TRUSTCO BANK CORP N Y
10-Q, 2000-08-14
STATE COMMERCIAL BANKS
Previous: PACIFIC CAPITAL BANCORP /CA/, 10-Q, EX-27, 2000-08-14
Next: TRUSTCO BANK CORP N Y, 10-Q, EX-27, 2000-08-14





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    Form 10-Q

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

             For the quarter ended      Commission File Number 0-10592
             June 30, 2000

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

         NEW YORK                                            14-1630287
   (State or other jurisdiction of                        (I.R.S. Employer
   incorporation or organization                          Identification No.)


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

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (518) 377-3311

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

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

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

                                (Title of class)
                                     Common


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 the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest
practicable date.
                                                  Number of Shares Outstanding
   Class of Common Stock                               as of July 31,2000
 --------------------------                          ----------------------
        $1 Par Value                                       53,548,191

<PAGE>

                                                 TRUSTCO BANK CORP NY

                                                        INDEX



  Part I.         FINANCIAL INFORMATION                    _____  ____ PAGE NO.
  ITEM 1.         Interim Financial Statements (Unaudited):
                  Consolidated Statements of Income for the
                  Three Months and Six Months Ended                          1
                  June 30, 2000 and 1999

                  Consolidated Statements of Financial Condition             2
                  as of June 30, 2000 and December 31, 1999

                  Consolidated Statements of Cash Flows for the          3 - 4
                  Six Months Ended June 30, 2000 and 1999

                  Notes to Consolidated Interim Financial Statements     5 - 8

                  Independent Auditors' Review Report                        9

  ITEM 2.         Management's Discussion and Analysis                  10 - 20

  ITEM 3.         Quantitative and Qualitative Disclosures                   21
                  About Market Risk

  PART II.        OTHER INFORMATION
  ITEM 1.         Legal Proceedings - None
  ITEM 2.         Changes in Securities - None
  ITEM 3.         Defaults Upon Senior Securities --None
  ITEM 4.         Submissions of Matters to Vote of Security                 24
                       Holders - Annual Meeting
  ITEM 5.         Other Information - None



                                      i
<PAGE>


  ITEM 6.EXHIBITS AND REPORTS ON FORM 8-K

(a)      EXHIBITS

REG S-K (ITEM 601)
EXHIBIT NO.           DESCRIPTION                                      PAGE NO.

3 (i)                 Certificate of Amendment of the Certificate of
                      Incorporation of TrustCo Bank Corp NY

22                    Submission of Matters to Vote of Security             24
                      Holders - Annual Meeting




(b)     REPORTS ON FORM 8-K
        Filing  of Form  8-K on May 16,  2000,  regarding  May 15,  2000,
        letter to  shareholders  which  contained  discussion of May 15, 2000,
        annual  meeting of  shareholders,  and a press  release  dated May 16,
        2000,  declaring a cash dividend of $0.15 per share payable on July 3,
        2000, to shareholders  of record June 9, 2000, is incorporated  herein
        by reference.

        Filing of Form 8-K on May 23, 2000 regarding a press release announcing
        TrustCo Welcomes Landmark  Opposition To Tender Offer is incorporated
        herein by reference.

        Filing of Form 8-K on June 6, 2000  regarding  a press  release
        announcing  today  that The Office of Thrift Supervision  (OTS)  had on
        June 2,  2000  approved  TrustCo's  application  to  acquire  Landmark
        Financial Corporation  of  Canajoharie,   New  York,  and  its
        wholly-owned  subsidiary  Landmark  Community  Bank  is incorporated
        herein by reference.

        Filing of Form 8-K on July 18, 2000,  regarding  two press  releases
        dated July 18, 2000,  detailing  second quarter financial results, is
        incorporated herein by reference.

        Filing of Form 8-K on July 28, 2000, regarding a press release
        announcing today that the acquisition of Landmark Financial Corporation,
        a $26 million asset thrift, was completed, is incorporated herein by
        reference.


                                      ii
<PAGE>

<TABLE>
<CAPTION>
                             TRUSTCO BANK CORP NY
                  Consolidated Statements of Income (unaudited)
                  (dollars in thousands, except per share data)

                                                            3 Months Ended     6 Months Ended
                                                                  June 30          June 30
                                                             2000     1999      2000     1999
                                                             ----     ----      ----      ---
   Interest and dividend income:
<S>                                                      <C>          <C>       <C>      <C>
    Interest and fees on loans                           $   27,779   26,466 |  55,211   53,026
    Interest on U. S. Treasuries and agencies                 3,947    2,680 |   7,871    5,632
    Interest on states and political                                         |
     subdivisions                                             1,966    1,825 |   3,836    3,598
    Interest on mortgage-backed securities                    3,850    4,244 |   7,603    8,323
    Interest and didends on other securities                  1,610    2,201 |   3,288    4,287
    Interest on federal funds sold                            3,880    4,182 |   7,467    8,398
                                                            -----------------| -----------------
       Total interest income                                 43,032   41,598 |  85,276   83,264
                                                            -----------------| -----------------
   Interest expense:                                                         |
    Interest on deposits:                                                    |
       Interest-bearing checking                                728      701 |   1,443    1,377
       Savings                                                4,268    4,507 |   8,562    8,904
       Money market deposit accounts                            380      413 |     781      812
       Time deposits                                         10,814   11,511 |  21,459   23,830
    Interest on short-term borrowings                         2,035    1,481 |   3,781    2,929
                                                            -----------------| -----------------
      Total interest expense                                 18,225   18,613 |  36,026   37,852
                                                            -----------------| -----------------
      Net interest income                                    24,807   22,985 |  49,250   45,412
   Provision for loan losses                                    800    1,500 |   1,650    3,013
                                                            -----------------| -----------------
      Net interest income after provision                                    |
       for loan losses                                       24,007   21,485 |  47,600   42,399
                                                            -----------------| -----------------
   Noninterest income:                                                       |
    Trust department income                                   2,184    2,040 |   4,270    3,911
    Fees for other services to customers                      2,303    2,117 |   4,362    4,249
    Net gain/(loss) on securities transactions               (2,320)    (657)|  (3,369)  (1,077)
    Other                                                       888      750 |   1,594    2,587
                                                            -----------------| -----------------
     Total noninterest income                                 3,055    4,250 |   6,857    9,670
                                                            -----------------| -----------------
   Noninterest expenses:                                                     |
    Salaries and employee benefits                            5,736    6,092 |  12,108   12,316
    Net occupancy expense                                     1,187    1,203 |   2,372    2,444
    Equipment expense                                         1,078    1,310 |   2,293    3,107
    FDIC insurance expense                                      102       61 |     206      124
    Professional services                                       897      654 |   1,562    1,248
    Other real estate expenses / (income)                      (258)    (296)|    (302)    (384)
    Other                                                     2,690    2,329 |   5,115    4,700
                                                            -----------------| -----------------
     Total noninterest expenses                              11,432   11,353 |  23,354   23,555
                                                            -----------------| -----------------
      Income before taxes                                    15,630   14,382 |  31,103   28,514
   Applicable income taxes                                    5,133    4,890 |  10,336    9,699
                                                            -----------------| -----------------
       Net income                                        $   10,497    9,492 |  20,767   18,815
                                                           ==================| ==================
Net income per Common Share:                                                 |
                                                                             |
       - Basic                                           $    0.196    0.177 |   0.388    0.350
                                                           ==================| ==================
                                                                             |
       - Diluted                                         $    0.190    0.170 |   0.376    0.336
                                                           ==================| ==================

   Per share data is adjusted for  the effect of the 2 for 1 stock split declared August, 1999.


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

                                      1
<PAGE>

<TABLE>
<CAPTION>
                              TRUSTCO BANK CORP NY
                  Consolidated Statements of Financial Conditi
                     (dollars in thousands, except share da


                                                            06/30/00            12/31/99
  ASSETS:                                                   --------            --------
<S>                                                      <C>                      <C>
 Cash and due from banks                                 $    36,325              54,542

 Federal funds sold                                          243,000             266,000

 Other short-term funds                                        7,902               9,970
                                                           -----------         -----------
   Total cash and cash equivalents                           287,227             330,512

 Securities available for sale:
  U. S. Treasuries and agencies                              211,820             185,978
  States and political subdivisions                          147,522             132,560
  Mortgage-backed securities                                 196,184             205,558
  Other                                                      105,952             116,734
                                                           -----------         -----------
   Total securities available for sale                       661,478             640,830
                                                           -----------         -----------
 Loans:
  Commercial                                                 193,103             193,960
  Residential mortgage loans                               1,028,018             995,578
  Home equity line of credit                                 134,064             138,339
  Installment loans                                           20,806              22,891
                                                           -----------         -----------
   Total loans                                             1,375,991           1,350,768
 Less:                                                     -----------         -----------
  Allowance for loan losses                                   55,389              55,820
  Unearned income                                                922                 959
                                                           -----------         -----------
  Net loans                                                1,319,680           1,293,989

 Bank premises and equipment                                  16,104              16,209
 Real estate owned                                             1,344               1,771
 Other assets                                                 81,274              80,711
                                                           -----------         -----------
    Total assets                                         $ 2,367,107           2,364,022
                                                          ============        ============
  LIABILITIES:

 Deposits:
  Demand                                                 $   167,425             155,313
  Interest-bearing checking                                  270,710             272,384
  Savings accounts                                           630,278             641,650
  Money market deposit accounts                               56,180              58,557
  Certificates of deposit (in denominations of
   $100,000 or more)                                         119,340             115,636
  Time deposits                                              735,211             751,369
                                                           -----------         -----------
   Total deposits                                          1,979,144           1,994,909
                                                           -----------         -----------
 Short-term borrowings                                       162,109             152,782
 Accrued expenses and other liabilities                       49,722              49,975
                                                           -----------         -----------
   Total liabilities                                       2,190,975           2,197,666
                                                           -----------         -----------
  SHAREHOLDERS' EQUITY:

 Capital stock par value $1; 100,000,000 shares authorize
   and 56,597,722 and 56,410,787 shares issued June 30, 2000
   and December 31, 1999, respectively                        56,598              56,411
 Surplus                                                      86,614              85,784
 Undivided profits                                            53,228              48,491
 Accumulated other comprehensive income/(loss):
   Net unrealized gain/(loss) on securities available for      3,306              (2,452)
 Treasury stock at cost - 3,153,457 and 3,002,378 shares
   June 30, 2000 and December 31, 1999, respectively         (23,614)            (21,878)
                                                           -----------         -----------
   Total shareholders' equity                                176,132             166,356
                                                           -----------         -----------
   Total liabilities and shareholders' equity            $ 2,367,107           2,364,022
                                                          ============        ============


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

                                      2

<PAGE>
<TABLE>
<CAPTION>
                                  TRUSTCO BANK CORP NY
                    Consolidated Statements of Cash Flows (Unaudited)
                                 (dollars in thousands)

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
SIX MONTHS ENDED June 30,                                   2000                1999
                                                          --------            --------
Cash flows from operating activities:
<S>                                                     <C>                     <C>
Net income..............................................$   20,767              18,815
                                                          --------            --------
Adjustments to reconcile net income to net cash provided
 by operating activities:
  Depreciation and amortization..........................      976               1,385
  Gain on sales of fixed assets..........................      (52)             (1,246)
  Provision for loan losses..............................    1,650               3,013
  Loss on sale of securities available for sale..........    3,817               2,268
  Gain on sale of securities available for sale..........     (361)             (1,191)
  Provision for deferred tax expense/(benefit)...........       98                (717)
  Decrease in taxes receivable...........................    1,218               9,571
 (Increase)/decrease in interest receivable..............     (729)                420
  Increase/(decrease) in interest payable................      168                (319)
  Increase in other assets...............................   (5,521)            (21,141)
  Increase/(decrease) in accrued expenses................     (407)              1,979
                                                          --------            --------
    Total adjustments....................................      857              (5,978)
                                                          --------            --------
Net cash provided by operating activities................   21,624              12,837
                                                          --------            --------
Cash flows from investing activities:

  Proceeds from sales of securities available for sale...   93,739             115,191
  Purchase of securities available for sale.............. (148,643)           (241,016)
  Proceeds from maturities and calls
   of securities available for sale......................   40,534             110,821
  Net increase in loans..................................  (27,821)             (6,674)
  Proceeds form dispositions of real estate owned........    1,302               3,830
  Proceeds from sales of fixed assets....................      120               2,081
  Capital expenditures...................................     (939)               (973)
                                                          --------            --------
    Net cash used in investing activities................  (41,708)            (16,740)
                                                          --------            --------
Cash flows from financing activities:

  Net decrease in deposits...............................  (15,765)            (62,683)
  Increase/(decrease) in short-term borrowing............    9,327              (5,746)
  Proceeds from exercise of stock options................    1,017               1,322
  Proceeds from sale of treasury stock...................    3,045               2,790
  Purchase of treasury stock.............................   (4,781)             (6,706)
  Dividends paid.........................................  (16,044)            (14,773)
                                                          --------            --------
    Net cash used in financing activities................  (23,201)            (85,796)
                                                          --------            --------
Net decrease in cash and cash equivalents................  (43,285)            (89,699)

Cash and cash equivalents at beginning of period.........  330,512             424,929
                                                          --------            --------
Cash and cash equivalents at end of period..............$  287,227             335,230
                                                          ========            ========

See accompanying notes to consolidated interim financial statements.       (Continued)
</TABLE>

                                      3
<PAGE>

<TABLE>
<CAPTION>

                                   TRUSTCO BANK CORP NY
                Consolidated Statements of Cash Flows Continued (Unaudited)
                                  (dollars in thousands)

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
SIX MONTHS ENDED June 30,                                   2000                1999
                                                          --------            --------

<S>                                                     <C>                     <C>
  Interest paid.........................................$   35,858              38,171
  Income taxes paid......................................    9,020                 845
  Transfer of loans to real estate owned.................      480               2,096
  Increase/(decrease) in dividends payable...............      (14)                 19
  Change in unrealized (gain)/loss on securities
   available for sale-gross of deferred taxes............   (9,734)             18,163
  Change in deferred tax effect on unrealized gain/(loss)
   on securities available for sale......................    3,976              (7,420)

</TABLE>









































See accompanying notes to consolidated interim financial statements.

                                      4
<PAGE>

TRUSTCO BANK CORP NY
NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Unaudited)

1.      FINANCIAL STATEMENT PRESENTATION
In the opinion of the  management  of TrustCo  Bank Corp NY (the  Company),  the
accompanying  unaudited  Consolidated  Interim Financial  Statements contain all
adjustments  necessary to present  fairly the financial  position as of June 30,
2000,  the results of operations  for the three months and six months ended June
30, 2000 and 1999, and the cash flows for the six months ended June 30, 2000 and
1999. The accompanying  Consolidated Interim Financial Statements should be read
in  conjunction  with the TrustCo Bank Corp NY year-end  Consolidated  Financial
Statements,  including  notes  thereto,  which are included in TrustCo Bank Corp
NY's 1999 Annual Report to Shareholders on Form 10-K.

2.       EARNINGS PER SHARE
A  reconciliation  of the  component  parts of earnings  per share for the three
month and six month periods ended June 30, 2000 and 1999 follows:
<TABLE>
<CAPTION>
                                                                         Weighted Average Shares
  (In thousands,                                            Net                Outstanding             Per Share
  except per share data)                                   Income                                       Amounts
                                                      ----------------- -------------------------- -------------------
  For the quarter ended
  June 30, 2000:

  Basic EPS:
<S>                                                            <C>                         <C>                 <C>
     Net income available to
     common shareholders..............                         $10,497                     53,467              $0.196
  Effect of Dilutive Securities:
     Stock options.............................                 ------                      1,679             -------

                                                      ----------------- -------------------------- -------------------
  Diluted EPS                                                  $10,497                     55,146              $0.190
                                                      ================= ========================== ===================

  For six months ended
  June 30, 2000:

  Basic EPS:
     Net income available to
     common shareholders..............                         $20,767                     53,456              $0.388

  Effect of Dilutive Securities:
     Stock options.............................                -------                      1,712             -------

                                                      ----------------- -------------------------- -------------------
  Diluted EPS                                                  $20,767                     55,168              $0.376
                                                      ================= ========================== ===================

 There were 2,086,850 stock opstions which were antidilutive as of June 30, 2000 and were therefore excluded from the above
 calculations.
</TABLE>
                                      5
<PAGE>

<TABLE>
<CAPTION>

                                                                         Weighted Average Shares
  (In thousands,                                            Net                Outstanding             Per Share
  except per share data)                                   Income                                       Amounts
                                                      ----------------- -------------------------- -------------------
  For the quarter ended
  June 30, 1999:

  Basic EPS:
     Net income available to
<S>                                                             <C>                        <C>                 <C>
     common shareholders..............                          $9,492                     53,776              $0.177

  Effect of Dilutive Securities:
     Stock options.............................                 ------                      2,152             -------

                                                      ----------------- -------------------------- -------------------
  Diluted EPS                                                   $9,492                     55,928              $0.170
                                                      ================= ========================== ===================

  For six months ended
  June 30, 1999:

  Basic EPS:
     Net income available to
     common shareholders..............                         $18,815                     53,761              $0.350

  Effect of Dilutive Securities:
     Stock options.............................                -------                      2,195             -------

                                                      ----------------- -------------------------- -------------------
  Diluted EPS                                                  $18,815                     55,956              $0.336
                                                      ================= ========================== ===================
  Per share data have been adjusted for the 2 for 1 stock split declared in August 1999.
</TABLE>

3.      COMPREHENSIVE INCOME
Comprehensive  income includes the reported net income of a company adjusted for
items that are currently  accounted for as direct entries to equity, such as the
mark to market  adjustment on securities  available for sale,  foreign  currency
items and minimum pension liability adjustments.  At the Company,  comprehensive
income represents net income plus other comprehensive  income, which consists of
the net change in unrealized  gains or losses on  securities  available for sale
for the  period.  Accumulated  other  comprehensive  income  represents  the net
unrealized  gains or losses on  securities  available for sale as of the balance
sheet dates.

                                      6
<PAGE>

Comprehensive  income for the three month  periods  ended June 30, 2000 and 1999
was  $13,529,000 and $820,000  respectively,  and $26,525,000 and $8,072,000 for
the six month periods ended June 30, 2000 and 1999, respectively.  The following
summarizes the components of other comprehensive income/(loss):
<TABLE>
<CAPTION>

                                                                               (dollars in thousands)
  Unrealized gains on securities:                                            Three months ended June 30
                                                                                2000                  1999
                                                                       ----------------------------------------
  Unrealized holding gains/(losses) arising during period, net of
  tax (pre-tax gain of $2,684 for 2000 and pre-tax loss of $15,318
<S>                                                                             <C>                   <C>
  for 1999)                                                                      $1,586                (9,061)

  Reclassification adjustment for net gain/(loss) realized in net
  income during the period, net of tax (pre-tax loss of $2,445 for
  2000 and pre-tax loss of $657 for 1999)                                       (1,446)                  (389)

                                                                           -------------------------------------
  Other comprehensive income/(loss)                                              $3,032                (8,672)
                                                                         ==========================================

                                                                               (dollars in thousands)
  Unrealized gains on securities:                                             Six months ended June 30
                                                                                2000                 1999
  Unrealized holding gains/(losses) arising during period, net of
  tax (pre-tax gain of $6,278 for 2000 and pre-tax loss of $19,240
  for 1999)                                                                      $3,714               (11,380)

  Reclassification adjustment for net gain/(loss) realized in net
  income during period, net of tax (pre-tax loss of $3,456 for 2000
  and pre-tax loss of $1,077 for 1999)                                          (2,044)                  (637)

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

  Other comprehensive income/(loss)                                              $5,758              ($10,743)
                                                                       ============================================
</TABLE>
                                      7

<PAGE>

4.        IMPACT OF CHANGES IN ACCOUNTING STANDARDS

          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. As amended, statement 133
          is effective for 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.











                                      8

<PAGE>

INDEPENDENT AUDITORS' REVIEW REPORT

The Board of Directors and Shareholders
TrustCo Bank Corp NY:

We have reviewed the  consolidated  statement of financial  condition of TrustCo
Bank Corp NY and subsidiaries (the Company) as of June 30, 2000, and the related
consolidated  statements  of income  for the three  month and six month  periods
ended June 30, 2000 and 1999, and the consolidated  statements of cash flows for
the six month periods ended June 30, 2000 and 1999. These consolidated financial
statements are the responsibility of the Company's management.

We conducted our review in accordance with standards established by the American
Institute  of  Certified  Public  Accountants.  A review  of  interim  financial
information consists principally of applying analytical  procedures to financial
data and making  inquiries of persons  responsible  for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with auditing standards generally accepted in The United States of America,  the
objective  of which is the  expression  of an opinion  regarding  the  financial
statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material  modifications that should
be made to the consolidated  financial  statements referred to above for them to
be in conformity  with generally  accepted  accounting  principles in The United
States of America.

We have  previously  audited,  in accordance with auditing  standards  generally
accepted  in The  United  States  of  America,  the  consolidated  statement  of
financial  condition of TrustCo Bank Corp NY and subsidiaries as of December 31,
1999 and the related consolidated statements of income, changes in shareholders'
equity,  and cash flows for the year then ended (not presented  herein);  and in
our report dated January 18, 2000, we expressed an unqualified  opinion on those
consolidated financial statements.  In our opinion, the information set forth in
the accompanying  consolidated  statement of financial  condition as of December
31,  1999 is  fairly  stated,  in all  material  respects,  in  relation  to the
consolidated statement of financial condition from which it has been derived.




/s/KPMG LLP
______________________________
KPMG LLP

Albany, New York
July 6, 2000


                                      9
<PAGE>

                              TRUSTCO BANK CORP NY
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                  JUNE 30, 2000

The review that follows focuses on the factors affecting the financial condition
and results of  operations  of TrustCo  Bank Corp NY  ("TrustCo"  or  "Company")
during  the  three  month  and six  month  periods  ended  June 30,  2000,  with
comparisons to 1999 as applicable.  Net interest  income and net interest margin
are  presented  on a fully  taxable  equivalent  basis in this  discussion.  The
consolidated interim financial statements and related notes, as well as the 1999
Annual Report to  Shareholders  should be read in conjunction  with this review.
Amounts  in  prior  period   consolidated   interim  financial   statements  are
reclassified whenever necessary to conform to the current period's presentation.
Per share  results have been  adjusted  for the 2 for 1 stock split  declared in
1999.

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.

Following this discussion is the table "Distribution of Assets,  Liabilities and
Shareholders'  Equity:  Interest Rates and Interest  Differential" which gives a
detailed  breakdown of TrustCo's  average  interest  earning assets and interest
bearing  liabilities for the three months and six months ended June 30, 2000 and
1999.

OVERVIEW
TrustCo recorded net income of $10.5 million,  or $0.190 of diluted earnings per
share for the three  months  ended June 30,  2000,  as compared to net income of
$9.5 million or $0.170 of diluted earnings per share in the same period in 1999.
For the six month  period ended June 30,  2000,  TrustCo  recorded net income of


                                      10
<PAGE>

$20.8  million,  or $0.376 of diluted  earnings per share,  as compared to $18.8
million,  or $0.336 of diluted  earnings per share for the comparable  period in
1999.

The primary factors accounting for the year to date increases are:

     o        A 49 basis points increase in the net interest margin from 4.01%
              in 1999 to 4.50% in 2000,

     o        A reduction in the provision for loan losses of $1.4 million to
              $1.7 million in 2000, and,

     o        A slight reduction in operating expenses of $201 thousand.

These positive factors affecting net income were partially offset by:

     o        A decrease in the average balance of interest earning assets of
              $77.6 million to $2.28 billion, and

     o        A decrease in non-interest income of $2.8 million.

     o        An increase of $700 thousand in applicable income tax.

ASSET/LIABILITY MANAGEMENT
The Company strives to generate superior earnings  capabilities through a mix of
core  deposits,  funding a prudent mix of earning  assets.  This is, in its most
fundamental  form,  the  essence of  asset/liability  management.  Additionally,
TrustCo  attempts to maintain  adequate  liquidity and reduce the sensitivity of
net interest  income to changes in interest  rates to an acceptable  level while
enhancing profitability both on a short-term and long- term basis.

EARNING ASSETS
Total  average  interest  earning  assets  decreased  from $2.36 billion for the
second  quarter of 1999 to $2.28  billion in 2000 with an average yield of 7.74%
in 2000 and 7.23% in 1999.  Income on earning  assets  increased by $1.5 million
during  this same  time-period  from $42.6  million in 1999 to $44.1  million in
2000. The increase in interest income on earning assets was  attributable to the
increases in yield on these assets.

For the six month period ended June 30,  2000,  the average  balance of interest
earning  assets was $2.28  billion,  a decrease of $77.6  million or 3% from the
balance for the comparable period in 1999 of $2.36 billion. The average yield on
interest  earning  assets  was 7.24% for 1999,  compared  to 7.68% in 2000.  The
decrease in the average balance of earning assets did not completely  offset the
increase in the yield earned on these assets,  thereby  resulting in an increase
in interest  income of $2.2 million to $87.4 million for the six months of 2000,
compared to $85.2 million for the six months of 1999.


                                      11
<PAGE>

LOANS
The average  balance of loans for the second  quarter was $1.36  billion in 2000
and $1.32 billion in 1999.  The yield on loans  increased  from 8.01% in 1999 to
8.18% in 2000. The  combination  of the higher  average  balances and the higher
rates resulted in an increase in the interest income on loans by $1.3 million.

For the six-month  period ended June 30, 2000,  the average  balance in the loan
portfolio was $1.36 billion compared to $1.32 billion for the comparable  period
in 1999.  The average yield  increased  from 8.05% in 1999 to 8.15% in 2000. The
increase  in the  average  balance of loans  outstanding  plus the impact of the
increase in the yield resulted in total interest income of $55.3 million in 2000
compared to $53.1 million in 1999.

The increase in the yield in the loan  portfolio  was the result of increases in
the rates on loans.  Since June 1999,  market interest rates on real estate loan
products have increased,  and TrustCo offered rates that, when compared to local
competitors,  were attractive to customers.  This resulted in TrustCo being able
to increase the average balance of loans  outstanding even though interest rates
had risen  significantly  between  1999 and  2000.  The  principal  cause of the
increase in interest  rates was the impact of the increases in the federal funds
rate  during the second half of 1999 and into 2000 on the prime  interest  rate.
Consequently,  the residential  mortgage loan portfolio  increased on average by
$39.4 million for the six-month period ended June 30, 2000, compared to June 30,
1999. This growth in the residential mortgage loan portfolio caused the yield to
decrease  slightly  from 7.82% for the  six-month  period ended June 30, 1999 to
7.81% for the comparable  period in 2000. The home equity loan portfolio and the
commercial real estate portfolio are also significantly affected by the interest
rates in the marketplace.  Both products have rates tied to various indexes such
as prime rate. As the index  changes,  so will the rates earned on these assets.
The commercial  loan yield  decreased from 8.90% for the six-month  period ended
June 30, 1999 to 8.87% for the six-month  period ended June 30, 2000.  While the
prime rate has a significant  effect on the income earned in the commercial loan
portfolio  this  portfolio is most  influenced by the rates offered by competing
lending  institutions.  The Upstate New York marketplace has many large national
and local  regional  financial  institutions  that compete for  commercial  loan
products.  Therefore,  in order to maintain the balances at the levels generated
many of the commercial  loans have been  refinanced  from floating rate loans to
fixed  rates.  Therefore,  the  changes  in the prime rate did not have the same
impact on the commercial  loan portfolio  yield that they did on the home equity
loan portfolio yield.  The home equity loan portfolio  experienced a increase in
rates as the average yield increased from 7.72% in 1999 to 8.88% in 2000.

SECURITIES AVAILABLE FOR SALE
During the second quarter of 2000, the average  balance of securities  available
for sale was $667.6  million with a yield of 7.37%,  compared to $682.1  million
for the second  quarter of 1999 with a yield of 6.98%.  The  combination  of the
decrease  in average  balance  offset by the  increase  in the yields  caused an
increase in interest  income on securities  available for sale of  approximately
$400 thousand between the second quarter of 2000 and 1999.

                                      12
<PAGE>

The six-month  results  reflect the same  principal  trends noted for the second
quarter.  The total average balance of securities  available for sale during the
six months of 2000 was $667.7 million with an average yield of 7.33% compared to
an average balance for 1999 of $680.2 million with a yield of 6.96%.

FEDERAL FUNDS SOLD
During the second quarter of 2000, the average balance of federal funds sold was
$246.4  million with a yield of 6.33%,  compared to the average  balance for the
three month period ended June 30, 1999 of $350.4  million with an average  yield
of 4.79%. The $103.9 million reduction in the average balance, combined with the
154 basis  points  increase in the  average  yield,  resulted in total  interest
income on federal  funds sold of $3.8 million for 2000  compared to $4.2 million
for 1999.

During the six-month  period ended June 30, 2000, the average balance of federal
funds was $248.5 million with a yield of 6.04% compared to an average balance of
$354.1 million in 1999 with an average yield of 4.78%.

The federal funds portfolio is utilized to generate  additional  interest income
and liquidity as funds are waiting to be deployed  into the loan and  securities
portfolios.  The  reduction  in the average  balance for the three month and six
month  periods of 2000  compared to 1999 are the result of increases in the loan
portfolio and the outflow of deposits during those time periods,  funded through
the liquidation of federal funds sold.

FUNDING OPPORTUNITIES
TrustCo utilizes various funding sources to support its earning asset portfolio.
The vast  majority  of the  Company's  funding  comes from  traditional  deposit
vehicles such as savings, interest bearing checking and time deposit accounts.

During the quarter,  total interest  bearing  liabilities  were $2.0 billion for
2000  and $2.1  billion  for  1999.  The rate  paid on  total  interest  bearing
liabilities  was 3.63% for the second quarter of 1999 and 3.71% for 2000.  Total
interest expense for the second quarter decreased approximately $400 thousand to
$18.2 million for 2000 compared to $18.6 million for 1999.

Similar  changes in interest  bearing  liabilities  were noted for the six-month
period as was discussed for the quarter. Total interest bearing liabilities were
$2.0 billion for the six-month  periods ended June 30, 2000 and $2.1 billion for
1999. The rate paid on these balances decreased from 3.70% for 1999 to 3.66% for
2000.

Demand  deposit  balances  increased  $14.3 million during the second quarter of
2000 compared to the second quarter of 1999.  Demand  deposits  averaged  $164.3
million in 2000 and  $150.0  million in 1999.  On a year to date  basis,  demand
deposits were $162.2 million compared to $149.0 million in 1999.

                                      13
<PAGE>

During 1999 and continuing  into 2000,  TrustCo has reduced the rate paid on all
funding  sources  from  3.70%  in 1999 to 3.66% in  2000.  These  reductions  in
interest  rates were the result of specific  actions taken during 1999 to reduce
the  Company's  dependency  on  high  cost  deposit  products.   TrustCo  priced
certificates  of  deposits  so as to remain  competitive  with  local  financial
institutions  but  was  not  aggressive  in  pursuing  the  higher  cost  funds.
Consequently,  the average  balance of  deposits  has been  reduced  during 2000
compared to 1999.  The  decision to become more  conservative  in the pricing of
deposits  was made to insure  that  depositor  relationships  are  based  upon a
combination  of rate and service  rather than just being  focused on the highest
rates  paid.  Beginning  in the  second  quarter  of 2000  deposit  yields  have
increased  in response to the changes made by the Federal  Reserve  Board in the
federal funds rate.  TrustCo  continues to remain  disciplined in the pricing of
deposits however, the overall cost of deposits has begun to increase in response
to competitive pressures.

NET INTEREST INCOME
Taxable equivalent net interest income increased to $25.9 million for the second
quarter of 2000. The net interest  spread also increased 43 basis points between
1999 and 2000 and the net interest margin increased by 46 basis points.

Similar  increases  were noted in taxable  equivalent net interest  income,  net
interest spread and net interest margin for the six-month  period ended June 30,
2000, compared to the same period in 1999. Net interest income for the first six
months of 2000 was $51.4  million,  an increase of $4.0  million  over the $47.4
million for the first six months of 1999. Net interest spread increased 48 basis
points to 4.02% and net interest  margin  increased 49 basis points to 4.50% for
the six-month period ended June 30, 2000, compared to the six-month period ended
June 30, 1999.

NONPERFORMING ASSETS
Nonperforming  assets  include  nonperforming  loans  which are those loans in a
nonaccrual status,  loans that have been restructured,  and loans past due three
payments  or more and still  accruing  interest.  Also  included in the total of
nonperforming   assets  are  foreclosed  real  estate   properties,   which  are
categorized as real estate owned.

Impaired loans are considered to be those  commercial and commercial real estate
loans in a nonaccrual status, and loans restructured since January 1, 1995, when
the accounting standards required the identification,  measurement and reporting
of impaired  loans.  The  following  will describe the  nonperforming  assets of
TrustCo as of June 30, 2000.

NONPERFORMING  LOANS: Total  nonperforming  loans were $11.8 million at June 30,
2000, a increase  from the $9.9 million of  nonperforming  loans at December 31,
1999 and up from the $11.5 million at June 30, 1999.  Nonaccrual loans were $5.0
million at June 30, 2000 up from the $4.4  million at December 31, 1999 and down
from the $5.4 million at June 30, 1999.  Restructured loans were $6.5 million at
June 30, 2000  compared to $5.0 million at December 31, 1999 and $4.1 million at
June 30, 1999.

                                      14
<PAGE>

Of the  $11.8  million  of  nonperforming  loans  at  June  30,  2000,  all  but
approximately  $100  thousand  are  residential  real estate or retail  consumer
loans. In prior years the vast majority of nonperforming loans were concentrated
in the  commercial  and  commercial  real  estate  portfolios.  There has been a
dramatic  shifting of  nonperforming  loans to the  residential  real estate and
retail consumer loan portfolio for several factors, including:

         o      The overall emphasis within TrustCo for residential real estate
                originations,
         o      The relatively weak economic environment in the upstate New York
                territory, and
         o      The  reduction in real estate values in TrustCo's  market area
                that has occurred  since the middle of the 1990's, thereby
                causing a reduction in the collateral that supports the real
                estate loans.

Consumer  defaults and bankruptcies  have increased  dramatically  over the last
several  years and this has lead to an increase  in  defaults on loans.  TrustCo
strives to identify borrowers that are experiencing  financial  difficulties and
to work aggressively with them to minimize losses or exposures.

Total impaired loans at June 30, 2000 of $6.1 million, consisted of restructured
retail loans.  During the first six months of 2000, there have been $1.2 million
of commercial  loan charge offs,  $254 thousand of consumer loan charge offs and
$1.6  million of mortgage  loan charge  offs as compared  with $190  thousand of
commercial loan charge offs, $285 thousand of consumer loan charge offs and $4.2
million of mortgage loan charge offs in the first six months of 1999. Recoveries
during the first  six-month  periods  have been $876  thousand  in 1999 and $2.9
million in 1999.

REAL  ESTATE  OWNED:  Total real estate  owned of $1.3  million at June 30, 2000
decreased by $430 thousand since year-end 1999.

ALLOWANCE  FOR LOAN  LOSSES:  The  balance of the  allowance  for loan losses is
maintained at a level that is, in management's  judgment,  representative of the
amount of the risk inherent in the loan portfolio.

At June 30,  2000,  the  allowance  for loan  losses  was $55.4  million,  which
represents a slight decrease from the $55.8 million in the allowance at December
31, 1999.  The allowance  represents  4.03% of the loan portfolio as of June 30,
2000 compared to 4.14% at December 31, 1999.  The  provision  charged to expense
was $800  thousand  compared  to $1.5  million  for the  second  quarter of 2000
compared to 1999. For the six-month  periods,  the provision  charged to expense
was $1.7 million for 2000 and $3.0 million for 1999.

In deciding on 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

                                      15
<PAGE>

number of other factors that are taken into consideration, including:
       o        The magnitude  and nature of the recent loan charge offs and the
                movement of charge offs to the  residential real estate loan
                portfolio,

       o        The growth in the loan  portfolio and the  implication  that has
                in relation to the economic  climate in the bank's business
                territory,

       o        Changes in underwriting standards in the competitive environment
                in which TrustCo operates,

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

       o        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  strife
and the relative ease of access by consumers to additional 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.

In light of these trends,  management  believes the allowance for loan losses is
reasonable  in  relation  to the  risk  that  is  present  in its  current  loan
portfolio.

LIQUIDITY AND INTEREST RATE SENSITIVITY
TrustCo  seeks to obtain  favorable  sources of funding and to maintain  prudent
levels of liquid assets in order to satisfy varied liquidity demands.  TrustCo's
earnings  performance  and strong capital  position  enable the Company to raise
funds  easily in the  marketplace  and to secure  new  sources of  funding.  The
Company actively manages its liquidity  through target ratios  established under
its liquidity policies.  Continual monitoring of both historical and prospective
ratios  allows  TrustCo to employ  strategies  necessary  to  maintain  adequate
liquidity.  Management  has also defined  various  degrees of adverse  liquidity
situations,   which  could  potentially  occur,  and  has  prepared  appropriate
contingency plans should such a situation arise.

NONINTEREST INCOME
Total  noninterest  income for the three  months  ended  June 30,  2000 was $3.1
million,  a decrease of $1.2 million from the comparable  period in 1999. During
the 2000  period,  the Company  recorded net  securities  losses of $2.3 million
compared  to $657  thousand  of net  losses for the  comparable  period in 1999.
Excluding these securities  transactions,  noninterest  income increased to $5.4
million in the second quarter of 2000 from $4.9 million in 1999.

Similar  results  were also  recognized  for the six months of 2000  compared to
1999.  Total  noninterest  income was $6.9  million  for 2000  compared  to $9.7
million for 1999. Excluding net securities  transactions,  the balances for 2000

                                      16
<PAGE>

and 1999 would have been $10.2 million and $10.7 million respectively.

NONINTEREST EXPENSES
Total  noninterest  expense  for the  second  quarter of 2000 and 1999 was $11.4
million.  For the  six-months  ended June 30, 2000 and 1999,  total  noninterest
expense was $23.4 million and $23.6 million respectively.

INCOME TAXES
In the second quarter of 2000 and 1999, TrustCo recognized income tax expense of
$5.1 million and $4.9 million  respectively.  This  resulted in an effective tax
rate of 32.8% for 2000 and 34.0% for 1999.  For the  six-months  of 2000,  total
income tax expense was $10.3 million compared to $9.7 million for 1999.

CAPITAL RESOURCES
Consistent with its long-term goal of operating a sound and profitable financial
organization,  TrustCo strives to maintain strong capital ratios.  New issues of
equity  securities  have  not been  required  since  traditionally,  most of its
capital  requirements are met through the capital retained in the Company (after
the dividends on the common stock).

Total  shareholders'  equity at June 30, 2000 was $176.1 million, an increase of
$9.8 million from the year-end of 1999 balance of $166.4 million.  The change in
the  shareholders'  equity  between  year-end  1999 and June 30, 2000  primarily
reflects the net income retained by TrustCo,  a $5.8 million increase in the net
unrealized gain on securities  available for sale, less $1.7 million increase in
the amount of Treasury stock.

TrustCo  declared  dividends of $0.300 per share during the first  six-months of
2000 compared to $0.275 in 1999.  These  resulted in a dividend  payout ratio of
77.1% in 2000 and 78.62% in 1999.  The Company  achieved the  following  capital
ratios as of June 30, 2000 and 1999:

                                            JUNE 30,          MINIMUM REGULATORY
                                        2000        1999          GUIDELINES
                                      ------------------------------------------
        TIER 1 RISK ADJUSTED
                 CAPITAL               13.86%       13.08        4.00

        TOTAL RISK ADJUSTED
                 CAPITAL  15.15        14.37        8.00


In addition,  at June 30, 2000 and 1999, the consolidated equity to total assets
ratio (excluding the mark to market effect of securities available for sale) was
7.3% and 7.02%, respectively.


                                      17
<PAGE>

<TABLE>
<CAPTION>
                                                                      TrustCo Bank Corp NY
                                                             Management's Discussion and Analysis
                                                                       STATISTICAL DISCLOSURE

                                                 I. DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY;
                                                              INTEREST RATES AND INTEREST DIFFERENTIAL

                                          The following table summarizes the component distribution of average balance
                                       sheet, related interest income and expense and the average annualized yields on
                                       interest earning assets and annualized rates on interest bearing libilities of
                                       TrustCo (adjusted for tax equivalency) for each of the reported periods.  Non-
                                       accrual loans are included in loans for this analysis.  The average balances of sec-
                                       urities available for sale is calculated using amortized costs for these securities.
                                       Included in the balance of shareholders' equity is unrealized appreciation of $1.2
                                       million, net of tax, in the available for sale portfolio in 2000 and unrealized
                                       depreciation of $15.1 million, net of tax, in 1999.  The subtotals contained in
                                       the following table are the arithmetic totals of the items in that category.

                                              Second Quarter                    Second Quarter
                                                    2000                               1999
                                       ______________________________    ______________________________ ____________________________
                                        Average               Average     Average               Average  Change in Variance Variance
(dollars in thousands)                  Balance     Interest    Rate      Balance     Interest    Rate     Interest  Balance   Rate
                                                                                                           Income/   Change   Change
               Assets                                                                                       Expense
<S>                                   <C>          <C>           <C>   <C>          <C>             <C>        <C>      <C>      <C>
Commercial loans.......................$   192,827 $    4,283    8.90% $    187,979 $     4,144     8.82%      139      105       34
Residential mortgage loans.............  1,013,041     19,784    7.81%      971,082      18,923     7.79%      861      819       42
Home equity lines of credit ...........    135,888      3,104    9.16%      142,432       2,735     7.70%      369     (739)   1,108
Installment loans......................     20,064        652   13.04%       22,793         714    12.57%      (62)    (209)     147
                                        ----------    --------           ----------    --------                -----   -----   -----
Loans, net of unearned income..........  1,361,820     27,823    8.18%    1,324,286      26,516     8.01%    1,307      (24)   1,331

Securities available for sale:
 U.S. Treasuries and agencies..........    211,562      3,957    7.48%      148,301       2,690     7.25%    1,267    1,181       86
 Mortgage-backed securities............    214,168      3,850    7.19%      255,894       4,244     6.63%     (394)  (2,141)   1,747
 States and political subdivisions.....    144,755      2,912    8.05%      135,972       2,688     7.91%      224      176       48
 Other ................................     97,080      1,583    6.53%      141,887       2,276     6.42%     (693)    (952)     259
                                        ----------    --------           ----------    --------               -----    -----   -----
   Total securities available for sale.    667,565     12,302    7.37%      682,054      11,898     6.98%      404   (1,736)   2,140

Federal funds sold.....................    246,440      3,880    6.33%      350,374       4,182     4.79%     (302)  (5,331)   5,029
Other short-term investments...........      7,844        119    6.09%       -----         ----     ----       119      119     ---
                                        ----------    --------           ----------    --------               -----    -----   -----
  Total Interest earning assets........  2,283,669     44,124    7.74%    2,356,714      42,596     7.23%    1,528   (6,972)   8,500
Allowance for loan losses..............    (56,297)  --------               (56,440)   --------               -----    -----   -----
Cash and noninterest earning assets....    129,689                          132,870
                                        ----------                       ----------
  Total assets.........................$ 2,357,061                     $  2,433,144
                                        ==========                       ==========
Liabilities and shareholders' equity
Deposits:
   Interest bearing checking...........$   274,703        728    1.07% $    263,428         701     1.07%       27       27      ---
   Money market accounts...............     56,025        380    2.73%       60,754         413     2.72%      (33)     (36)       3
 Savings...............................    635,721      4,268    2.70%      668,767       4,507     2.70%     (239)    (239)     ---
 Other time deposits...................    853,244     10,814    5.10%      914,166      11,511     5.05%     (697)  (1,359)     662
                                        ----------    --------           ----------    --------               -----   -----    -----
  Total time deposits..................  1,819,693     16,190    3.58%    1,907,115      17,132     3.60%     (942)  (1,607)     665
Short-term borrowings..................    156,691      2,035    5.22%      151,219       1,481     3.93%      554       55      499
                                        ----------   --------            ----------    --------              -----    -----    -----
  Total interest bearing liabilities...  1,976,384     18,225    3.71%    2,058,334      18,613     3.63%     (388)  (1,552)   1,164
Demand deposits........................    164,339   --------               150,039    --------              -----    -----    -----
Other liabilities......................     44,265                           40,311
Shareholders' equity...................    172,073                          184,460
                                        ----------                       ----------
  Total liab. & shareholders' equity...$ 2,357,061                     $  2,433,144
                                        ==========                       ==========
Net interest income....................                25,899                            23,983              1,916   (5,420)   7,336
                                                     --------                          --------              -----    -----    -----
Net interest spread....................                          4.03%                              3.60%

Net interest margin (net interest
 income to total interest earning
   assets).............................                          4.53%                              4.07%

Tax equivalent adjustment                               1,092                               998
                                                     --------                          --------
   Net interest income per book........            $   24,807                        $   22,985
                                                     ========                          ========

</TABLE>

                                      18
<PAGE>

<TABLE>
<CAPTION>
                                                                       TrustCo Bank Corp NY
                                                             Management's Discussion and Analysis
                                                                       STATISTICAL DISCLOSURE

                                                 I. DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY;
                                                              INTEREST RATES AND INTEREST DIFFERENTIAL

                                          The following table summarizes the component distribution of average balance
                                       sheet, related interest income and expense and the average annualized yields on
                                       interest earning assets and annualized rates on interest bearing libilities of
                                       TrustCo (adjusted for tax equivalency) for each of the reported periods.  Non-
                                       accrual loans are included in loans for this analysis.  The average balances of sec-
                                       urities available for sale is calculated using amortized costs for these securities.
                                       Included in the balance of shareholders' equity is unrealized appreciation of $3.1
                                       million, net of tax, in the available for sale portfolio in 2000 and unrealized
                                       depreciation of $16.6 million, net of tax, in 1999.  The subtotals contained in
                                       the following table are the arithmetic totals of the items in that category.

                                                Six Months                        Six Months
                                                    2000                              1999
                                       ______________________________    ______________________________  ___________________________
                                        Average               Average     Average               Average  Change in Variance Variance
(dollars in thousands)                  Balance     Interest    Rate      Balance     Interest     Rate    Interest  Balance   Rate
                                                                                                            Income/   Change  Change
               Assets                                                                                       Expense
<S>                                   <C>          <C>           <C>   <C>          <C>           <C>         <C>      <C>      <C>
Commercial loans.......................$   193,122 $    8,555    8.87% $    186,556 $     8,289   8.90%       266      353      (87)
Residential mortgage loans.............  1,006,854     39,319    7.81%      967,417      37,842   7.82%     1,477    1,661     (184)
Home equity lines of credit ...........    136,798      6,057    8.88%      144,111       5,518   7.72%       539     (708)   1,247
Installment loans......................     20,722      1,370   13.26%       23,578       1,478  12.64%      (108)    (285)     177
                                        ----------    --------           ----------    --------              -----   -----    -----
Loans, net of unearned income..........  1,357,496     55,301    8.15%    1,321,662      53,127   8.05%     2,174    1,021    1,153

Securities available for sale:
 U.S. Treasuries and agencies..........    212,298      7,891    7.43%      154,131       5,653   7.33%     2,238    2,161       77
 Mortgage-backed securities............    213,354      7,603    7.13%      252,433       8,323   6.59%      (720)  (2,241)   1,521
 States and political subdivisions.....    141,516      5,681    8.03%      133,850       5,299   7.92%       382      307       75
 Other ................................    100,516      3,298    6.57%      139,780       4,401   6.30%    (1,103)  (1,602)     499
                                        ----------    --------           ----------    --------             -----    -----    -----
   Total securities available for sale.    667,684     24,473    7.33%      680,194      23,676   6.96%       797   (1,375)   2,172

Federal funds sold.....................    248,549      7,467    6.04%      354,122       8,398   4.78%      (931)  (5,231)   4,300
Other short-term investments...........      5,435        164    6.05%          828          21   5.16%       143      139        4
                                        ----------    --------           ----------    --------             -----    -----    -----
  Total Interest earning assets........  2,279,164     87,405    7.68%    2,356,806      85,222   7.24%     2,183   (5,446)   7,629
Allowance for loan losses..............    (56,388)   --------              (56,358)   --------             -----    -----    -----
Cash and noninterest earning assets....    129,358                          137,526
                                        ----------                       ----------
  Total assets.........................$ 2,352,134                     $  2,437,974
                                        ==========                       ==========
Liabilities and shareholders' equity
Deposits:
   Interest bearing checking...........$   272,339      1,443    1.07%$     260,936       1,377   1.06%        66       64        2
   Money market accounts...............     57,538        781    2.73%       60,032         812   2.73%       (31)     (31)     ---
 Savings...............................    637,295      8,562    2.70%      664,112       8,904   2.70%      (342)    (342)     ---
 Other time deposits...................    857,473     21,459    5.03%      929,649      23,830   5.17%    (2,371)  (1,769)    (602)
                                        ----------    --------           ----------    --------              -----    -----    -----
  Total time deposits..................  1,824,645     32,245    3.55%    1,914,729      34,923   3.68%    (2,678)  (2,078)    (600)
Short-term borrowings..................    152,866      3,781    4.97%      149,073       2,929   3.96%       852       77      775
                                        ----------    --------           ----------    --------              -----    -----    -----
  Total interest bearing liabilities...  1,977,511     36,026    3.66%    2,063,802      37,852   3.70%    (1,826)  (2,001)     175
Demand deposits........................    162,195   --------               149,034    --------              -----    -----    -----
Other liabilities......................     43,653                           39,632
Shareholders' equity...................    168,775                          185,506
                                        ----------                       ----------
  Total liab. & shareholders' equity...$ 2,352,134                    $   2,437,974
                                        ==========                       ==========
Net interest income....................                51,379                            47,370             4,009   (3,445)   7,454
                                                     --------                          --------             -----    -----    -----
Net interest spread....................                          4.02%                            3.54%

Net interest margin (net interest
 income to total interest earning
   assets).............................                          4.50%                            4.01%

Tax equivalent adjustment                               2,129                             1,958
                                                     --------                         --------
   Net interest income per book........            $   49,250                       $    45,412
                                                     ========                          ========

</TABLE>

                                      19
<PAGE>


           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes in the Company's interest rate risk position
since December 31, 1999.  Other types of market risk,  such as foreign  exchange
rate risk and  commodity  price  risk do not arise in the  normal  course of the
Company's business activities.

















                                      20
<PAGE>


                                   SIGNATURES

         Pursuant to the requirements 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


  Date:  August 14, 2000             By:             /s/Robert A. McCormick
                                                     ---------------------------
                                                     Robert A. McCormick
                                                     President and
                                                     Chief Executive Officer


  Date:  August 14, 2000             By:            /s/Robert T. Cushing
                                                     ---------------------------
                                                     Robert T. Cushing
                                                     Vice President and Chief
                                                     Financial Officer






                                      21
<PAGE>

                                 EXHIBITS INDEX


REG S-K
EXHIBIT NO.               DESCRIPTION                                   PAGE NO.
--------------------------------------------------------------------------------
22                        Submission of Matters to Vote of Security         24
                          Holders - Annual Meeting





















                                      22
<PAGE>



                                                                      EXHIBIT 22

     ITEM 4.  Submission of Matters to Vote of Security Holders - Annual Meeting
     At the annual  meeting held May 15, 2000,  shareholders  of the Company
     were asked to consider the  Company's nominees  for  directors and to elect
     four (4)  directors  to serve  for a term of  three  (3)  years.  The
     Company's  nominees for director were: Barton A. Andreoli,  Joseph A.
     Lucarelli,  Nancy A. McNamara,  James H. Murphy and William J. Purdy.

1.       The results of shareholder voting are as follows:

              DIRECTOR                        FOR          WITHHELD     ABSTAIN
              --------                      -------        --------     -------
              Barton A. Andreoli           46,965,256      1,224,083       -0-
              Joseph A. Lucarelli          46,988,849      1,200,490       -0-
              Nancy A. McNamara            46,941,049      1,248,290       -0-
              James H. Murphy, DDS         46,814,853      1,374,486       -0-
              William J. Purdy             46,989,995      1,199,344       -0-

              Directors continuing in office are Lionel O. Barthold,  M. Norman
              Brickman,  Anthony J. Marinello, MD, PhD, Robert A. McCormick,
              Richard J. Murray,  Jr., Kenneth C. Petersen,  William D. Powers,
              and William F. Terry.

2.       Shareholders of the Company were asked to consider a proposal to ratify
         the  appointment by Trustco's Board of Directors of KPMG LLP as the
         independent  certified  public  accountants of TrustCo for the fiscal
         year ending December 31, 2000. The results of shareholder voting are as
         follows:

                      FOR          WITHHELD         ABSTAIN
                      ---          --------         -------
                  47,626,608       374,118          188,613



                                      23


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