  increases  were offset by a $68.3  million  decrease in time deposit
accounts during the same time period.  The decrease in time deposits during 1999
was the result of a decision to reduce the amount of high rate deposits that had
accumulated  in the  Bank  over the  last  several  years.  To  accomplish  this
objective,  interest rates on these products were decreased significantly as the
identified deposit accounts were maturing. The anticipation was that these funds
would  leave as  interest  rates were  reduced.  As a result of  executing  this
strategy,  the average  balance of time deposits  decreased to $903.2 million in
1999,  compared to $971.5  million in 1998.  The average  yield on time deposits
also decreased from 5.76% in 1998 to 5.06% in 1999. This resulted in a reduction
in interest expense on time deposits of $10.3 million or 18.4%.



                                       34
<PAGE>


Management's Discussion and Analysis (continued)

     For 1999,  TrustCo had an average of $118.0  million of time  deposits with
balances  greater than $100  thousand.  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 3.60% in 1999 compared to
4.23% in 1998. The decrease in the average balance of interest bearing deposits,
coupled  with a 63 basis  point  decrease  in the  average  cost,  resulted in a
decrease of approximately  $13.6 million in interest expense to $68.0 million in
1999.
     The Company strives to maintain  competitive  rates on deposit accounts and
to attract  customers  through a  combination  of  competitive  interest  rates,
quality 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, 1999
<S>                                           <C>
Under 3 months..............................   $ 39,773
3 to 6 months ..............................     13,464
6 to 12 months .............................     29,552
Over 12 months..............................     32,847
                                               --------
Total.......................................   $115,636
                                               --------
</TABLE>

Other  funding  sources:  The Company had $146.7  million of average  short-term
borrowings  outstanding  during  1999  compared to $143.3  million in 1998.  The
average cost of short-term borrowings was 4.07% in 1999 and 4.71 % in 1998. This
resulted in a decrease in interest expense of approximately $780 thousand.
      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)                               1999 vs. 1998                                1998 vs. 1997
                                           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...................  $(6,505)        (4,739)      (1,766)            4,775          5,077          (302)
  Other short-term investments.........       16             14            2                39             39            --
  Securities available for sale:
    Taxable............................    2,584          3,055         (471)           (4,556)        (2,854)       (1,702)
    Tax-exempt.........................    1,668          1,785         (117)              739            764           (25)
                                         ------------------------------------------------------------------------------------
    Total securities available
      for sale.........................    4,252          4,840         (588)           (3,817)       (2,090)         1,727)
  Loans................................   (4,019)         1,097       (5,116)            1,262          3,596        (2,334)
                                         ------------------------------------------------------------------------------------
    Total interest income..............   (6,256)         1,212       (7,468)            2,259          6,622        (4,363)
                                         ------------------------------------------------------------------------------------
Interest expense:
  Interest bearing checking accounts...     (767)           287       (1,054)              (11)           154          (165)
  Savings..............................   (2,495)           126       (2,621)           (2,240)           (33)       (2,207)
  Time deposits
     and money markets.                  (10,293)        (3,672)      (6,621)            2,901          3,555          (654)
  Short-term borrowings................     (779)           154         (933)            1,177          1,232           (55)
                                         ------------------------------------------------------------------------------------
    Total interest expense.............  (14,334)        (3,105)     (11,229)            1,827          4,908        (3,081)
                                         ------------------------------------------------------------------------------------
    Net interest income (TE)...........  $ 8,078          4,317        3,761               432          1,714        (1,282)
                                         ------------------------------------------------------------------------------------
</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.



                                       35
<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 1999 increase in net
interest  income was primarily the result of decreased  cost of funding  sources
and a  redeployment  of assets from low yielding  overnight  investments  to the
higher yielding loan and investment portfolios.
     Taxable equivalent net interest income for 1999 was $97.2 million,  up $8.1
million over 1998. The average balance of interest  earning assets  decreased by
$3.2 million in 1999. The yield on average  interest earning assets decreased by
26 basis points to 7.33% in 1999,  compared to 7.59% in 1998,  while the average
cost of interest  bearing  liabilities  decreased 63 basis points during 1999 to
3.63% from 4.26% in 1998.  Likewise,  the average  balance of  interest  bearing
liabilities decreased from $2.07 billion in 1998 to $2.04 billion in 1999. Total
interest  expense for 1999 was $74.0  million,  a decrease of $14.3 million over
the 1998 expense of $88.3 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>
1997             $.43
1998             $.50
1999             $.56
</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 79.2% of net income for 1999, 76.0% for 1998, and 72.3% for 1997. These
are  significant  payouts to the Company's  shareholders  and are  considered by
management  to be a prudent  use of the  excess  capital in  TrustCo.  As to the
likelihood of future  dividends,  the  philosophy  stated above will continue in
2000 and,  where  appropriate,  the Board of Directors  will  declare  dividends
consistent with that operating philosophy.
     TrustCo's  Tier 1 capital  was $168.8  million  or 13.55% of  risk-adjusted
assets at  December  31,  1999,  and $167.2  million or 12.78% of  risk-adjusted
assets at December  31, 1998.  Tier 1 capital to average  assets at December 31,
1999 was 7.15%,  as compared to 6.89% at year end 1998. At December 31, 1999 and
1998,  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.


                                       36
<PAGE>


Management's Discussion and Analysis (continued)


     Nonperforming assets at year end 1999 totalled $11.7 million, a decrease of
$5.9 million from the balance of $17.6  million at year end 1998.  Nonperforming
loans  decreased  from $12.4  million in 1998  to $9.9 million at year end 1999.
Nonperforming  loans as a percentage of the total loan  portfolio  were 0.73% in
1999 and 0.94% in 1998.  Given the trends in bankruptcies and real estate values
which secure much of the Bank's real estate loan  portfolio,  there continues to
be concern relative to the level of nonperforming loans in the future.
     Included in nonperforming  loans at year end 1999 are $4.4 million of loans
in nonaccrual  status,  a decrease of $2.7 million from the 1998 balance of $7.1
million.  Loans  past due three  payments  or more and still  accruing  interest
amounted to $500  thousand,  down $900  thousand from the 1998 year end balance.
Restructured loans in 1998 were $3.8 million,  compared to $5.0 million in 1999.
Adherence to sound  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 but  $100  thousand  of the  $9.9  million  of  nonperforming  loans at
December 31, 1999 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. Likewise, virtually all charge
offs for 1999 occurred in the  residential  real estate and retail consumer loan
portfolios.  During  1999,  gross  charge offs of these types of loans were $7.2
million (which represented 92% of total gross charge offs), up 42% from 1998. In
1998, charge offs for these types of loans were $5.1 million, 65% higher than in
1997. There has been a dramatic shift of nonperforming  loans and charge offs 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  that  has  occurred  in much of
       TrustCo's  market area 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 led to an  increase  in  defaults  on loans.
TrustCo  strives  to  identify   borrowers  that  are   experiencing   financial
difficulties, and to work aggressively so as to minimize losses.
     TrustCo has a diversified loan portfolio with no  concentrations to any one
borrower or any single  industry,  and which  includes a significant  balance of
residential mortgage loans to borrowers in the Capital District.
     Nonperforming  assets at year end 1999 include  $1.8 million of  foreclosed
properties,  compared  to $5.2  million in 1998.  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 $1.8 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, 1999, 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.
<TABLE>

Nonperforming Assets
<CAPTION>
(dollars in thousands)                                                          As of December 31,
                                                             1999           1998          1997           1996          1995
<S>                                                       <C>              <C>           <C>           <C>           <C>
Loans in nonaccrual status...........................     $ 4,433          7,147         6,298         10,748        12,832
Loans past due 3 payments or more....................         509          1,454         1,060            792         1,696
Restructured loans...................................       4,979          3,782         3,294          2,495         1,130
                                                          ------------------------------------------------------------------
Total nonperforming loans............................       9,921         12,383        10,652         14,035        15,658
Foreclosed real estate...............................       1,771          5,174         9,309          6,518         3,732
                                                          ------------------------------------------------------------------
Total nonperforming assets...........................     $11,692         17,557        19,961         20,553        19,390
                                                          ------------------------------------------------------------------
Allowance for loan losses............................     $55,820         54,375        53,455         51,561        48,320
Allowance coverage of nonperforming loans............        5.63x          4.39          5.02           3.67          3.09
Nonperforming loans as a % of total loans............        0.73%          0.94          0.82           1.13          1.28
Nonperforming assets as a % of total assets..........        0.49           0.71          0.84           0.91          0.89
</TABLE>

                                       37
<PAGE>


                                Management's Discussion and Analysis (continued)

<TABLE>

Allowance For Loan Losses
(dollars in millions)
(CHART OMITTED)
<CAPTION>
<S>              <C>
1997             $53.5
1998             $54.4
1999             $55.8
</TABLE>

Allowance for Loan Losses

     The balance in the allowance for loan losses has been  accumulated over the
years through  periodic  provisions,  and is available to absorb losses on loans
which management determines are uncollectible.  The adequacy of the allowance is
evaluated  continuously,  with  emphasis on  nonperforming  and other loans that
management  believes warrant special attention.  The balance of the allowance is
maintained at a level that is, in management's  judgment,  representative of the
loan portfolio's inherent risk.
     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 consumers' easy access 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 in 1999.
     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 1999 and
1998 were $7.8 million and $6.6 million,  respectively.  As noted above, the mix
of loan types  giving rise to loan  charge  offs has shifted to the  residential
real estate portfolio.  Recoveries were $4.2 million in 1999 and $2.9 million in
1998. The provision  recorded on the  consolidated  income statement in 1999 was
$5.1 million compared to $4.6 million in 1998.
     Net charge offs as a  percentage  of average  loans were 0.27% and 0.28% in
1999 and 1998,  respectively.  The  allowance for loan losses as a percentage of
loans  outstanding was 4.14% in 1999 and 4.11% in 1998. 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  since  1995  under a  troubled  debt
restructuring, as impaired loans.
     At year end 1999 and 1998,  there were $4.7  million of impaired loans. The
average  balances  of

<TABLE>

Allowance to Loans Outstanding
(CHART OMITTED)
<CAPTION>
<S>              <C>
1997             4.12%
1998             4.11%
1999             4.14%
</TABLE>

impaired  loans were $5.0 million  during 1999 and $4.0 million during 1998. The
Company recognized approximately $400 thousand of interest income on these loans
in each of 1999 and 1998.



                                       38
<PAGE>


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

Summary of Loan Loss Experience
<CAPTION>
(dollars in thousands)                                       1999           1998          1997           1996          1995
Amount of loans outstanding at end of year
<S>                                                    <C>             <C>           <C>            <C>           <C>
  (less unearned income)..........................     $1,349,809      1,322,703     1,298,276      1,241,882     1,226,142
Average loans outstanding during year
  (less average unearned income)..................      1,329,458      1,311,967     1,260,771      1,227,407     1,187,929
                                                       ---------------------------------------------------------------------
Balance of allowance at beginning of year.........         54,375         53,455        51,561         48,320        38,851
Loans charged off:
  Commercial......................................            619          1,498         3,506          3,213         4,823
  Real estate.....................................          6,534          3,883         2,014          1,498         1,694
  Installment.....................................            635          1,180         1,059            937           821
                                                       ---------------------------------------------------------------------
     Total........................................          7,788          6,561         6,579          5,648         7,338
                                                       ---------------------------------------------------------------------
Recoveries of loans previously charged off:
  Commercial......................................          2,811          2,308         2,718          1,963         3,504
  Real estate.....................................          1,140            362           169            110           258
  Installment.....................................            219            201           172            239           347
     Total........................................          4,170          2,871         3,059          2,312         4,109
                                                       ---------------------------------------------------------------------
Net loans charged off.............................          3,618          3,690         3,520          3,336         3,229
                                                       ---------------------------------------------------------------------
Additions to allowance charged to
  operating expense...............................          5,063          4,610         5,414          6,577        12,698
                                                       ---------------------------------------------------------------------
Balance of allowance at end of year...............       $ 55,820         54,375        53,455         51,561        48,320
                                                       ---------------------------------------------------------------------
Net charge offs as a percent of average
  loans outstanding during year
  (less average unearned income)..................           0.27%          0.28%         0.28           0.27          0.27
Allowance as a percent of loans outstanding
   at end of year.................................           4.14           4.11          4.12           4.15          3.94
                                                       ---------------------------------------------------------------------
</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 to 90 days category.  All  securities  available for sale are presented at
fair market value. 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, 1999,  the  Company's  gap position  indicated an excess of
assets repricing in the 0 to 90 day period of $170.0 million.  This positive gap
position  is the result of  management's  decision to retain  $276.0  million of
federal  funds  sold  and  other  short-term  investments  at year  end 1999 for
potential  reinvestment  in 2000.  The gap position turns negative (an excess of
liabilities subject to repricing over


                                       39
<PAGE>



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

Interest Rate Sensitivity
<CAPTION>
(dollars in thousands)                                                     At December 31, 1999
                                                                  Repricing, or able to be repriced, in:
                                                      0-90        91-366         1-5       Over 5        Rate
Days                                                  Days         Years       Years        Years     Insensitive     Total
Assets:
<S>                                               <C>           <C>          <C>          <C>          <C>        <C>
  Federal funds sold..........................    $266,000           --           --           --           --      266,000
  Other short-term investments................       9,970           --           --           --           --        9,970
  Securities available for sale...............      60,968       60,632      132,975      371,318       14,937      640,830
  Loans, net of unearned income...............     203,529      118,599      204,771      818,477        4,433    1,349,809
  Noninterest rate sensitive assets...........          --           --           --           --       97,413       97,413
                                                  --------------------------------------------------------------------------
      Total assets............................     540,467      179,231      337,746    1,189,795      116,783    2,364,022
                                                  --------------------------------------------------------------------------
Cumulative total assets.......................    $540,467      719,698    1,057,444    2,247,239    2,364,022
                                                  --------------------------------------------------------------------------
Liabilities and shareholders' equity:
  Deposits:
    Interest bearing deposits.................    $209,762      466,489      736,899      426,446           --    1,839,596
    Noninterest bearing deposits..............       7,876       17,877       58,226       71,335           --      155,313
                                                  --------------------------------------------------------------------------
      Total deposits..........................     217,638      484,366      795,125      497,781           --    1,994,909
  Borrowings..................................     152,782           --           --           --           --      152,782
  Noninterest rate sensitive liabilities......          --           --           --           --       49,975       49,975
  Shareholders' equity........................          --           --           --           --      166,356      166,356
                                                  --------------------------------------------------------------------------
      Total liabilities and shareholders' equity   370,420      484,366      795,125      497,781      216,331    2,364,022
                                                  --------------------------------------------------------------------------
Cumulative total liabilities and
   shareholders' equity.......................    $370,420      854,785    1,649,910    2,147,691    2,364,022
                                                  --------------------------------------------------------------------------
Incremental gap:
  Interest sensitivity gap....................    $170,047     (305,135)    (457,379)     692,014
  Gap as a % of earning assets................        7.50%      (13.46)      (20.18)       30.53
  Interest sensitive assets to liabilities....      149.08        38.42        45.83       279.00
Cumulative gap:
  Interest sensitivity gap....................    $170,047     (135,087)    (592,466)      99,548
  Gap as a % of earning assets................        7.50%       (5.96)      (26.14)        4.39
  Interest sensitive assets to liabilities....      149.08        86.81        67.53       112.79
                                                  --------------------------------------------------------------------------
</TABLE>

assets that can reprice  during that time period) in the 91 to 366 day period by
$305.1 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 $135.1  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  in~interest  rates on a short-term
basis and over the life of the asset  (certain  annual caps and lifetime  caps).
Further, in the event of significant  changes in interest rates,  prepayment and
early  withdrawal  levels  would be likely to deviate  significantly  from those
assumed  in the table.  Some  borrowers'  ability  to service  their debt may be
hampered by a significant interest rate increase. Management takes these factors
into account when  reviewing  the Bank's gap  position and  establishing  future
asset/liability strategy.

Liquidity Risk
     TrustCo seeks to obtain  favorable  funding sources and to maintain prudent
levels of liquid  assets  in order to  satisfy  various  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.



                                       40
<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.  For 1999,  average  core  deposits  (total  deposits  less time
deposits greater than $100 thousand) amounted to $1.93 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 thousand.  The average balances
of these  purchased  liabilities  are detailed in the table "Average  Sources of
Funding."  During 1999, the average balance of purchased  liabilities was $264.7
million, compared with $272.9 million in 1998, and $218.5 million in 1997.
     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, 1999 and 1998,
commitments  to extend  credit in the form of loans,  including  unused lines of
credit,  amounted  to  $232.1  million  and  $230.2  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,  1999 and 1998,
outstanding  standby letters of credit were  approximately $2.1 million and $2.0
million, respectively.
     Other  off-balance  sheet  risk:  TrustCo  does not  engage  in  activities
involving  interest  rate  swaps,  forward  placement  contracts,  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 $15.4  million in 1999,  $22.1  million  in 1998 and $17.2  million in 1997.
Included in the 1999 results are $5.4 million of net securities  losses compared
with net  gains of  approximately  $1  million  in 1998 and net  losses  of $200
thousand in 1997.  Excluding securities  transactions,  noninterest income would
have been $20.9  million,  $21.1  million,  and $17.4 million in 1999,  1998 and
1997, 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
$8.1 million in 1999, $7.0 million in 1998 and $6.6 million in 1997.  Trust fees
are generally  calculated as a percentage of the assets under  management by the
Trust Department.

<TABLE>

Noninterest income
<CAPTION>
(dollars in thousands)                                                                                    1999 vs. 1998
                                                             1999           1998          1997         Amount       Percent
<S>                                                       <C>              <C>           <C>            <C>            <C>
Trust department income.............................      $ 8,065          6,973         6,554          1,092          15.7%
Fees for services to customers......................        8,795          8,799         7,671           (104)         (1.2)
Net gain/(loss) on securities transactions..........       (5,446)           998         (166)         (6,444)       (645.7)
Letter of credit reserve recapture..................           --          2,398           --          (2,398)       (100.0)
Other...............................................        4,102          2,954         3,163          1,148          38.9
                                                          ------------------------------------------------------------------
  Total noninterest income..........................      $15,416         22,122        17,222         (6,706)        (30.3)%
                                                          ------------------------------------------------------------------
</TABLE>


                                       41
<PAGE>

                              Management's Discussion and Analysis (continued)

<TABLE>

Noninterest Expense
<CAPTION>
(dollars in thousands)                                                                                    1999 vs. 1998
                                                             1999           1998          1997         Amount       Percent
<S>                                                       <C>             <C>           <C>             <C>            <C>
Salaries and employee benefits.......................     $24,994         23,367        23,162          1,627          7.0%
Net occupancy expense................................       4,004          5,898         5,270         (1,894)       (32.1)
Equipment expense....................................       5,359          5,292         4,165             67          1.3
FDIC insurance expense...............................         242            244           246             (2)        (0.8)
Professional services................................       2,651          2,664         3,489            (13)        (0.5)
Other real estate expenses/(income)..................        (700)         1,856         1,056         (2,556)      (137.7)
Other................................................       9,086          9,444         8,838           (358)        (3.8)
                                                          -----------------------------------------------------------------
  Total noninterest expense..........................     $45,636         48,765        46,226         (3,129)        (6.4)%
                                                          -----------------------------------------------------------------
</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  $1.2 million in 1999 and $600 thousand in 1998.  Proceeds from
the sale of these fixed assets were  approximately $2.1 million in 1999 and $1.5
million in 1998.

Noninterest  Expense:  Noninterest  expense was $45.6 million in 1999,  compared
with  $48.8  million  in 1998 and $46.2  million  in 1997.  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 38.6% in 1999, 40.3% in 1998 and 40.6% in 1997. The general
industry  goal  is  the  attainment  of a  60%  efficiency  ratio.  TrustCo  has
consistently outperformed this industry goal by a wide margin since 1994.

<TABLE>

Efficiency Ratio
(CHART OMITTED)
<CAPTION>
<S>              <C>
1997             40.61%
1998             40.26%
1999             38.62%
</TABLE>

     Salaries  and  employee  benefits  are the most  significant  component  of
noninterest  expense.  For  1999,  these  expenses  amounted  to $25.0  million,
compared  with $23.4  million in 1998.  The  increase in salaries  and  employee
benefits  reflects the addition of new branches and salary  adjustments given to
employees.
     Net occupancy  costs decreased to $4.0 million in 1999 from $5.9 million in
1998 and $5.3 million in 1997. The reduction in net occupancy cost is the result
of  reversing  a $750  thousand  environmental  loss  accrual  during the fourth
quarter  of 1999 that had been  established  in 1998.  During  1999 the  Company
completed the required  investigative work associated with the site and received
clearance from the regulatory  authorities that no further clean up efforts were
required at this time.
     Equipment  expense increased to $5.4 million from $5.3 million for 1998 due
primarily to the costs  associated with the Year 2000 project.  All direct costs
of  consultants  and  equipment  are  categorized  as a  component  of  computer
equipment expense.
     Other real estate  expenses  decreased  to income of $700  thousand in 1999
from $1.9  million  expense in 1998.  The  reduction in expense is the result of
gains recognized on the liquidation of various foreclosed  properties during the
year.  This reflects the Company's  policy of early  recognition of problem loan
charge offs and aggressive pursuit of recoveries on these nonperforming assets.

Income Tax
     In 1999,  TrustCo  recognized  income  tax  expense  of $19.7  million,  as
compared to $19.4 million in 1998 and $18.9 million in 1997. 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 $1.2 million at
December 31, 1999 and $2.1  million at December  31, 1998 is reserved  primarily
for federal and state tax



                                       42
<PAGE>


Management's Discussion and Analysis (continued)

law restrictions on the deductibility of certain temporary differences.
     Based primarily on the sufficiency of historical and future taxable income,
management  believes it is more likely than not that the  remaining net deferred
tax assets of $38.7  million and $36.8  million at  December  31, 1999 and 1998,
respectively, will be realized.

Year 2000 Update
     During 1999 the Company  completed  its  preparation  for the century  date
change.  Testing  continued  during  1999 for both the  mainframe  and  personal
computer-based  systems.  The contingency plan was tested to ensure that, should
mission-critical  systems  fail as a result  of the  date  change  or for  other
environmental reasons, continued processing would occur at the disaster recovery
site.  Customer  contacts and  evaluations  were  completed to ensure that their
businesses would not be seriously affected by the century date change.
     All of the efforts  expended  from 1995 to 1999  resulted  in a  successful
transition  to the new century date and TrustCo  experienced  no  disruption  of
services or  inconvenience  to its customers.  It is anticipated  that operating
costs for 2000 will be approximately $1 million less than in 1999.

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  cost 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
     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.  In June  1999,  the  Financial
Accounting  Standards Board issued Statement of Financial  Accounting  Standards
No. 137 "Accounting for Derivative Instruments and Hedging Activities - Deferral
of the Effective Date of FASB Statement No. 133" (Statement 137), which deferred
the  effective  date of Statement 133 by one year,  from fiscal years  beginning
after June 15, 1999 to fiscal years beginning after June 15, 2000. Management is
currently evaluating the impact, if any, on the Company's consolidated financial
statements.








                                       43
<PAGE>


                              Management's Discussion and Analysis (continued)

<TABLE>

Summary of unaudited quarterly financial information
<CAPTION>
(dollars in thousands, except per share data)
                                                1999                                                1998
                               Q1         Q2         Q3        Q4       Year       Q1        Q2       Q3        Q4     Year
Income statement:
<S>                        <C>        <C>        <C>       <C>       <C>       <C>       <C>      <C>       <C>     <C>
  Interest income........  $41,666    41,598     42,091    41,850    167,205   43,403    43,814   44,174    42,659  174,050
  Interest expense.......   19,239    18,613     18,271    17,890     74,013   21,755    22,458   22,805    21,329   88,347
                           -------------------------------------------------------------------------------------------------
  Net interest income ...   22,427    22,985     23,820    23,960     93,192   21,648    21,356   21,369    21,330   85,703
  Provision for loan losses  1,513     1,500      1,000     1,050      5,063    1,372     1,558      450     1,230    4,610
                           -------------------------------------------------------------------------------------------------
  Net interest income
    after provision for
    loan losses..........   20,914    21,485     22,820    22,910     88,129   20,276    19,798   20,919    20,100   81,093
  Noninterest income.....    5,420     4,250      3,898     1,848     15,416    4,554     5,347    4,715     7,506   22,122
  Noninterest expense....   12,202    11,353     11,500    10,581     45,636   11,529    11,299   11,757    14,180   48,765
                           -------------------------------------------------------------------------------------------------
  Income before
    income taxes.........   14,132    14,382     15,218    14,177     57,909   13,301    13,846   13,877    13,426   54,450
  Income tax expense.....    4,809     4,890      5,246     4,779     19,724    4,923     5,180    4,668     4,664   19,435
                           -------------------------------------------------------------------------------------------------
  Net income.............    9,323     9,492      9,972     9,398     38,185    8,378     8,666    9,209     8,762   35,015
                           -------------------------------------------------------------------------------------------------
Per share data (1):
  Basic earnings.........      .17       .18        .19       .18        .71      .16       .16      .17       .16      .65
  Diluted earnings.......      .17       .17        .18       .17        .68      .15       .16      .16       .16      .63
  Cash dividends declared      .14       .14        .14       .15        .56      .12       .12      .12       .14      .50
                           -------------------------------------------------------------------------------------------------
(1) Per share data have been adjusted for a 2 for 1 stock split in 1999 and a 15% stock split in 1998.
</TABLE>



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.

TrustCo's New Initiatives
     TrustCo has enjoyed  tremendous  success in  providing  superior  financial
results to its shareholders by delivering world-class service and convenience to
its customers.  Going into the new  millennium,  TrustCo  recognizes the need to
continue to evolve and change as customer and business needs change. The Company
has  developed  a number of new  initiatives  that mark the  direction  for the
future.

TrustcoBankUSA.com
     The  Internet has changed  virtually  every aspect of our lives from how we
purchase books to ordering airline  tickets.  The Internet has also made banking
an on-line  commodity.  TrustCo  has  established  a plan to launch a  web-based
banking site under the banner  TrustcoBankUSA.  Customers of TrustcoBankUSA will
enjoy access to their account  information  24 hours a day, 7 days a week.  They
will be able to review activity in their accounts, make funds transfers, and pay
bills.
     We anticipate  launching  TrustcoBankUSA  during the first half of 2000 and
begin  seeing  new  deposit  balances  shortly  thereafter.

Landmark Financial Corporation
     In February  2000,  TrustCo  entered into an agreement to acquire  Landmark
Financial Corp. and its wholly-owned  subsidiary,  Landmark Community Bank. This
acquisition is subject to regulatory and shareholder approval and is anticipated
to be completed  during the third quarter of 2000.  Landmark  shareholders  will
receive cash in the amount of $21.00 for each

                                       44
<PAGE>


Management's Discussion and Analysis (continued)


share. With the Landmark acquisition,  TrustCo's marketing territory will extend
into Montgomery County.

Geographic Opportunities
     Though we have always focused on our home in the Capital District Region of
New York  State,  and while that will never  change,  we have  identified  other
geographic  territories that resemble Upstate New York but are enjoying economic
expansion  greater  than  our  own.   Therefore,   TrustCo  will  be  completing
evaluations  during  2000  regarding  branch or buy  opportunities  in these new
geographic  territories.  Our  plans  call  for us to have a  number  of  branch
locations in these new  territories so as to provide our new customers with easy
banking access.  We would offer the range of banking products that are currently
offered by Trustco Bank, including all of the leading edge product features that
have been  designed  into our  residential  real  estate  and home  equity  loan
products.  We expect that these  products  will be as well received in these new
territories as they are here in Upstate New York.


<TABLE>


Five Year Summary of Financial Data
<CAPTION>
(dollars in thousands, except per share data)                               Years Ended December 31,
                                                             1999           1998          1997           1996          1995
Statement of income data:
<S>                                                    <C>               <C>           <C>            <C>           <C>
  Interest income.................................     $  167,205        174,050       172,005        166,647       161,552
  Interest expense................................         74,013         88,347        86,520         82,342        80,200
                                                        --------------------------------------------------------------------
  Net interest income.............................         93,192         85,703        85,485         84,305        81,352
  Provision for loan losses.......................          5,063          4,610         5,414          6,577        12,698
                                                        --------------------------------------------------------------------
  Net interest income after provision
    for loan losses                                        88,129         81,093        80,071         77,728        68,654
  Noninterest income..............................         15,416         22,122        17,222         10,313        14,067
  Noninterest expense.............................         45,636         48,765        46,226         42,015        44,440
                                                        --------------------------------------------------------------------
  Income before income taxes......................         57,909         54,450        51,067         46,026        38,281
  Income tax expense..............................         19,724         19,435        18,892         17,327        12,754
                                                        --------------------------------------------------------------------
  Net income......................................     $   38,185         35,015        32,175         28,699        25,527
                                                        --------------------------------------------------------------------
Share data (1):
  Average equivalent diluted shares outstanding
    (in thousands)................................         55,910         55,907        55,849         55,197        54,665
  Book value......................................     $     3.11           3.47          3.32           3.01          2.98
  Cash dividends..................................           0.56           0.50          0.43           0.38          0.33
  Basic earnings..................................           0.71           0.65          0.59           0.53          0.48
  Diluted earnings................................           0.68           0.63          0.58           0.52          0.47
                                                        --------------------------------------------------------------------
Financial:
  Return on average assets........................           1.58%          1.44          1.40           1.29          1.23
  Return on average shareholders' equity (2)......          22.52          21.47         20.23          19.05         18.03
  Cash dividend payout ratio......................          79.16          75.97         72.34          70.38         69.55
  Tier 1 capital as a % of total risk adjusted
     assets.......................................          13.55          12.78         13.43          12.99         12.45
  Total capital as a % of total risk adjusted
    assets........................................          14.84          14.06         14.72          14.28         13.73
  Efficiency ratio................................          38.62          40.26         40.61          39.51         42.52
  Net interest margin.............................           3.82           3.81          4.02           4.07          4.18
                                                        --------------------------------------------------------------------
Average balances:
  Total assets....................................     $2,411,195      2,433,238     2,302,598      2,220,535     2,073,391
  Earning assets..................................      2,335,682      2,338,838     2,204,725      2,136,826     1,994,240
  Loans, net......................................      1,329,458      1,311,967     1,260,771      1,227,407     1,187,929
  Allowance for loan losses.......................        (56,449)       (55,208)      (53,173)       (51,233)      (45,086)
  Securities available for sale...................        683,790        611,957       623,001        580,919       301,080
  Investment securities...........................             --             --            --             --       292,908
  Deposits........................................      2,043,149      2,068,725     1,981,223      1,936,445     1,859,070
  Short-term borrowings...........................        146,667        143,337       117,184         98,324        38,090
  Long-term debt..................................             --             --            --             --          788
  Shareholders' equity............................        179,484        180,103       167,273        155,927       145,469

(1) Share and per share data have been adjusted for a 2 for 1 stock split in 1999, a 15% stock split in 1998, 1997 and 1996, and
    a 6 for 5 stock split in 1995.
(2) Average shareholders' equity excludes the market adjustment for securities available for sale.

</TABLE>



                                       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 the inherent risk of loss on the loan  portfolio.  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 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.




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



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




January 18, 2000






                                       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, 1999 and 1998, 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, 1999.
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,  1999 and 1998,  and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  December 31, 1999,  in  conformity  with  generally  accepted  accounting
principles.





                                                            /s/KPMG LLP
                                                            -------------
                                                            Albany, New York
                                                            January 18, 2000



                                       48
<PAGE>


Consolidated Statements of Income
<TABLE>


<CAPTION>
dollars in thousands, except per share data)                                                 Years Ended December 31,
                                                                                          1999           1998          1997
Interest income:
<S>                                                                                   <C>             <C>           <C>
  Interest and fees on loans......................................................    $106,734        110,635       109,346
  Interest and dividends on:
    U.S. Treasuries and agencies..................................................      12,490         15,358        27,356
    States and political subdivisions.............................................       7,231          6,177         5,637
    Mortgage-backed securities....................................................      16,323         12,692        10,094
    Other.........................................................................       8,396          6,652         1,811
  Interest on federal funds sold..................................................      16,031         22,536        17,761
                                                                                      --------------------------------------
      Total interest income.......................................................     167,205        174,050       172,005
                                                                                      --------------------------------------
Interest expense:
  Interest on deposits............................................................      68,041         81,596        80,946
  Interest on short-term borrowings...............................................       5,972          6,751         5,574
                                                                                      --------------------------------------
      Total interest expense......................................................      74,013         88,347        86,520
                                                                                      --------------------------------------
      Net interest income.........................................................      93,192         85,703        85,485
Provision for loan losses.........................................................       5,063          4,610         5,414
                                                                                      --------------------------------------
      Net interest income after provision for loan losses.........................      88,129         81,093        80,071
                                                                                      --------------------------------------
Noninterest income:
  Trust department income.........................................................       8,065          6,973         6,554
  Fees for services to customers..................................................       8,695          8,799         7,671
  Net gain/(loss) on securities transactions......................................      (5,446)           998          (166)
  Letter of credit reserve recapture..............................................          --          2,398            --
  Other...........................................................................       4,102          2,954         3,163
                                                                                      --------------------------------------
      Total noninterest income....................................................      15,416         22,122        17,222
                                                                                      --------------------------------------
Noninterest expense:
  Salaries and employee benefits..................................................      24,994         23,367        23,162
  Net occupancy expense...........................................................       4,004          5,898         5,270
  Equipment expense...............................................................       5,359          5,292         4,165
  FDIC~insurance expense..........................................................         242            244           246
  Professional services...........................................................       2,651          2,664         3,489
  Other real estate expenses/(income).............................................        (700)         1,856         1,056
  Other...........................................................................       9,086          9,444         8,838
                                                                                      --------------------------------------
      Total noninterest expense...................................................      45,636         48,765        46,226
                                                                                      --------------------------------------
Income before income taxes .......................................................      57,909         54,450        51,067
Income taxes......................................................................      19,724         19,435        18,892
                                                                                      --------------------------------------
Net income........................................................................    $ 38,185         35,015        32,175
                                                                                      --------------------------------------
Earnings per share:
  Basic...........................................................................    $   0.71           0.65          0.59
  Diluted.........................................................................        0.68           0.63          0.58
                                                                                      --------------------------------------

Per share data has been adjusted for a 2 for 1 stock split in 1999 and a 15% stock split in 1998 and 1997.

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



                                       49
<PAGE>


                                            Consolidated Statements of Condition
<TABLE>
<CAPTION>

(dollars in thousands, except share data)                                                            As of December 31,
                                                                                                1999                   1998

ASSETS
<S>                                                                                     <C>                          <C>
Cash and due from banks.........................................................        $     54,542                 41,950
Federal funds sold..............................................................             266,000                358,000
Other short-term investments....................................................               9,970                 24,979
                                                                                           ---------------------------------
        Total cash and cash equivalents.........................................             330,512                424,929
Securities available for sale...................................................             640,830                717,410
Loans...........................................................................           1,350,768              1,323,769
  Less: Unearned income.........................................................                 959                  1,066
        Allowance for loan losses...............................................              55,820                 54,375
                                                                                           ---------------------------------
        Net loans...............................................................           1,293,989              1,268,328
Bank premises and equipment.....................................................              16,209                 17,022
Real estate owned...............................................................               1,771                  5,174
Other assets....................................................................              80,711                 52,217
                                                                                           ---------------------------------
        Total assets............................................................          $2,364,022              2,485,080
                                                                                           ---------------------------------

LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
  Demand........................................................................         $   155,313                154,358
  Savings.......................................................................             641,650                660,376
  Interest-bearing checking accounts............................................             272,384                266,027
  Money market deposit accounts.................................................              58,557                 58,061
  Certificates of deposit (in denominations of $100,000 or more)................             115,636                139,310
  Other time accounts...........................................................             751,369                829,282
                                                                                           ---------------------------------
        Total deposits..........................................................           1,994,909              2,107,414
Short-term borrowings...........................................................             152,782                147,924
Accrued expenses and other liabilities..........................................              49,975                 43,900
                                                                                           ---------------------------------
        Total liabilities.......................................................           2,197,666              2,299,238
                                                                                           ---------------------------------
Shareholders' equity:
  Capital stock; $1 par value. 100,000,000 shares authorized, and 56,410,787 and
    27,976,793 shares issued at December 31, 1999 and 1998, respectively........              56,411                 27,977
  Surplus.......................................................................              85,784                110,398
  Undivided profits.............................................................              48,491                 40,533
  Accumulated other comprehensive income:
    Net unrealized gain/loss on securities available for sale, net of tax.......              (2,452)                18,603
  Treasury stock; 3,002,378 and 1,184,525 shares, at cost, at December 31, 1999
    and 1998, respectively......................................................             (21,878)               (11,669)
                                                                                           ---------------------------------
        Total shareholders' equity..............................................             166,356                185,842
                                                                                           ---------------------------------
        Total liabilities and shareholders' equity..............................          $2,364,022              2,485,080
                                                                                           ---------------------------------
</TABLE>

See accompanying notes to consolidated financial statements.



                                       50
<PAGE>


Consolidated Statements of Changes in Shareholders'Equity
<TABLE>

<CAPTION>

(dollars in thousands, except per share data)                              Three Years Ended December 31, 1999
                                                                                            Accumulated
                                                                                                  Other   Compre-
                                                          Capital             Undivided   Comprehensive   hensive  Treasury
                                                            Stock    Surplus    Profits   Income/(Loss)    Income     Stock
<S>                                                       <C>       <C>         <C>              <C>      <C>        <C>
Beginning balance, January 1, 1997......................   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, $.43 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, $.50 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)
Comprehensive income
  Net income - 1999.....................................       --         --     38,185              --    38,185        --
                                                                                                           ------
  Other comprehensive income/(loss), net of tax:
   Unrealized net holding loss arising during the year,
    net of tax (pre-tax loss $30,150)...................       --         --         --              --   (17,834)       --
   Reclassification adjustment for net loss realized
    in net income during the year (pre-tax loss $5,446).       --         --         --              --     3,221        --
                                                                                                           ------
  Other comprehensive loss..............................       --         --         --         (21,055)  (21,055)       --
                                                                                                           ------
Comprehensive income....................................       --         --         --                    17,130        --
                                                                                                           ------
Cash dividend declared, $.5625 per share................       --         --    (30,227)             --                  --
Stock options exercised.................................      241      2,339         --              --                  --
2 for 1 stock split (28,193,407 shares).................   28,193    (28,193)        --              --                  --
Treasury stock purchased................................       --         --         --              --             (15,961)
Sale of treasury stock..................................       --      1,240         --              --               5,752
                                                          -------------------------------------------------------------------
Ending balance, December 31, 1999.......................  $56,411     85,784     48,491          (2,452)            (21,878)
                                                          -------------------------------------------------------------------

Per share data has been adjusted for a 2 for 1 stock split in 1999 and a 15% stock split in 1998 and 1997.

See accompanying notes to consolidated financial statements.

</TABLE>


                                       51
<PAGE>


                                      Consolidated Statements of Cash Flows
<TABLE>

<CAPTION>

(dollars in thousands)                                                                       Years Ended December 31,
                                                                                     1999              1998            1997
Increase/(decrease) in cash and cash equivalents

Cash flows from operating activities:
<S>                                                                            <C>                   <C>             <C>
Net income...................................................................  $   38,185            35,015          32,175
                                                                                --------------------------------------------
Adjustments to reconcile net income to net cash provided by
 operating activities:
    Depreciation and amortization............................................       2,229             2,532           3,342
    Gain on sales of fixed assets............................................      (1,249)             (591)           (460)
    Provision for loan losses................................................       5,063             4,610           5,414
    Provision for deferred tax (benefit)/expense.............................      (1,882)            1,405          (3,693)
    Net (gain)/loss on sale or call of securities available for sale.........       5,446              (998)            166
    (Increase)/decrease in taxes receivable..................................         395              (540)            730
    Decrease in interest receivable..........................................         196             1,189           1,599
    Increase/(decrease) in interest payable..................................        (358)             (293)            191
    (Increase)/decrease in other assets......................................     (11,198)            8,416           5,386
    Increase/(decrease) in accrued expenses..................................       5,776              (464)          8,125
                                                                                --------------------------------------------
        Total adjustments....................................................       4,418            15,266          20,800
                                                                                --------------------------------------------
        Net cash provided by operating activities............................      42,603            50,281          52,975
                                                                                --------------------------------------------
Cash flows from investing activities:
  Proceeds from sales of securities available for sale.......................     228,600            32,785         179,342
  Proceeds from maturities and calls of securities available for sale........     167,830           229,362         205,256
  Purchase of securities available for sale..................................    (360,891)         (372,006)       (350,118)
  Net increase in loans .....................................................     (33,583)          (32,904)        (70,148)
  Proceeds from sales of real estate owned ..................................       4,797             4,220           3,665
  Proceeds from sales of fixed assets........................................       2,099             1,478           3,967
  Capital expenditures.......................................................      (2,266)           (1,832)         (2,360)
                                                                                ---------------------------------------------
  Net cash provided by/(used in) investing activities........................       6,586          (138,897)        (30,396)
                                                                                ---------------------------------------------
Cash flows from financing activities:
  Net increase/(decrease) in deposits........................................    (112,505)           85,551          68,717
  Net increase in short-term borrowing.......................................       4,858            20,074          16,188
  Proceeds from exercise of stock options....................................       2,580               895           1,624
  Proceeds from sale of treasury stock.......................................       6,992             5,395           3,026
  Payments to acquire treasury stock.........................................     (15,961)          (10,439)         (7,735)
  Dividends paid.............................................................     (29,570)          (25,671)        (22,438)
                                                                                ---------------------------------------------
  Net cash (used in)/provided by financing activities........................    (143,606)           75,805          59,382
                                                                                ---------------------------------------------
Net increase/(decrease) in cash and cash equivalents.........................     (94,417)          (12,811)         81,961
Cash and cash equivalents at beginning of year...............................     424,929           437,740         355,779
                                                                                ---------------------------------------------
Cash and cash equivalents at end of year.....................................    $330,512           424,929         437,740
                                                                                ---------------------------------------------

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

Interest paid................................................................    $ 74,371            88,640          86,329
Income taxes paid............................................................      20,281            18,273          21,615
Transfer of loans to real estate owned.......................................       2,859             4,787          10,234
Increase in dividends payable................................................         657               930             839
Change in unrealized (gain)/loss on securities available for sale - gross....      35,595            (4,654)        (17,875)
Change in deferred tax effect on unrealized gain/(loss) on securities
   available for sale                                                             (14,540)            1,902           7,263
                                                                                --------------------------------------------
</TABLE>

See accompanying notes to consolidated financial statements.



                                       52
<PAGE>


Notes to Consolidated Financial Statements


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

Consolidation
     The consolidated  financial  statements of the Company include the accounts
of the subsidiaries after elimination of all significant  intercompany  accounts
and transactions.

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

Loans
     Loans are  carried at the  principal  amount  outstanding  net of  unearned
income and unamortized loan fees and costs,  which are recognized as income over
the applicable loan term.
     Nonperforming loans include nonaccrual loans, restructured loans, and loans
which are 3 payments or more past due and still  accruing  interest.  Generally,
loans are placed in  nonaccrual  status either due to the  delinquent  status of
principal and/or interest payments,  or a judgment by management that,  although
payments of  principal  and/or  interest  are  current,  such action is prudent.
Future payments received on nonperforming  loans are recorded as interest income
or  principal  reductions  based  upon  management's  ultimate  expectation  for
collection. Loans may be removed from nonaccrual status when they become current
as to principal and interest and have  demonstrated a sustained  ability to make
loan payments in accordance  with the contractual  terms of the loan.  Loans may
also be removed from nonaccrual  status when, in the opinion of management,  the
loan is expected to be fully collectable as to principal and interest.
     Impaired  loans have been defined since  January 1, 1995 as commercial  and
commercial real estate loans in nonaccrual status and restructured loans.

Allowance for Loan Losses
     The 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 change 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.

                                       53
<PAGE>


                      Notes to Consolidated Financial Statements (continued)


Income Taxes
     Deferred taxes are recorded for the future tax  consequences of events that
have been  recognized in  the  financial  statements or tax returns,  based upon
enacted  tax laws and  rates.  Deferred  tax assets  are  recognized  subject to
management's judgment that realization is more likely than not.

Dividend Restrictions
     Banking regulations restrict the amount of cash dividends which may be paid
during a year by the Bank to the Parent Company  without the written  consent of
the appropriate bank regulatory agency. Based on these restrictions, the Company
could pay $18.7  million  plus 2000 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
     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.

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  $11.5 million and $10.0
million at December 31, 1999 and 1998, respectively.

(3)Securities Available for Sale
     The amortized cost and approximate market value of the securities available
for sale are as follows:
<TABLE>

<CAPTION>
(dollars in thousands)                              December 31, 1999
                                                      Gross            Gross  Approximate
                                     Amortized   Unrealized       Unrealized       Market
                                          Cost        Gains           Losses        Value
U.S. Treasuries
<S>                                   <C>               <C>            <C>        <C>
  and agencies................        $189,207          745            3,974      185,978
States and political
  subdivisions................         136,203          864            4,507      132,560
Mortgage-backed
  securities..................         211,450          302            6,194      205,558
Other.........................          81,834            0            1,102       80,732
                                      ----------------------------------------------------
Total debt
  securities..................         618,694        1,911           15,777      604,828
Equity securities.............          26,274        9,728               --       36,002
                                      ----------------------------------------------------
Total securities
  available for
  sale                                $644,968        11,639          15,777      640,830
                                      ----------------------------------------------------
(dollars in thousands)                              December 31, 1998
                                                      Gross            Gross  Approximate
                                     Amortized   Unrealized       Unrealized       Market
                                          Cost        Gains           Losses        Value
U.S. Treasuries
  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>



                                       54
<PAGE>


Notes to Consolidated Financial Statements (continued)


     The  following  table  distributes  the  debt  securities  included  in the
available for sale portfolio as of December 31, 1999,  based on the  securities'
final maturity (mortgage-backed securities are stated using an estimated average
life):
<TABLE>

<CAPTION>

(dollars in thousands)                                            Approximate
                                                      Amortized        Market
                                                           Cost         Value
<S>                                                    <C>             <C>
Due in one year or less........................        $ 48,804        48,632
Due after one year through five years..........          93,203        91,259
Due after five years through ten years.........         317,589       311,259
Due after ten years............................         159,098       153,678
                                                    ---------------------------
                                                       $618,694       604,828
                                                    ---------------------------
</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 1999, 1998 and 1997 are as follows:
<TABLE>

<CAPTION>
(dollars in thousands)                                    December 31,
                                                    1999      1998       1997
<S>                                             <C>         <C>       <C>
Proceeds....................................... $228,600    32,785    179,342
Gross realized gains...........................    1,204     1,000        828
Gross realized losses..........................    6,650         2        994
</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 $274.5
million and $269.2 million at December 31, 1999 and 1998, 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, 1999 and 1998.

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

<CAPTION>
(dollars in thousands)                                December 31,
                                                   1999          1998
<S>                                           <C>             <C>
Commercial................................... $ 193,530       187,308
Construction.................................    15,867        12,782
Residential mortgage loans...................   980,141       949,524
Home equity line of credit...................   138,339       147,581
Installment loans............................    22,891        26,574
                                              ------------------------
Total loans.................................. 1,350,768     1,323,769
Less: Unearned income........................       959         1,066
      Allowance for loan losses..............    55,820        54,375
                                              ------------------------
Net loans....................................$1,293,989     1,268,328
                                              ------------------------
</TABLE>

     At December 31, 1999 and 1998, loans to executive officers,  directors, and
to  associates  of such  persons  aggregated  $3.9  million  and  $3.8  million,
respectively. During 1999, new loans of $2.3 million were made and repayments of
loans totalled $2.2 million. In the opinion of management,  such loans were made
in the ordinary course of business on  substantially  the same terms,  including
interest rates and  collateral,  as those  prevailing at the time for comparable
transactions. These loans do not involve more than normal risk of collectibility
or present other unfavorable features.
      TrustCo lends  primarily in the Capital  District region of New York State
and in the  geographic  territory  surrounding  its  borders.  Although the loan
portfolio  is  diversified,  a  portion  of its  debtors'  ability  to  repay is
dependent upon the economic conditions prevailing in New York State.
     The following table sets forth the information with regard to nonperforming
loans:
<TABLE>

<CAPTION>
(dollars in thousands)                                 December 31,
                                                 1999      1998       1997
<S>                                            <C>        <C>        <C>
Loans in nonaccrual status...................  $4,433     7,147      6,298
Loans contractually past due
  3 payments or more and still
  accruing interest..........................     509     1,454      1,060
Restructured loans...........................   4,979     3,782      3,294
                                              -----------------------------
Total nonperforming loans....................  $9,921    12,383     10,652
                                              -----------------------------
</TABLE>

     Interest on nonaccrual and  restructured  loans of $1.1 million in 1999 and
$1.0 million in each of 1998 and 1997 would have been earned in accordance  with
the original contractual terms of the loans.  Approximately $562 thousand,  $498
thousand, and $519 thousand of interest on nonaccrual and restructured loans was
collected and recognized as income in 1999, 1998, and 1997, respectively.  There
are no commitments to extend further credit on nonaccrual or restructured loans.

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

<CAPTION>
(dollars in thousands)                 For the years ended December 31,
                                             1999       1998       1997
<S>                                       <C>         <C>        <C>
Balance at beginning of year...........   $54,375     53,455     51,561
Provision for loan losses..............     5,063      4,610      5,414
Loans charged off......................    (7,788)    (6,561)    (6,579)
Recoveries on loans
  previously charged off...............     4,170      2,871      3,059
                                         -------------------------------
Balance at year end....................   $55,820     54,375     53,455
                                         -------------------------------
</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, 1999 and 1998.  There were newly
restructured  retail  loans  totalling  $4.7 million as of December 31, 1999 and
1998  identified  as impaired  loans.  None of the allowance for loan losses has
been specifically  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 1999, 1998, and 1997, the average balance of impaired loans was $5.0
million,   $4.0  million,  and  $6.0  million,   respectively,   and  there  was
approximately $433 thousand, $412 thousand, and $350 thousand of interest income
recorded on these loans in the accompanying consolidated statements of income.

<TABLE>

(5) Bank  Premises  and  Equipment
     A summary of premises and equipment at December 31, 1999 and 1998 follows:
<CAPTION>

(dollars in thousands)


                                          1999     1998
<S>                                    <C>      <C>
Land..............................    $  2,915    2,877
Buildings ........................      20,805   21,537
Furniture, fixtures and equipment.      17,740   16,892
Leasehold improvements............       3,920    3,692
                                       -----------------
                                        45,380   44,998
Accumulated depreciation and
  amortization....................     (29,171) (27,976)
                                       -----------------
Total.............................     $16,209   17,022
                                       -----------------
</TABLE>



   Depreciation  and  amortization  expense  approximated  $2.2  million,  $2.5
million,  and $3.3  million for the years 1999,  1998,  and 1997,  respectively.
Occupancy  expense of Bank premises  included  rental expense of $1.5 million in
1999, $1.4 million in 1998 and $1.3 million in 1997.

<TABLE>

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

                                              1999
(dollars in thousands)             Trustco      Other
                                Short-Term   Short-Term
                                   Account   Borrowings     Total
Amount outstanding at
<S>                               <C>          <C>        <C>
December 31, 1999..............   $ 87,096     65,686     152,782
Maximum amount
  outstanding at any
  month end....................    106,250     69,656     153,155
Average amount
  outstanding..................     93,450     53,217     146,667
Weighted average interest rate:
  For the year.................       4.49%      3.34        4.07
  As of year end...............       4.83       3.62        4.31
</TABLE>

<TABLE>

<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 amountoo 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>

     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,
                                 1999       1998       1997
Current tax expense:
<S>                           <C>         <C>        <C>
 Federal......................$18,248     14,498     17,642
 State........................  3,358      3,532      4,943
                               -----------------------------
Total current tax expense..... 21,606     18,030     22,585
Deferred tax expense/(benefit) (1,882)     1,405     (3,693)
                               -----------------------------
Total income tax expense......$19,724     19,435     18,892
                               -----------------------------
</TABLE>



                                       56
<PAGE>



Notes to Consolidated Financial Statements (continued)


     The tax  effects of  temporary  differences  that give rise to  significant
portions of the deferred tax assets and deferred tax liabilities at December 31,
1999 and 1998 is as follows:
<TABLE>

<CAPTION>
                                              December 31,
(dollars in thousands)                   1999            1998
                                   Deductible/        Deductible/
                                     (taxable)          (taxable)
                                     temporary          temporary
                                   differences        differences
<S>                                   <C>                   <C>
Bond accounting....................   $  (380)              (185)
Benefits and deferred
  remuneration                          5,013              4,438
Deferred loan fees, net............       447                553
Difference in reporting the
  provision for loan losses,net....    23,982             24,460
Other income or expense
  not utilized for tax purposes....     8,390              6,934
Depreciable assets.................     1,546              1,395
Other items........................       888              1,278
                                      ---------------------------
      Total........................    39,886             38,873
Valuation reserve..................    (1,182)            (2,051)
                                      ---------------------------
Net deferred tax asset
  at end of year...................    38,704             36,822
Net deferred tax asset at
  beginning of year................    36,822             38,227
                                      ---------------------------
Deferred tax expense/(benefit).....   $(1,882)             1,405
</TABLE>

     Deferred tax assets are recognized  subject to  management's  judgment that
realization is more likely than not. The valuation allowance of $1.2 million and
$2.1 million at December 31, 1999 and 1998, respectively,  is primarily reserved
for  federal  and state tax law  restrictions  on the  deductibility  of certain
temporary differences.  The decrease in the valuation reserve is the result of a
reduction of the New York State  deferred  tax asset caused by the  enactment of
legislation in 1999 which lowered the state tax rate for banks.  Based primarily
on the sufficiency of historical and future taxable income,  management believes
it is more likely than not that the  remaining  net  deferred tax asset of $38.7
million and $36.8 million at December 31, 1999 and 1998,  respectively,  will be
realized.
     In addition to the deferred tax items described in the preceding table, the
Company also has a deferred tax asset of $1.7 million at December 31,1999, and a
deferred tax  liability of $12.8  million at December 31, 1998,  relating to the
net unrealized gains/(losses) on securities available for sale at the respective
dates.
     The effective tax rates differ from the statutory  federal income tax rate.
The reasons for these differences are as follows:

<TABLE>

<CAPTION>
                                              1999      1998     1997
<S>                                            <C>       <C>      <C>
Statutory federal income tax rate...........   35.0%     35.0     35.0
Increase/(decrease) in taxes
  resulting from:
    Tax exempt income.......................   (4.0)     (3.7)    (3.7)
    State income tax, net of
     federal tax benefit....................    3.3       4.6      5.3
    Reduction in the tax rates..............    1.5       ---      ---
    Change in valuation reserve.............   (1.5)      ---      ---
    Other items.............................   (0.2)     (0.2)     0.4
                                               ------------------------
 Effective income tax rate..................   34.1%     35.7     37.0
                                               ------------------------
</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, 1999 and
1998:

<TABLE>
<CAPTION>

Change  in  Projected   Benefit Obligation:

                                                        Projected
                                                    Pension Benefits
(dollars in thousands)                               1999       1998
Projected benefit obligation
<S>                                                <C>         <C>
  at beginning of year.........................    $21,422     19,405
Service cost...................................      1,012        798
Interest cost..................................      1,339      1,215
Benefits paid..................................     (1,212)    (1,445)
Assumption changes and other...................     (1,198)     1,449
                                                   -------------------
Projected benefit obligation
  at end of year...............................    $21,363     21,422
                                                   -------------------
</TABLE>


     Assumption  changes in 1999 and 1998  primarily  consisted of the change in
discount rate used to measure the projected pension obligation.





                                       57
<PAGE>


                       Notes to Consolidated Financial Statements (continued)

<TABLE>
<CAPTION>

Change in Plan Assets:

(dollars in thousands)                                  1999      1998
Fair value of plan assets at
<S>                                                  <C>        <C>
  beginning of year..............................    $33,794    29,776
Actual return on plan assets.....................      4,604     5,463
Benefits paid....................................     (1,212)   (1,445)
                                                     ------------------
Fair value of plan assets at end of year.........     37,186    33,794

Funded status....................................     15,823    12,372
Unrecognized net actuarial gain..................    (14,202)   (9,783)
Unrecognized prior service cost/(benefit)........        791      (329)
Unrecognized transition asset....................       (147)     (295)
                                                     ------------------
Prepaid benefit cost.............................    $ 2,265     1,965
                                                     ------------------
</TABLE>

<TABLE>
<CAPTION>

Components of Net Pension Benefit:
                                                   For the years ended
                                                     December 31,
(dollars in thousands)                             1999    1998    1997
<S>                                             <C>         <C>     <C>
Service cost................................    $ 1,012     798     712
Interest cost...............................      1,339   1,215   1,054
Expected return on plan assets..............     (2,159) (1,902) (1,603)
Amortization of net gain....................       (368)   (308)   (220)
Amortization of unrecognized
 prior service cost/(benefit)...............         24     (45)    (45)
Amortization of unrecognized
 transition asset...........................       (148)   (148)   (148)
                                                 -----------------------
Net periodic pension benefit................    $  (300)   (390)   (250)
                                                 -----------------------
</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:
<TABLE>
<CAPTION>


                                                   1999      1998     1997
<S>                                                <C>       <C>      <C>
Weighted average discount rate ................    6.75%     6.00     6.50
Rate of increase in future
  compensation.................................    6.50      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 $4.3 million, $3.4
million,  and $3.0 million in 1999, 1998, and 1997,  respectively.
     Rabbi trusts have been established for certain benefit plans in 1996. These
rabbi trust  accounts are  administered  by the Company's  Trust  Department and
invest primarily in the Trustco Short-Term Investment Account.  These assets are
reflected  as other  assets in the  December  31,  1999 and  1998,  consolidated
statements 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.  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 shows the plan's funded status and amounts  recognized
in the Company's  consolidated  statements of condition at December 31, 1999 and
1998.

<TABLE>
<CAPTION>

Change in Projected Benefit Obligation:

                                                       Projected Post-
                                                      Retirement Benefits
(dollars in thousands)                                  1999      1998
Projected benefit obligation
<S>                                                   <C>        <C>
   at beginning of year.........................      $6,183     8,807
Service cost....................................         262       203
Retiree contributions...........................          87        70
Interest cost...................................         369       336
Benefits paid...................................        (172)     (193)
Assumption changes and other....................        (159)   (3,040)
                                                      -----------------
Projected benefit obligation
  at end of year................................      $6,570     6,183
                                                      -----------------
</TABLE>

     Assumption  changes  reflected  the change in discount rate used to measure
the  projected  benefit  obligation  in both  1999 and 1998,  and the  effect of
changes to the company's health insurance plans in 1998.
<TABLE>
<CAPTION>

Change in Plan Assets:

(dollars in thousands)                                  1999      1998
Fair value of plan assets at
<S>                                                  <C>        <C>
   beginning of year............................     $11,881    10,414
Actual return on plan assets....................       1,836     2,049
Employer contribution...........................         ---         4
Retiree contributions...........................          87        70
Taxes...........................................        (419)     (463)
Benefits paid...................................        (172)     (193)
                                                     ------------------
Fair value of plan assets at end of year........      13,213     11,881
                                                     ------------------


Funded status...................................       6,643      5,698
Unrecognized net actuarial gain.................      (7,815)    (6,970)
                                                     -------------------
Accrued benefit cost............................     $(1,172)    (1,272)
                                                     -------------------
</TABLE>


<TABLE>
Components of Net Periodic Benefit Cost/(Benefit):
<CAPTION>
                                                     For the years ended
                                                         December 31,
(dollars in thousands)                               1999    1998   1997
<S>                                                    <C>      <C>    <C>
Service cost.....................................      $ 262    203    378
Interest cost....................................        369    336    513
Expected return on plan assets...................       (454)  (398)  (336)
Amortization of net gain.........................       (277)  (260)   (40)
                                                       --------------------
Net periodic pension (benefit)/expense...........      $(100)  (119)   515
                                                       --------------------
</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
1999 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, 1999, by approximately  $1.1 million,  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, 1999, by
approximately $156 thousand.
     The weighted average  assumptions  used to determine the projected  benefit
obligation at December 31, 1999, 1998, and 1997 were:
<TABLE>
<CAPTION>

                                                      1999    1998    1997
<S>                                                   <C>     <C>     <C>
Discount rate                                         6.75%   6.00    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 $1.1  million in 1999,  and $1.4 million in both 1998 and
1997.
     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 $3.3 million,  $3.0 million,  and
$2.6 million in 1999, 1998, and 1997, respectively.
     The  Company  has  awarded  2.9  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
     At December 31,  1999,  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:

<TABLE>

<CAPTION>

(dollars in thousands
except per share data)                         1999      1998      1997
  Net income:
<S>                                         <C>        <C>       <C>
    As reported.........................    $38,185    35,015    32,175
    Pro forma...........................     37,143    34,239    31,672
  Basic earnings per share:
    As reported.........................    $  0.71      0.65      0.59
    Pro forma...........................       0.69      0.64      0.58
  Diluted earnings per share:
    As reported.........................       0.68      0.63      0.58
    Proforma............................       0.66      0.61      0.57
</TABLE>


     Proforma net income and earnings per share  reflect  options  granted since
1995.  The full impact of  calculating  compensation  cost for all stock options
under  Statement  123 is not  reflected in the pro forma net income and earnings
per share amounts  presented above because  compensation  cost is reflected over
the options'  expected life and  compensation  cost for options granted prior to
January 1, 1995 is not  considered.
     Under the 1995  TrustCo  Bank Corp NY Stock  Option  Plan,  the Company may
grant  options to its eligible  employees  for up to  approximately  6.0 million
shares of common stock.  Under the 1993 Directors Stock Option Plan, the Company
may grant options to its directors for up to  approximately  402 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 five  periods  from the date the
options are granted for the employee plan and they are  immediately  exercisable
for the directors' plan.
     A summary of the status of TrustCo's  stock option plans as of December 31,
1999,  1998 and 1997 and  changes  during the years  ended on those dates are as
follows:

<TABLE>

<CAPTION>
                                       Outstanding Options  Exercisable Options
                                                  Weighted             Weighted
                                                   Average              Average
                                                    Option               Option
                                            Shares   Price     Shares     Price
<S>                                      <C>        <C>     <C>        <C>
Balance, January 1, 1997.............    5,418,013  $ 5.05  3,544,518  $ 4.53
New options awarded - 1997...........      920,460    7.90    205,252    7.90
Cancelled options - 1997.............       71,919    6.40        ---     ---
Exercised options - 1997.............      377,504    4.31    377,504    4.31
Options became exercisable...........          ---     ---    709,796    5.73
                                        --------------------------------------
Balance, December 31, 1997...........    5,889,050    5.53  4,082,062    4.93

New options awarded - 1998...........      792,350   11.52    176,870   11.52
Cancelled options - 1998.............       18,210    6.79        ---     ---
Exercised options - 1998.............      169,320    4.19    169,320    4.19
Options became exercisable...........          ---     ---    717,040    6.42
                                        --------------------------------------
Balance, December 31, 1998...........    6,493,870    6.29  4,806,652    5.42

New options awarded - 1999...........      715,000   13.22    159,000   13.22
Exercised options - 1999.............      477,875    4.07    477,875    4.07
Options became exercisable...........          ---     ---    683,807    7.95
                                        --------------------------------------
Balance, December 31, 1999...........    6,730,995  $ 7.18  5,171,584  $ 6.12
                                        --------------------------------------
</TABLE>



                                       59
<PAGE>


                       Notes to Consolidated Financial Statements (continued)

<TABLE>

   There are approximately  5.2 million,  4.8 million and 4.1 million of options
that are  exercisable at year end 1999,  1998 and 1997,  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>
1999...................................$2.71      2.63
1998................................... 2.37      2.22
1997................................... 1.38      1.25
</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>
     1999............................  4.17%       4.17
     1998............................  4.12        4.12
     1997............................  5.15        5.15
Risk-free interest rate:
     1999............................  5.96        5.92
     1998............................  5.43        5.44
     1997............................  6.39        6.35
Expected volatility rate:
     1999............................ 20.91       21.95
     1998............................ 19.41       18.87
     1997............................ 20.20       19.31
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, 1999:
<CAPTION>




                                              Weighted
                                               Average       Weighted
Range of                                     Remaining        Average
Exercise                       Options     Contractual       Exercise
Price                      Outstanding            Life          Price
                       -----------------------------------------------
Less than
<S>                          <C>             <C>                <C>
    $5.00...............    1,694,198       3.6 years          $4.06

Between $5.01
   and $10.00...........    3,529,447       6.3 years           6.49

Greater than
   $10.01...............    1,507,350       9.5 years          12.33
                         ---------------------------------------------
Total                       6,730,995       6.3 years         $ 7.18
                         ---------------------------------------------
</TABLE>
<TABLE>




     The following table  summarizes  information  about the  exercisable  stock
options at December 31, 1999:

<CAPTION>

                                                Weighted
                                                 Average            Weighted
Range of                                       Remaining             Average
Exercise                    Options          Contractual            Exercise
Price                   Outstanding                 Life               Price
                       ------------------------------------------------------
Less than
<S>                       <C>                  <C>                    <C>
  $5.00................   1,694,198            3.6 years              $ 4.06
Between $5.01
  and $10.00...........   2,987,646            6.1 years                6.31
Greater than
  $10.01...............     489,740            9.3 years               12.07
                         ----------------------------------------------------
Total..................   5,171,584            5.6 years              $ 6.12
                         ----------------------------------------------------
</TABLE>

<TABLE>

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

(dollars in thousands)

<S>                                                 <C>
2000..............................................  $1,227
2001..............................................   1,157
2002..............................................     965
2003..............................................     881
2004..............................................     825
2005 and after....................................   4,353
                                                    -------
                                                    $9,408
                                                    -------
</TABLE>
<TABLE>

(b) Litigation
     Existing  litigation  arising  in the  normal  course  of  business  is not
expected to result in any material loss to the Company.

(c) Time Deposits
     At December 31, 1999, the maturity of total time deposits is as follows:
<CAPTION>

(dollars in thousands)
<S>   <C>                                         <C>
Under 1 year....................................  $557,460
1 to 2 years....................................   236,465
2 to 3 years....................................    29,555
3 to 4 years....................................    26,490
4 to 5 years....................................    14,691
over 5 years....................................     2,344
                                                  ---------
                                                  $867,005
                                                  ---------
</TABLE>


                                       60
<PAGE>


Notes to Consolidated Financial Statements (continued)


(10) Earnings Per Share
     A  reconciliation  of the  component  parts of earnings per share for 1999,
1998 and 1997 follows:
<TABLE>
<CAPTION>

(dollars in thousands,                                  Weighted
except per share data)                            Average Shares   Per share
                                          Income     Outstanding     Amounts
For the year ended
  December 31, 1999:
Basic EPS:
  Income available to
<S>                                      <C>              <C>          <C>
  common shareholders...............     $38,185          53,696       $0.71
Effect of Diluted Securities:
Stock Options.......................         ---           2,214         ---
                                         -----------------------------------
Diluted EPS.........................     $38,185          55,910       $0.68
                                         -----------------------------------
For the year ended
December 31, 1998:
Basic EPS:
  Income available to
  common shareholders...............     $35,015          53,627       $0.65
Effect of Diluted Securities:
Stock Options.......................         ---           2,280         ---
                                         -----------------------------------
Diluted EPS.........................     $35,015          55,907       $0.63
                                         -----------------------------------
For the year ended
December 31, 1997:
Basic EPS:
  Income available to
  common shareholders...............     $32,175          54,147       $0.59
Effect of Diluted Securities:
Stock Options.......................         ---           1,702         ---
                                         -----------------------------------
Diluted EPS.........................     $32,175          55,849       $0.58
                                         -----------------------------------
</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.
Commit-ments  generally have fixed expiration dates or other termination clauses
and may require a fee.  Commitments  sometimes  expire without being drawn upon.
Therefore, the total commitment amounts do not necessarily represent future cash
requirements.  These  arrangements have credit risk essentially the same as that
involved in extending  loans to customers  and are subject to the Bank's  normal
credit policies,  including obtaining collateral.  The Bank's exposure to credit
loss for loan  commitments,  including  unused lines of credit,  at December 31,
1999 and 1998 was $232.1 million and $230.2 million, respectively. Approximately
one third of these  commitments  were for variable  rate  products at the end of
1999.
     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,  1999 and 1998 was $2.1  million and
$2.0  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>
<CAPTION>

(dollars in thousands)                               As of December 31, 1999
                                                         Carrying        Fair
                                                            Value       Value
Financial assets:
<S>                                                    <C>            <C>
  Cash and cash equivalents ....................       $  330,512     330,512
  Securities available for sale ................          640,830     640,830
  Loans.........................................        1,293,989   1,331,776
  Accrued interest receivable...................           15,704      15,704

Financial liabilities:
  Demand deposits ..............................          155,313     155,313
  Interest-bearing deposits ....................        1,839,596   1,841,050
  Borrowings ...................................          152,782     152,782
  Accrued interest payable......................            3,119       3,119
</TABLE>
<TABLE>
<CAPTION>

(dollars in thousands)                               As of December 31, 1998
                                                         Carrying        Fair
                                                            Value       Value
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>


     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



                                       61
<PAGE>



              Notes to Consolidated Financial Statements (continued)


to the interest  rates  currently  being offered for loans with similar terms to
borrowers of similar credit quality.

Deposit Liabilities
     The fair  values  disclosed  for  noninterest  bearing  deposits,  interest
bearing  checking  accounts,  savings accounts and money market accounts are, by
definition, equal to the amount payable on demand at the balance sheet date. The
carrying  value of all  variable  rate  certificates  of  deposit  is assumed to
approximate fair value. The fair value of fixed rate  certificates of deposit is
estimated  using  discounted cash flow analyses with discount rates equal to the
interest  rates  currently  being  offered on  certificates  of similar size and
remaining maturity.

Short-Term Borrowings and Other Financial Instruments
     The fair value of all short-term borrowings and other financial instruments
is assumed to be the carrying  value.

Financial  Instruments  with  Off-Balance Sheet Risk
     The Company is a party to  financial  instruments  with  off-balance  sheet
risk. Such financial  instruments consist of commitments to extend financing and
standby  letters of credit.  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 does not engage in  activities  involving  interest rate swaps,
forward placement  contracts,  or any other instruments  commonly referred to as
derivatives.  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,  1999 and 1998,  the Bank was  required  to  maintain a
minimum leverage ratio of Tier I (leverage)  capital to total adjusted quarterly
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  quarterly  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, 1999 and 1998,  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, 1999 and 1998 for the Bank and the
Company (on a consolidated basis):

<TABLE>

<CAPTION>
(dollars in thousands)             As of December 31, 1999
                                  Amount            Ratio
Tier I (leverage) capital:
<S>                             <C>                     <C>
   Trustco Bank, NA...........  $147,518                6.24%
   TrustCo Bank Corp NY.......   168,808                7.15
Tier I risk-based capital:
   Trustco Bank, NA...........   147,518               11.95
   TrustCo Bank Corp NY.......   168,808               13.55
Total risk-based capital:
   Trustco Bank, NA...........   163,443               13.24
   TrustCo Bank Corp NY.......   184,877               14.84

(dollars in thousands)             As of December 31, 1998
                                  Amount            Ratio
Tier I (leverage) capital:
   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

</TABLE>


                                       62
<PAGE>


Notes to Consolidated Financial Statements (continued)

<TABLE>

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

Statements of Income
(dollars in thousands)                  Years Ended December 31,
Income:                                 1999     1998      1997
 Dividends and interest
<S>                                  <C>       <C>       <C>
   from subsidiaries..............   $38,654   30,378    27,227
 Gain on sale of securities.......     1,173      862        --
 Income from other investments....       689      453       379
                                     ---------------------------
     Total income.................    40,516   31,693    27,606
                                     ---------------------------
Expense:
 Operating supplies...............        57       78        98
 Professional services ...........        37       17        33
 Miscellaneous expense............       312      107       110
                                     ---------------------------
     Total expense................       406      202       241
                                     ---------------------------
Income before income
 taxes and undistributed
 net income of subsidiaries.......    40,110   31,491    27,365
Income tax expense................       523      420        45
                                     ---------------------------
Income before equity in
 undistributed net
 income of subsidiaries...........    39,587   31,071    27,320
(Distributions in excess of)/equity
 in undistributed net income of
 subsidiaries.....................    (1,402)   3,944     4,855
                                     ---------------------------
Net income........................   $38,185   35,015    32,175
                                     ---------------------------
</TABLE>

<TABLE>

<CAPTION>
Statements of Condition
(dollars in thousands)                       December 31,
Assets:                                      1999        1998
<S>                                      <C>           <C>
 Cash in subsidiary bank............     $ 16,990      13,938
 Investments in subsidiaries........      139,316     156,660
 Securities available for sale......       21,066      29,889
 Other assets.......................          212         304
                                         ---------------------
     Total assets...................     $177,584     200,791
                                         ---------------------
Liabilities and shareholders' equity:
 Accrued expenses and other liabilities  $ 11,228      14,949
                                         ---------------------
     Total liabilities..............       11,228      14,949
                                         ---------------------
Shareholders' equity................      166,356     185,842
                                         ---------------------
     Total liabilities and shareholders'
     equity                              $177,584     200,791
                                         ---------------------
</TABLE>
<TABLE>

Statements of Cash Flows
(dollars in thousands)                      Years Ended December 31,
 <CAPTION>
                                           1999    1998     1997
Increase/(decrease) in cash and
   cash equivalents:
Cash flows from operating activities:
<S>                                      <C>       <C>      <C>
Net income...........................    $ 38,185  35,015   32,175
                                         --------------------------
Adjustments to reconcile net income
  to net cash provided by operating
  activities:
   Distributions in excess of/(equity
       in undistributed net income)
       of subsidiaries...............       1,402  (3,944)  (4,855)
   Gain on sales of securities.......      (1,173)   (862)      --
   (Increase)/decrease in other
       assets........................          92     159      833
   Increase/(decrease) in accrued
       expenses......................        (825)     24       14
                                         --------------------------
     Total adjustments...............        (504) (4,623)  (4,008)
                                         --------------------------
Net cash provided by operating
   activities........................      37,681  30,392   28,167
                                         --------------------------
Cash flows from investing activities:
 Proceeds from sale of securities
     available for sale..............       3,715   3,530       --
 Purchase of securities available
   for sale..........................      (2,385) (1,761)    (349)
Decrease in noninterest bearing
  note receivable from subsidiary....          --   1,117       --
                                          --------------------------
     Net cash provided by/(used in)
      investing activities...........       1,330   2,886     (349)
                                          --------------------------
Cash flows from financing activities:
 Proceeds from exercise of stock
  options............................       2,580     895     1,624
 Dividends paid......................     (29,570)(25,671)  (22,438)
 Payments to acquire treasury stock..     (15,961)(10,439)   (7,735)
 Proceeds from sale of treasury
   stock.............................       6,992   5,395     3,026
                                         ---------------------------
     Net cash used in financing
      activities.....................     (35,959) (29,820) (25,523)
                                         ---------------------------
Net increase in cash and cash
      equivalents....................       3,052    3,458    2,295
Cash and cash equivalents at
     beginning of year...............      13,938   10,480    8,185
                                         ---------------------------
Cash and cash equivalents at
     end of year.....................    $ 16,990    13,938   10,480
                                         ---------------------------
Supplemental disclosure of
  cash flow information:
 Increase in dividends payable........  $    657       930      839
 Equity contribution to subsidiary            --        --     1,000
 Change in unrealized (gain)/loss on
  available for sale securities -
  gross...............................     8,666    (4,591)  (9,891)
 Change in deferred tax effect on
  unrealized (gain)/loss on securities
  available for sale..................    (3,540)    1,876    4,008
                                        ----------------------------
</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

SECRETARY
William F. Terry

ASSISTANT SECRETARIES
Robert J. McCormick
Henry C. Collins

Board of Directors

Barton A. Andreoli
President
Towne Construction and Paving Corp.

Lionel O. Barthold
Retired Chairman
Power Technologies, Inc.

M. Norman Brickman
Vice President
D. Brickman, Inc.

Joseph Lucarelli
President
Bellevue Builders Supply 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,
Cazenovia College

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

Richard J. Murray, Jr.
Chief Executive Officer
R.J. Murray Co., Inc.

Kenneth C. Petersen
Retired President
Schenectady International, Inc.

William D. Powers
Chairman
New York Republican State Committee

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

William F. Terry
Senior Vice President and Secretary
Trustco Bank

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

HONORARY DIRECTORS

Charles W. Carl, Jr.
Caryl P. Haskins, Ph.D.
Bernard J. King
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
AND SECRETARY
William F. Terry

ADMINISTRATIVE VICE
PRESIDENT
Robert J. McCormick

AUDITOR
John C. Fay

HUMAN RESOURCES AND
QUALITY CONTROL
Vice President
Cheri J. Parvis

BANK AND TRUST
OPERATIONS,
ACCOUNTING/FINANCE,
PURCHASING, COMPLIANCE
Senior Vice President and
Chief Financial Officer
Robert T.Cushing

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

BANK/TRUST OPERATIONS
Vice Presidents
Kevin M. Curley
Ann M. Noble

COMPLIANCE
Vice President
Donald J. Csaposs

BRANCH ADMINISTRATION,
RETIREMENT/GOVERNMENT
ACCOUNTS, TRUST
DEPARTMENT, MARKETING
AND COMMUNITY RELATIONS
Senior Vice President
Nancy A. McNamara

BRANCH ADMINISTRATION
Vice President
Scot R. Salvador

Senior Officer
Eric W. Schreck

TRUST DEPARTMENT
Administrative Vice President
William M. McCartan

Vice Presidents
Patrick S. LaPorta
Robert Scribner

Trust Officers
John P. Fulgan
Richard W. Provost

Senior Investment Officer
Peter L. Gregory

Investment Officer
Michael E. Barringer

MARKETING/COMMUNITY RELATIONS
Marketing Officer
Robert M. Leonard

DATA PROCESSING,
LEGAL COUNSEL
Senior Vice President and
Secretary
William F. Terry

LEGAL COUNSEL
Administrative Vice President
Henry C. Collins

Data Processing
Thomas Mangum

LOAN DIVISION,
INSTALLMENT LOANS/
CREDIT CARDS, PREMISES
Administrative Vice President
Robert J. McCormick

COMMERCIAL LOANS
Vice President
George W. Wickswat

Senior Commercial Loan Officers
Deborah K. Appel

Commercial Loan Officer
Patrick M. Canavan
Paul R. Steenburgh

MORTGAGE LOANS
Officers
Robert O. Breton
Thomas M. Poitras



                                       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 Road
Suite 9, Queensbury
Telephone: 798-7226

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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 15, 2000
10:00 AM
TrustCo Bank Corp NY
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 TrustCo  Shareholder
Services Department at the corporate headquarters address listed on this page.

DUPLICATE MAILING NOTIFICATION
If you are a shareholder of record and are currently  receiving  multiple copies
of  TrustCo's  annual  and  quarterly   reports,   please  contact  the  TrustCo
Shareholder  Services  Department  at  (518)  381-3601,   or  at  the  corporate
headquarters address listed on this page.

EQUAL OPPORTUNITY AT TRUSTCO
Trustco Bank is an Affirmative Action Equal Opportunity Employer.

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

NASDAQ SYMBOL: TRST
The  Corporation's  common stock trades on The Nasdaq Stock  Market[sm]  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 Bank
Securities Department
P.O. Box 380
Schenectady, New York 12301-0380


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



                                       67
<PAGE>





























                                       68
<PAGE>





























                                       69
<PAGE>





























                                       70
<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.











                                       71
<PAGE>


                                    Exhibits
                                                              Exhibit 23


KPMG, LLP
515 Broadway
Albany, NY  12207

      CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


The Board of Directors
TrustCo Bank Corp NY:

We consent to incorporation by reference in the  Registration  Statements,  Form
S-8 (No. 33-43153), Form S-8 (No. 33-67176), Form S-8 (No. 333-78811),  and Form
S-3 (No.  333-75035),  of TrustCo Bank Corp NY and  subsidiaries,  of our report
dated January 18, 2000, relating to the consolidated  statements of condition of
TrustCo Bank Corp NY and  subsidiaries as of December 31, 1999 and 1998, 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,
1999,  which report  appears in the December 31, 1999 Annual Report on Form 10-K
of TrustCo Bank Corp NY.

                                                                 /s/ KPMG LLP

March 22, 2000















                                       72
<PAGE>



                                    Exhibits


                                   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 1999 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/Joseph Lucarelli
__________________________      _____________________
M. Norman Brickman              Joseph Lucarelli

/s/Anthony J. Marinello         /s/Robert A. McCormick
__________________________      _____________________
Dr. Anthony J. Marinello        Robert A. McCormick

/s/Nancy A. McNamara            /s/Dr. John S. Morris
__________________________      _________________________
Nancy A. McNamara               Dr. John S. Morris

/s/James H. Murphy              /s/Richard J. Murray, Jr.
_____________________           __________________________
Dr. James H. Murphy             Richard J. Murray, Jr.

/s/Kenneth C. Petersen          /s/ William D. Powers
_____________________           __________________________
Kenneth C. Petersen             William D. Powers

/s/William J. Purdy             /s/William F. Terry
_____________________           __________________________
William J. Purdy                William F. Terry

Sworn to before me this
15th day of February 2000.
/s/Joan Clark
- -------------------------
Notary Public

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



                                       73
<PAGE>



<TABLE> <S> <C>


<ARTICLE>                                       9
<LEGEND>
This schedule contains summary financial information extracted from the
accompanying financial statements and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<MULTIPLIER>                                1,000


<S>                                  <C>
<PERIOD-TYPE>                        12-MOS
<FISCAL-YEAR-END>                    DEC-31-1999
<PERIOD-START>                       JAN-01-1999
<PERIOD-END>                         DEC-31-1999
<CASH>                                     54,484
<INT-BEARING-DEPOSITS>                         58
<FED-FUNDS-SOLD>                          266,000
<TRADING-ASSETS>                                0
<INVESTMENTS-HELD-FOR-SALE>               650,800
<INVESTMENTS-CARRYING>                          0
<INVESTMENTS-MARKET>                            0
<LOANS>                                 1,349,809
<ALLOWANCE>                                55,820
<TOTAL-ASSETS>                          2,364,022
<DEPOSITS>                              1,994,909
<SHORT-TERM>                              152,782
<LIABILITIES-OTHER>                        49,975
<LONG-TERM>                                     0
                           0
                                     0
<COMMON>                                   56,411
<OTHER-SE>                                109,945
<TOTAL-LIABILITIES-AND-EQUITY>          2,364,022
<INTEREST-LOAN>                           106,734
<INTEREST-INVEST>                          44,440
<INTEREST-OTHER>                           16,031
<INTEREST-TOTAL>                          167,205
<INTEREST-DEPOSIT>                         68,041
<INTEREST-EXPENSE>                         74,013
<INTEREST-INCOME-NET>                      93,192
<LOAN-LOSSES>                               5,063
<SECURITIES-GAINS>                         (5,446)
<EXPENSE-OTHER>                            45,636
<INCOME-PRETAX>                            57,909
<INCOME-PRE-EXTRAORDINARY>                 38,185
<EXTRAORDINARY>                                 0
<CHANGES>                                       0
<NET-INCOME>                               38,185
<EPS-BASIC>                                0.71 <F1>
<EPS-DILUTED>                                0.68 <F1>
<YIELD-ACTUAL>                               4.16
<LOANS-NON>                                 4,433
<LOANS-PAST>                                  509
<LOANS-TROUBLED>                            4,979
<LOANS-PROBLEM>                                 0
<ALLOWANCE-OPEN>                           54,375
<CHARGE-OFFS>                               7,788
<RECOVERIES>                                4,170
<ALLOWANCE-CLOSE>                          55,820
<ALLOWANCE-DOMESTIC>                            0
<ALLOWANCE-FOREIGN>                             0
<ALLOWANCE-UNALLOCATED>                    55,820

<FN>
<F1> EPS primary and EPS diluted have been restated to reflect a
two-for-one stock split in November 1999.  Prior Financial Data
Schedules have  been restated.
</FN>

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                       9
<LEGEND>
This schedule contains restated primary EPS and diluted EPS
which have been restated to reflect a two-for-one stock split
in November 1999.
</LEGEND>
<MULTIPLIER>                                1,000


<S>                                  <C>
<PERIOD-TYPE>                        9-MOS
<FISCAL-YEAR-END>                    DEC-31-1999
<PERIOD-START>                       JAN-01-1999
<PERIOD-END>                         SEP-30-1999
<CASH>                                     41,669
<INT-BEARING-DEPOSITS>                         86
<FED-FUNDS-SOLD>                          265,000
<TRADING-ASSETS>                                0
<INVESTMENTS-HELD-FOR-SALE>               703,276
<INVESTMENTS-CARRYING>                          0
<INVESTMENTS-MARKET>                            0
<LOANS>                                 1,336,578
<ALLOWANCE>                                55,719
<TOTAL-ASSETS>                          2,385,360
<DEPOSITS>                              2,013,444
<SHORT-TERM>                              151,774
<LIABILITIES-OTHER>                        48,036
<LONG-TERM>                                     0
                           0
                                     0
<COMMON>                                   28,185
<OTHER-SE>                                143,921
<TOTAL-LIABILITIES-AND-EQUITY>          2,385,360
<INTEREST-LOAN>                            79,732
<INTEREST-INVEST>                          33,293
<INTEREST-OTHER>                           12,330
<INTEREST-TOTAL>                          125,355
<INTEREST-DEPOSIT>                         51,722
<INTEREST-EXPENSE>                         56,123
<INTEREST-INCOME-NET>                      69,232
<LOAN-LOSSES>                               4,013
<SECURITIES-GAINS>                         (2,230)
<EXPENSE-OTHER>                            35,055
<INCOME-PRETAX>                            43,732
<INCOME-PRE-EXTRAORDINARY>                 14,945
<EXTRAORDINARY>                                 0
<CHANGES>                                       0
<NET-INCOME>                               14,945
<EPS-BASIC>                                0.54 <F1>
<EPS-DILUTED>                                0.51 <F1>
<YIELD-ACTUAL>                               4.09
<LOANS-NON>                                 4,654
<LOANS-PAST>                                1,109
<LOANS-TROUBLED>                            4,178
<LOANS-PROBLEM>                                 0
<ALLOWANCE-OPEN>                           54,375
<CHARGE-OFFS>                               6,186
<RECOVERIES>                                3,517
<ALLOWANCE-CLOSE>                          55,719
<ALLOWANCE-DOMESTIC>                            0
<ALLOWANCE-FOREIGN>                             0
<ALLOWANCE-UNALLOCATED>                    55,719


<FN>
<F1> EPS primary and EPS diluted have been restated to reflect a
two-for-one stock split in November 1999.  Prior Financial Data
Schedules have  been restated.
</FN>

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                       9
<LEGEND>
This schedule contains restated primary EPS and diluted EPS
which have been restated to reflect a two-for-one stock split
in November 1999.
</LEGEND>
<MULTIPLIER>                                1,000


<S>                                  <C>
<PERIOD-TYPE>                        6-MOS
<FISCAL-YEAR-END>                    DEC-31-1999
<PERIOD-START>                       JAN-01-1999
<PERIOD-END>                         JUN-30-1999
<CASH>                                     42,185
<INT-BEARING-DEPOSITS>                         45
<FED-FUNDS-SOLD>                          293,000
<TRADING-ASSETS>                                0
<INVESTMENTS-HELD-FOR-SALE>               713,174
<INVESTMENTS-CARRYING>                          0
<INVESTMENTS-MARKET>                            0
<LOANS>                                 1,325,549
<ALLOWANCE>                                55,656
<TOTAL-ASSETS>                          2,409,016
<DEPOSITS>                              2,044,731
<SHORT-TERM>                              142,178
<LIABILITIES-OTHER>                        45,579
<LONG-TERM>                                     0
                           0
                                     0
<COMMON>                                   28,164
<OTHER-SE>                                148,364
<TOTAL-LIABILITIES-AND-EQUITY>          2,409,016
<INTEREST-LOAN>                            53,026
<INTEREST-INVEST>                          21,840
<INTEREST-OTHER>                            8,398
<INTEREST-TOTAL>                           83,264
<INTEREST-DEPOSIT>                         34,923
<INTEREST-EXPENSE>                         37,852
<INTEREST-INCOME-NET>                      45,412
<LOAN-LOSSES>                               3,013
<SECURITIES-GAINS>                         (1,077)
<EXPENSE-OTHER>                            23,555
<INCOME-PRETAX>                            28,514
<INCOME-PRE-EXTRAORDINARY>                 18,815
<EXTRAORDINARY>                                 0
<CHANGES>                                       0
<NET-INCOME>                               18,815
<EPS-BASIC>                                0.35 <F1>
<EPS-DILUTED>                                0.34 <F2>
<YIELD-ACTUAL>                               4.01
<LOANS-NON>                                 5,437
<LOANS-PAST>                                1,915
<LOANS-TROUBLED>                            4,116
<LOANS-PROBLEM>                                 0
<ALLOWANCE-OPEN>                           54,375
<CHARGE-OFFS>                               4,677
<RECOVERIES>                                2,945
<ALLOWANCE-CLOSE>                          55,656
<ALLOWANCE-DOMESTIC>                            0
<ALLOWANCE-FOREIGN>                             0
<ALLOWANCE-UNALLOCATED>                    55,656


<FN>
<F1> EPS primary and EPS diluted have been restated to reflect a
two-for-one stock split in November 1999.  Prior Financial Data
Schedules have  been restated.
</FN>

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                       9
<LEGEND>
This schedule contains restated primary EPS and diluted EPS
which have been restated to reflect a two-for-one stock split
in November 1999.
</LEGEND>
<MULTIPLIER>                                1,000


<S>                                  <C>
<PERIOD-TYPE>                        3-MOS
<FISCAL-YEAR-END>                    DEC-31-1999
<PERIOD-START>                       JAN-01-1999
<PERIOD-END>                         MAR-31-1999
<CASH>                                     37,341
<INT-BEARING-DEPOSITS>                        892
<FED-FUNDS-SOLD>                          364,000
<TRADING-ASSETS>                                0
<INVESTMENTS-HELD-FOR-SALE>               681,160
<INVESTMENTS-CARRYING>                          0
<INVESTMENTS-MARKET>                            0
<LOANS>                                 1,318,188
<ALLOWANCE>                                54,772
<TOTAL-ASSETS>                          2,434,163
<DEPOSITS>                              2,060,558
<SHORT-TERM>                              144,350
<LIABILITIES-OTHER>                        44,038
<LONG-TERM>                                     0
                           0
                                     0
<COMMON>                                   28,163
<OTHER-SE>                                157,054
<TOTAL-LIABILITIES-AND-EQUITY>          2,434,163
<INTEREST-LOAN>                            26,560
<INTEREST-INVEST>                          10,890
<INTEREST-OTHER>                            4,216
<INTEREST-TOTAL>                           41,666
<INTEREST-DEPOSIT>                         17,791
<INTEREST-EXPENSE>                         19,239
<INTEREST-INCOME-NET>                      22,427
<LOAN-LOSSES>                               1,513
<SECURITIES-GAINS>                           (420)
<EXPENSE-OTHER>                            12,202
<INCOME-PRETAX>                            14,132
<INCOME-PRE-EXTRAORDINARY>                  9,323
<EXTRAORDINARY>                                 0
<CHANGES>                                       0
<NET-INCOME>                                9,323
<EPS-BASIC>                                0.17 <F1>
<EPS-DILUTED>                                0.17 <F2>
<YIELD-ACTUAL>                               3.94
<LOANS-NON>                                 7,801
<LOANS-PAST>                                  401
<LOANS-TROUBLED>                            3,905
<LOANS-PROBLEM>                                 0
<ALLOWANCE-OPEN>                           54,375
<CHARGE-OFFS>                               2,282
<RECOVERIES>                                1,166
<ALLOWANCE-CLOSE>                          54,772
<ALLOWANCE-DOMESTIC>                            0
<ALLOWANCE-FOREIGN>                             0
<ALLOWANCE-UNALLOCATED>                    54,772


<FN>
<F1> EPS primary and EPS diluted have been restated to reflect a
two-for-one stock split in November 1999.  Prior Financial Data
Schedules have  been restated.
</FN>

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                       9
<LEGEND>
This schedule contains restated primary EPS and diluted EPS
which have been restated to reflect a two-for-one stock split
in November 1999.
</LEGEND>
<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>                                     41,867
<INT-BEARING-DEPOSITS>                         83
<FED-FUNDS-SOLD>                          358,000
<TRADING-ASSETS>                                0
<INVESTMENTS-HELD-FOR-SALE>               742,389
<INVESTMENTS-CARRYING>                          0
<INVESTMENTS-MARKET>                            0
<LOANS>                                 1,322,703
<ALLOWANCE>                                54,375
<TOTAL-ASSETS>                          2,485,080
<DEPOSITS>                              2,107,414
<SHORT-TERM>                              147,924
<LIABILITIES-OTHER>                        43,900
<LONG-TERM>                                     0
                           0
                                     0
<COMMON>                                   27,977
<OTHER-SE>                                157,865
<TOTAL-LIABILITIES-AND-EQUITY>          2,485,080
<INTEREST-LOAN>                           110,635
<INTEREST-INVEST>                          40,879
<INTEREST-OTHER>                           22,536
<INTEREST-TOTAL>                          174,050
<INTEREST-DEPOSIT>                         81,596
<INTEREST-EXPENSE>                         88,347
<INTEREST-INCOME-NET>                      85,703
<LOAN-LOSSES>                               4,610
<SECURITIES-GAINS>                            998
<EXPENSE-OTHER>                            48,765
<INCOME-PRETAX>                            54,450
<INCOME-PRE-EXTRAORDINARY>                 35,015
<EXTRAORDINARY>                                 0
<CHANGES>                                       0
<NET-INCOME>                               35,015
<EPS-BASIC>                                0.65 <F1>
<EPS-DILUTED>                                0.63 <F2>
<YIELD-ACTUAL>                               3.81
<LOANS-NON>                                 7,147
<LOANS-PAST>                                1,454
<LOANS-TROUBLED>                            3,782
<LOANS-PROBLEM>                                 0
<ALLOWANCE-OPEN>                           53,455
<CHARGE-OFFS>                               6,561
<RECOVERIES>                                2,871
<ALLOWANCE-CLOSE>                          54,375
<ALLOWANCE-DOMESTIC>                            0
<ALLOWANCE-FOREIGN>                             0
<ALLOWANCE-UNALLOCATED>                    54,375


<FN>
<F1> EPS primary and EPS diluted have been restated to reflect a
two-for-one stock split in November 1999.  Prior Financial Data
Schedules have  been restated.
</FN>

</TABLE>


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