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
               September 30, 2002

                              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.)



                  5 SARNOWSKI DRIVE, GLENVILLE, NEW YORK 12302
               (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 October 31, 2002
    ---------------------------                        ----------------------
            $1 Par Value                                       74,219,101





                                       1












                              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 Nine Months Ended          1
              September 30, 2002 and 2001

              Consolidated Statements of Financial Condition as of September           2
              30, 2002 and December 31, 2001

              Consolidated Statements of Cash Flows for the Nine Months Ended      3 - 4
              September 30, 2002 and 2001

              Notes to Consolidated Interim Financial Statements                   5 - 9

              Independent Accountants' Review Report                                  10

  Item 2.     Management's Discussion and Analysis                                11- 23

  Item 3.     Quantitative and Qualitative Disclosures About Market Risk              24

              Controls and Procedures
  Item 4.                                                                             24
  Part II.    OTHER INFORMATION
  Item 1.     Legal Proceedings - None
  Item 2.     Changes in Securities and Use of Proceeds - None
  Item 3.     Defaults Upon Senior Securities --None
  Item 4.     Submissions of Matters to Vote of Security  Holders - None
  Item 5.     Other Information - None





                                       2







  Item 6.Exhibits and Reports on Form 8-K

(a)      Exhibits

Reg S-K (Item 601)
Exhibit No.         Description                                         Page No.
- -------------------------------------------------------------------------------
3(ii)a           Amended and Restated Bylaws of TrustCo Bank Corp NY         29

10(a)            Consulting Agreement Between TrustCo Bank Corp NY
                 and Robert A. McCormick                                     40

99.1             Certification Pursuant To 18 U.S.C. Section 1350,
                 As Adopted Pursuant to Section 906 Of The Sarbanes-
                 Oxley Act of 2002                                           42

(b)      Reports on Form 8-K

          TrustCo Bank Corp NY ("TrustCo") filed a current report on Form 8-K on
          August 19, 2002 regarding  three press  releases  issued on August 19,
          2002.  The first press release  advised that a quarterly cash dividend
          of $0.15 per share was  declared,  payable  October  1,  2002,  to the
          shareholders  of record at the close of business on September 6, 2002.
          The second press release  announced that TrustCo will pay dividends at
          60 cents a share for  2002,  the same  rate as the  previous  year and
          anticipates no stock splits or dividend  increases for the next two to
          three years. The third press release disclosed a Shareholders'  letter
          stating  information  regarding  payment of  dividends  and  TrustCo's
          intent to maintain  the current  dividend  level while  gearing up for
          growth.

          TrustCo  filed a current  report on Form 8-K on  September  24,  2002,
          advising that on August 22, 2002 Trustco Bank N.A. ("Trustco") entered
          into a formal  agreement  with the  Office of the  Comptroller  of the
          Currency (OCC). The agreement  related to technical  violations of the
          Federal Bank Secrecy Act and the U.S.A. Patriot Act.

          TrustCo  filed a  current  report  on Form 8-K on  October  15,  2002,
          regarding  two press  releases  with  year to date and  third  quarter
          results for the period ending September 30, 2002.

          TrustCo  filed a  current  report  on Form 8-K on  October  18,  2002,
          announcing a major reorganization at the executive officer level.

Signatures                                                                   25

Certification                                                           26 - 27

                                       3





                                                                    TRUSTCO BANK CORP NY
                                                      Consolidated Statements of Income (Unaudited)
                                                      (dollars in thousands, except per share data)


                                                                                    3 Months Ended                   9 Months Ended
                                                                                      September 30                    September 30
                                                                                2002          2001             2002            2001

   Interest and dividend income:
                                                                                                                 
    Interest and fees on loans                                     $          28,031        29,963           85,026          89,752
    Interest on U. S. Treasuries and agencies                                  2,822         2,704            8,763           8,604
    Interest on states and political
     subdivisions                                                              3,012         3,028            8,913           8,060
    Interest on mortgage-backed securities                                     1,030         2,098            3,573           8,576
    Interest and dividends on other securities                                 1,204         1,351            3,684           3,414
    Interest on federal funds sold and other short term investments            2,408         2,510            6,563           9,534
                                                                             ------------------------------------------------------

       Total interest income                                                  38,507        41,654          116,522         127,940
                                                                             ------------------------------------------------------

   Interest expense:
    Interest on deposits:
       Interest-bearing checking                                                 773           778            2,354           2,237
       Savings                                                                 3,230         4,175            9,924          12,207
       Money market deposit accounts                                             675           440            1,771           1,257
       Time deposits                                                           9,115        11,179           28,290          35,273
    Interest on short-term borrowings                                            732         1,465            2,429           5,730
    Interest on long-term debt                                                     8            11               24              35
                                                                              -----------------------------------------------------

      Total interest expense                                                  14,533        18,048           44,792          56,739
                                                                              -----------------------------------------------------

      Net interest income                                                     23,974        23,606           71,730          71,201
   Provision for loan losses                                                     300           750            1,120           3,365
                                                                              -----------------------------------------------------

      Net interest income after provision
       for loan losses                                                        23,674        22,856           70,610          67,836
                                                                              -----------------------------------------------------

   Noninterest income:
    Trust department income                                                    1,374         1,912            5,256           5,942
    Fees for other services to customers                                       2,470         2,714            7,705           7,677
    Net gain on securities transactions                                        2,399           696            6,171           3,905
    Other                                                                        621           686            2,220           2,291
                                                                              -----------------------------------------------------

     Total noninterest income                                                  6,864         6,008           21,352          19,815
                                                                              -----------------------------------------------------

   Noninterest expenses:
    Salaries and employee benefits                                             5,639         6,252           16,920          19,475
    Net occupancy expense                                                      1,402         1,348            4,121           4,148
    Equipment expense                                                            691           914            2,222           3,234
    FDIC insurance expense                                                        91            93              271             281
    Professional services                                                        701           634            2,416           1,951
    Outsourced services                                                          119          -----           1,124           -----
    Charitable contributions                                                     113            70            1,427             333
    Other real estate expenses / (income)                                       (113)         (209)            (137)           (397)
    Other                                                                      2,779         3,261            9,168           8,539
                                                                              -----------------------------------------------------

     Total noninterest expenses                                               11,422        12,363           37,532          37,564
                                                                              -----------------------------------------------------


      Income before taxes                                                     19,116        16,501           54,430          50,087
   Applicable income taxes                                                     5,825         4,910           16,200          15,526
                                                                              -----------------------------------------------------

       Net income                                                  $          13,291        11,591           38,230          34,561
                                                                              =====================================================

Net income per Common Share:

       - Basic                                                     $           0.183         0.163            0.530           0.486
                                                                              =====================================================

       - Diluted                                                   $           0.179         0.157            0.514           0.470
                                                                              =====================================================






   See accompanying notes to consolidated interim financial statements.




                                       4






                                                                       TRUSTCO BANK CORP NY
                                                       Consolidated Statements of Financial Condition
                                                             (dollars in thousands, except share data)

                                                                                   September 30,                       December 31,
                                                                                        2002                                2001
  ASSETS:                                                                           (Unaudited)

                                                                                                                     
 Cash and due from banks                                                  $             65,172                             60,121

 Federal funds sold and other short term investments                                   441,446                            338,452
                                                                              ------------------                  -----------------

   Total cash and cash equivalents                                                     506,618                            398,573

 Securities available for sale:
  U. S. Treasuries and agencies                                                        233,644                            160,372
  States and political subdivisions                                                    239,724                            216,566
  Mortgage-backed securities                                                            55,122                             96,621
  Other                                                                                124,170                            113,541
                                                                              ------------------                  -----------------

   Total securities available for sale                                                 652,660                            587,100
                                                                              ------------------                  -----------------

 Loans:
  Commercial                                                                           200,046                            212,423
  Residential mortgage loans                                                         1,150,866                          1,201,723
  Home equity lines of credit                                                          135,179                            122,332
  Installment loans                                                                     17,240                             20,979
                                                                              ------------------                  -----------------

   Total loans                                                                       1,503,331                          1,557,457
                                                                              ------------------                  -----------------
 Less:
  Allowance for loan losses                                                             54,280                             57,203
  Unearned income                                                                          643                                771
                                                                              ------------------                  -----------------

  Net loans                                                                          1,448,408                          1,499,483

 Bank premises and equipment                                                            19,606                             18,312
 Real estate owned                                                                         298                                603
 Other assets                                                                           47,837                             74,550
                                                                               ------------------                  -----------------

    Total assets                                                          $          2,675,427                          2,578,621
                                                                             ==================                  =================

  LIABILITIES:

 Deposits:
  Demand                                                                  $            212,795                            195,390
  Interest-bearing checking                                                            318,383                            295,514
  Savings accounts                                                                     719,243                            649,081
  Money market deposit accounts                                                        129,425                             75,620
  Certificates of deposit (in denominations of
   $100,000 or more)                                                                   118,980                            128,887
  Time deposits                                                                        770,697                            748,414
                                                                              ------------------                  -----------------

   Total deposits                                                                    2,269,523                          2,092,906

 Short-term borrowings                                                                 120,465                            218,219
 Long-term debt                                                                            472                                624
 Accrued expenses and other liabilities                                                 56,219                             61,045
                                                                              ------------------                  -----------------

   Total liabilities                                                                 2,446,679                          2,372,794
                                                                              ------------------                  -----------------

  SHAREHOLDERS' EQUITY:

 Capital stock par value $1; 100,000,000 shares authorized,
   and 79,069,401 and 76,168,795 shares issued at September 30,
   2002 and December 31, 2001, respectively                                             79,069                             76,169
 Surplus                                                                                84,322                             75,355
 Undivided profits                                                                      69,686                             63,940
 Accumulated other comprehensive income:
   Net unrealized gain on securities available for sale, net of tax                     29,097                             21,668
 Treasury stock at cost - 5,036,995 and 4,862,718 shares at
   September 30, 2002 and December 31, 2001, respectively                              (33,426)                           (31,305)
                                                                              ------------------                  -----------------

   Total shareholders' equity                                                          228,748                            205,827
                                                                              ------------------                  -----------------

   Total liabilities and shareholders' equity                             $          2,675,427                          2,578,621
                                                                              ==================                  =================




 See accompanying notes to consolidated interim financial statements.



                                       5





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

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
NINE MONTHS ENDED September 30,                                                               2002                           2001
                                                                                           --------                       --------
Cash flows from operating activities:
                                                                                                                     
Net income                                              $                                   38,230                         34,561
                                                                                           --------                       --------
Adjustments to reconcile net income to net cash provided
 by operating activities:
  Depreciation and amortization                                                              1,576                          1,735
  Gain on sales of bank premises and equipment                                                (296)                           (17)
  Provision for loan losses                                                                  1,120                          3,365
  Loss on sale of securities available for sale                                              1,349                            676
  Gain on sale of securities available for sale                                             (7,520)                        (4,581)
  Provision for deferred tax expense/(benefit)                                              (3,740)                        (1,297)
  Decrease in taxes receivable                                                              19,164                          7,415
  Decrease in interest receivable                                                              544                            642
  Decrease in interest payable                                                                (427)                          (801)
 (Increase)/decrease in other assets                                                         5,393                         (2,273)
  Increase/(decrease) in accrued expenses                                                   (4,559)                         2,397
                                                                                           --------                       --------
    Total adjustments                                                                       12,604                          7,261
                                                                                           --------                       --------
Net cash provided by operating activities                                                   50,834                         41,822
                                                                                           --------                       --------
Cash flows from investing activities:

  Proceeds from sales and calls                                                            250,766                        286,900
   of securities available for sale
  Purchase of securities available for sale                                               (308,882)                      (256,569)
  Proceeds from maturities
   of securities available for sale                                                         11,004                          3,712
  Net (increase)/decrease in loans                                                          49,728                        (79,943)
  Proceeds from dispositions of real estate owned                                              837                          2,265
  Proceeds from sales of bank premises and equipment                                           342                            110
  Capital expenditures                                                                      (2,717)                        (2,917)
                                                                                           --------                       --------
    Net cash provided by/(used in) investing activities                                      1,078                        (46,442)
                                                                                           --------                       --------
Cash flows from financing activities:

  Net increase in deposits                                                                 176,617                         60,071
  Net decrease in short-term borrowing                                                     (97,754)                       (18,100)
  Repayment of long-term debt                                                                 (152)                          (214)
  Proceeds from exercise of stock options                                                   11,867                          3,359
  Proceeds from sale of treasury stock                                                       5,812                          5,020
  Purchase of treasury stock                                                                (7,933)                        (9,647)
  Dividends paid                                                                           (32,324)                       (27,705)
                                                                                           --------                       --------
    Net cash provided by financing activities                                               56,133                         12,784
                                                                                           --------                       --------
Net increase in cash and cash equivalents                                                  108,045                          8,164

Cash and cash equivalents at beginning of period                                           398,573                        345,446
                                                                                           --------                       --------
Cash and cash equivalents at end of period              $                                  506,618                        353,610
                                                                                           ========                       ========

See accompanying notes to consolidated interim financial statements.       (Continued)


                                       6






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

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
NINE MONTHS ENDED September 30,                                                               2002                           2001
                                                                                           --------                       --------

                                                                                                                     
  Interest paid                                         $                                   45,219                         57,540
  Income taxes paid                                                                            789                          9,314
  Transfer of loans to real estate owned                                                       227                          1,271
  Increase in dividends payable                                                                160                             87
  Change in unrealized (gain)/loss on securities
   available for sale-gross of deferred taxes                                              (12,277)                        (6,147)
  Change in deferred tax effect on unrealized gain/(loss)
   on securities available for sale                                                          4,848                          2,551






See accompanying notes to consolidated interim financial statements.



                                       7



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 September
30, 2002,  the results of operations  for the three months and nine months ended
September  30,  2002 and  2001,  and the cash  flows for the nine  months  ended
September 30, 2002 and 2001. 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 2001 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 nine month periods ended September 30, 2002 and 2001 follows:



                                                                         Weighted Average Shares
  (In thousands,                                            Net                Outstanding             Per Share
  except per share data)                                   Income                                       Amounts
                                                      ----------------- -------------------------- -------------------
  For the quarter ended September 30, 2002:

  Basic EPS:
                                                                                                 
     Net income available to                                $13,291               72,499                  $0.183
     common shareholders
  Effect of Dilutive Securities:
     Stock options.                                          ------                1,826                  -------

                                                      ----------------- -------------------------- -------------------
  Diluted EPS                                               $13,291               74,325                   $0.179
                                                      ================= ========================== ===================

  For nine months ended September 30, 2002:

  Basic EPS:
     Net income available to
     common shareholders                                    $38,230               72,146                   $0.530

  Effect of Dilutive Securities:
     Stock options                                          -------                2,257                   -------

                                                      ----------------- -------------------------- -------------------
  Diluted EPS                                               $38,230               74,403                    $0.514
                                                      ================= ========================== ===================
  There were 837,750 stock options, which were antidilutive as of September 30,
  2002 and were therefore excluded from the September 30, 2002 calculations.


                                       8





                                                                         Weighted Average Shares
  (In thousands,                                            Net                Outstanding             Per Share
  except per share data)                                   Income                                       Amounts
                                                      ----------------- -------------------------- -------------------
  For the quarter ended September 30, 2001:

  Basic EPS:
     Net income available to
                                                                                                 
     common shareholders                                    $11,591                71,164                 $0.163

  Effect of Dilutive Securities:
     Stock options                                           ------                 2,495                 -------

                                                      ----------------- -------------------------- -------------------
  Diluted EPS                                               $11,591                73,659                  $0.157
                                                      ================= ========================== ===================

  For nine months ended September 30, 2001:

  Basic EPS:
     Net income available to
     common shareholders                                    $34,561                71,060                  $0.486

  Effect of Dilutive Securities:
     Stock options                                          -------                 2,496                 -------

                                                      ----------------- -------------------------- -------------------
  Diluted EPS                                               $34,561                73,556                   $0.470
                                                      ================= ========================== ===================
   There were no antidilutive stock options during the quarter or nine months
ended September 30, 2001.




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, after tax, in unrealized gains or losses on securities available
for sale for the period.  Accumulated other comprehensive  income represents the
net after tax unrealized gains or losses on securities  available for sale as of
the balance sheet dates.



Comprehensive  income for the three month periods  ended  September 30, 2002 and
2001  was  $13,580,000  and  $12,949,000   respectively,   and  $45,659,000  and
$38,157,000  for the nine  month  periods  ended  September  30,  2002 and 2001,
respectively.  The following  summarizes the  components of other  comprehensive
income:


                                       9





                                                                                              (dollars in thousands)
  Unrealized gains on securities:                                                        Three months ended September 30
                                                                                          2002                      2001
                                                                                         -------------------------------
  Unrealized holding gains arising during period, net of tax (pre-tax gain of
  $2,866 for 2002 and pre-tax gain of $2,992 for
                                                                                                             
  2001)                                                                                  $1,727                    1,770

  Reclassification adjustment for net gain realized in net income
  during the period, net of tax (pre-tax gain of $2,399 for 2002 and
  pre-tax gain of $696 for 2001)                                                          1,438                      412

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

  Other comprehensive income                                                              $ 289                    1,358
                                                                                         ================= =============

                                                                                               (dollars in thousands)
  Unrealized gains on securities:                                                            Nine months September 30
                                                                                             2002                2001
                                                                                         -------------------------------

  Unrealized holding gains arising during period, net of tax (pre-tax gain of
  $18,448 for 2002 and pre-tax gain of $10,052 for
  2001)                                                                                   $11,129               5,906

  Reclassification adjustment for net gain realized in net income
  during period, net of tax (pre-tax gain of $6,171 for 2002 and
  pre-tax gain of $3,905 for 2001)                                                          3,700               2,310
                                                                                         -------------------------------


  Other comprehensive income                                                              $ 7,429               3,596
                                                                                         ================= =============



4.       Impact of Changes in Accounting Standards

In July 2001, the Financial  Accounting  Standards Board (FASB) issued Statement
No. 141, "Business Combinations"(Statement 141) and Statement No. 142, "Goodwill
and Other Intangible  Assets"  (Statement 142).  Statement 141 requires that the
purchase  method of accounting be used for all business  combinations  initiated
after June 30, 2001.  Statement  141 also  specifies  criteria  that  intangible
assets  acquired  in a  purchase  method  business  combination  must meet to be
recognized  and  reported  apart from  goodwill.  Statement  142  requires  that
goodwill  and  intangible  assets  with  indefinite  useful  lives no  longer be
amortized, but instead be tested for impairment at least annually. Statement 142
also requires  that  intangible  assets with definite  useful lives be amortized
over their respective estimated useful lives to their estimated residual values,
and reviewed for impairment in accordance  with  Statement No. 121,  "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
Of".

                                       10


The Company was required to adopt the  provisions  of Statement 141 in July 2001
and Statement 142 effective January 1, 2002.  Furthermore,  any goodwill and any
intangible asset determined to have an indefinite  useful life that are acquired
in a purchase  business  combination  completed after June 30, 2001, will not be
amortized,  but will continue to be evaluated for impairment in accordance  with
the appropriate pre-Statement 142 accounting literature. Goodwill and intangible
assets  acquired in  business  combinations  completed  before July 1, 2001 were
amortized prior to the adoption of Statement 142.

As of December 31, 2001 and September 30, 2002, the Company had $553 thousand of
unamortized goodwill.  Amortization expense related to goodwill was $62 thousand
for the twelve months ended  December 31, 2001. No impairment  loss was required
at adoption of Statement 142.

The adoption of these Statements did not have a material effect on the Company's
consolidated financial statements.

In August  2001,  the FASB  issued  Statement  No.  143,  "Accounting  for Asset
Retirement  Obligations,"  (Statement 143) which addresses financial  accounting
and reporting for obligations  associated with retirement of tangible long-lived
assets and the associated asset retirement costs. Statement 143 is effective for
financial  statements  issued for fiscal  years  beginning  after June 15, 2002.
Earlier  application  is permitted.  The Company does not expect the adoption of
this  statement  to  have  a  material  effect  on  its  consolidated  financial
statements.

In  October  2001,  the FASB  issued  Statement  No.  144,  "Accounting  for the
Impairment or Disposal of Long-Lived  Assets,"  (Statement  144) which addresses
financial  accounting and reporting for the impairment or disposal of long-lived
assets.  Statement  144  supersedes  Statement  No.  121,  "Accounting  for  the
Impairment of Long-Lived  Assets and for  Long-Lived  Assets to be Disposed Of."
This  statement also  supersedes the accounting and reporting  provisions of APB
Opinion No. 30  "Reporting  the Results of  Operations-Reporting  the Effects of
Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently
Occurring  Events and  Transactions."  This statement is effective for financial
statements  issued for fiscal years  beginning  after  December  15,  2001.  The
Company  adopted the provisions of Statement No. 144 effective  January 1, 2002.
The adoption of this  statement did not have a material  effect on the Company's
consolidated financial statements.

In April 2002, the FASB issued Statement No. 145, "Rescission of FASB Statements
No.  4,  44,  and  64,  Amendment  of  FASB  Statement  No.  13,  and  Technical
Corrections" (Statement 145). Statement 145 rescinds Statement No. 4, "Reporting
Gains and Losses from  Extinguishment  of Debt"  (Statement  4), which  required
gains and losses from  extinguishment of debt to be aggregated and, if material,
classified as an  extraordinary  item,  net of related  income tax effect.  Upon
adoption of Statement  145,  companies will be required to apply the criteria in
Accounting  Principles  Board (APB)  Opinion No. 30,  "Reporting  the Results of
Operations - Reporting  the Effects of Disposal of a Segment of a Business,  and
Extraordinary,  Unusual and Infrequently  Occurring Events and  Transactions" in
determining  the   classification   of  gains  and  losses  resulting  from  the
extinguishment  of debt.  Additionally,  Statement 145 amends  Statement No. 13,
"Accounting for Leases," to require that certain lease  modifications  that have
economic effects similar to sale-leaseback  transactions be accounted for in the
same manner as  sale-leaseback  transactions.  The  provisions  of Statement 145
related  to the  rescission  of  Statement  4 are  effective  for  fiscal  years
beginning  after  May 15,  2002.  All  other  provisions  of  Statement  145 are
effective for transactions  occurring and/or financial  statements  issued on or
after May 15, 2002. The  implementation of Statement 145 provisions,  which were
effective  May  15,  2002  did  not  have a  material  effect  on the  Company's
consolidated   financial   statements.   The  implementation  of  the  remaining
provisions  is  not  expected  to  have  a  material  effect  on  the  Company's
consolidated financial statements.

                                       11


In June  2002,  the  FASB  issued  Statement  No.  146,  "Accounting  for  Costs
Associated with Exit or Disposal  Activities"  (Statement  146), which addresses
financial  accounting and reporting for costs  associated  with exit or disposal
activities  and  nullifies  Emerging  Issues Task Force  (EITF)  Issue No. 94-3,
"Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity  (including  Certain  Costs  Incurred in a  Restructuring)".
Statement  146 is  effective  for exit or disposal  activities  initiated  after
December 31, 2002. The Company does not expect the adoption of this statement to
have a material effect on its consolidated financial statements.

In October 2002,  the FASB issued  Statement No. 147,  "Acquisitions  of Certain
Financial Institutions"  (Statement 147). Statement 147 amends Statement No. 72,
"Accounting  for  Certain  Acquisitions  of  Banking  or  Thrift  Institutions,"
Statement 144, and FASB  Interpretation  No. 9. Except for transactions  between
two or more mutual enterprises, this statement removes acquisitions of financial
institutions from the scope of both Statement No. 72 and FASB Interpretation No.
9 and requires  that those  transactions  be accounted  for in  accordance  with
Statement 141 and Statement 142. In addition,  this statement  amends  Statement
144 to include in its scope long-term customer-relationship intangible assets of
financial  institutions.  The  provisions  of  Statement  147 are to be  applied
retroactively to January 1, 2002 and are effective after September 30, 2002. The
Company does not expect the adoption of this statement to have a material effect
on its consolidated financial statements.




                                       12






     INDEPENDENT ACCOUNTANTS' 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 September 30, 2002,  and the
related  consolidated  statements of income for the  three-month  and nine-month
periods ended  September 30, 2002 and 2001, and the  consolidated  statements of
cash flows for the nine-month  periods ended September 30, 2002 and 2001.  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  generally  accepted  auditing  standards,  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  accounting  principles  generally  accepted 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,
2001,   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, 2002, 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, 2001 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
October 11, 2002





                                       13







                              TrustCo Bank Corp NY
                      Management's Discussion and Analysis
                               September 30, 2002

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 nine month  periods ended  September  30, 2002,  with
comparisons to 2001 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 2001
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.

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)  changes in the  regulatory  environment,  and (5)  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 nine months ended  September  30,
2002 and 2001.

Overview
TrustCo recorded net income of $13.3 million,  or $0.179 of diluted earnings per
share for the three months ended  September  30, 2002, as compared to net income
of $11.6  million or $0.157 of diluted  earnings per share in the same period in
2001. For the nine month period ended September 30, 2002,  TrustCo  recorded net
income of $38.2 million, or $0.514 of diluted earnings per share, as compared to
$34.6 million, or $0.470 of diluted earnings per share for the comparable period
in 2001.

                                       14


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

..    A $224.1 million increase in the average balance of interest earning assets
     between 2001 and 2002,

..    A reduction in the provision for loan losses from $3.4 million in 2001 to
     $1.1 million in 2002, and

..    An increase  in  noninterest  income from $19.8  million in 2001 to $21.4
     million in 2002.

These increases were partially offset by:

..    A decrease of 30 basis  points in the net  interest  margin from 4.27% in
     2001 to 3.97% in 2002.

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.

The  following  Management's  Discussion  and Analysis for the third quarter and
first nine months of 2002 compared to the comparable  periods in 2001 is greatly
affected by the change in interest  rates in the  marketplace  in which  TrustCo
competes. Included in the 2001 Annual Report to Shareholders is a description of
the effect  interest rates had on the results of the year 2001 compared to 2000.
Most of the same market  factors  discussed in the 2001 Annual Report also had a
significant  impact on 2002  results  and are being  updated by this  Management
Discussion and Analysis.

TrustCo competes with other financial  service providers based upon many factors
including  quality of  service,  convenience  of  operations,  and rates paid on
deposits and charged on loans.  The absolute level of interest rates and changes
in rates and customers'  expectations  with respect to the direction of interest
rates have a significant  impact on the volume of loan and deposit  originations
in any particular period.

Interest  rates have changed  dramatically  in response to the slowing  economic
conditions.  One of the  most  important  interest  rates  utilized  to  control
economic  activity is the "federal funds" rate. This is the rate utilized within
the banking  system for  overnight  borrowings  for the highest  credit  quality
institutions.  The federal  funds rate was 6% at the  beginning  of 2001 and had
decreased to 3.00% by the end of the third  quarter of 2001. In 2002 the federal
funds rates was  consistent  from the beginning of the year and  throughout  the
third  quarter  at 1.75%.  The  federal  funds rate  affects  the level of other
interest rates in the economy,  most specifically the prime rate. The prime rate
was 9% at the  beginning  of 2001 and had  decreased  to 6.00% by the end of the
third quarter of 2001. By the end of 2001,  the prime rate had declined to 4.75%
and has remained there for the first nine months of 2002.

                                       15


Earning Assets
Total average interest earning assets increased from $2.39 billion for the third
quarter of 2001 to $2.64  billion in 2002 with an average yield of 7.27% in 2001
and 6.14% in 2002.  Income on earning  assets  decreased by $3.1 million  during
this same  time-period  from $43.5 million in 2001 to $40.4 million in 2002. The
decrease in interest  income on earning assets was  attributable to the decrease
in  yield  on  these  assets,  partially  offset  by the  increase  in  balances
outstanding.

For the nine month  period ended  September  30,  2002,  the average  balance of
interest  earning assets was $2.59  billion,  an increase of $224.1 million from
the average  balance for the  comparable  period in 2001 of $2.36  billion.  The
average yield on interest  earning assets was 7.48% for 2001,  compared to 6.28%
in 2002.  The increase in the average  balance of earning  assets did not offset
the decrease in the yield earned on these assets,  thereby resulting in interest
income of $122.0 million for the nine months of 2002, compared to $132.6 million
for the nine months of 2001.

Loans
The average balance of loans for the third quarter was $1.52 billion in 2002 and
$1.53 billion in 2001. The yield on loans  decreased from 7.82% in 2001 to 7.38%
in 2002. The  combination of the lower average  balances  coupled by lower rates
resulted in a decrease in the interest income on loans by $1.9 million.

For the nine month period ended  September 30, 2002, the average  balance in the
loan  portfolio was $1.53 billion  compared to $1.51 billion for the  comparable
period in 2001. The average yield decreased from 7.96% in 2001 to 7.43% in 2002.
The increase in the average balance of loans  outstanding  partially  offset the
decrease in the yield resulted in total interest income of $89.9 million in 2001
compared to $85.1 million in 2002.

During the first nine months of 2002 the average  balance of the loan  portfolio
increased  primarily as a result of the increase in the  residential  mortgages.
The average  balance of  residential  mortgage  loans was $1.18  billion in 2002
compared to $1.15 billion in 2001, an increase of 2.2%. TrustCo actively markets
the residential loan products within its market  territory.  Mortgage loan rates
are affected by a number of factors including, the prime rate, the federal funds
rate; rates set by competitors and secondary market participants.

As noted earlier,  market interest rates have dropped  significantly as a result
of national  economic policy in the United States.  Though interest rates on the
residential  mortgage loan products  decreased  during this time period they did
not decrease as much as the  reduction in the target  federal  funds rate or the
prime rate.

                                       16


The  balance  of loans,  net,  as of  September  30,  2002 was $1.45  billion as
compared to $1.50  billion at December 31, 2001.  This decrease is the result of
loan  refinancing  to  other  institutions  by  customers,  principally  in  the
residential real estate category. The residential loan portfolio of Trustco Bank
reflects the effect of  historical  lows in the 30 year  mortgage  market place.
Management has reduced the rate offered on residential mortgage loans.  However,
in light of the strategic  decision to retain loans in its portfolio these rates
are somewhat higher than rates offered in the secondary market.

The impact of the decrease in the benchmark  interest rate indexes  (prime rate,
federal funds rate, etc.) is apparent in the decrease in the yield earned in the
commercial  and home equity loan  portfolios.  The average yield earned on these
loan  types in 2002 were 67 bp and 282 bp,  respectively  less than the  average
yields earned in the first nine months of 2002.

Securities Available for Sale
During the third quarter of 2002,  the average  balance of securities  available
for sale was $569.0  million with a yield of 6.95%,  compared to $569.3  million
for the third  quarter  of 2001 with a yield of 7.70%.  The  combination  of the
decrease in average  balance and the decrease in the yields caused a decrease in
interest  income on securities  available  for sale of $1.1 million  between the
third quarter of 2001 and 2002.

The nine month  results  reflect the same  principal  trends noted for the third
quarter.  The total average balance of securities  available for sale during the
nine months of 2001 was $570.4  million with an average yield of 7.76%  compared
to an average balance for 2002 of $559.6 million with a yield of 7.23%.

Federal Funds Sold
During the third quarter of 2002, the average  balance of federal funds sold was
$519.4  million with a yield of 1.74%,  compared to the average  balance for the
three month period ended  September  30, 2001 of $287.2  million with an average
yield of 3.46%. The $232.2 million increase in the average balance,  offset with
the 172 basis points  decrease in the average yield,  resulted in total interest
income on federal  funds sold of $2.3 million for 2002  compared to $2.5 million
for 2001.

During the nine month period ended  September 30, 2002,  the average  balance of
federal  funds was $477.7  million with a yield of 1.75%  compared to an average
balance of $284.9 million in 2001 with an average yield of 4.47%.

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 increase in federal funds balances between the first nine months of 2001 and
2002  reflects a decision  to hold funds in  overnight  deposits  versus  making
longer-term  investments in loans or securities available for sale. The decision
to retain additional  liquidity in the form of federal fund balances is a result
of the  historical  lows in the market for such  alternative  investments  while
keeping the balances  available for  investment  once rates rise.  The effect of
this decision by TrustCo is to have significantly more funds invested in federal
funds  portfolio  at  significantly   lower  interest  rates  during  2002  with
expectations  that  opportunities  for  reinvestment  at higher  levels  will be
available later in 2002 or in 2003.

                                       17


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  average  interest  bearing  liabilities  were $2.28
billion  for 2002 and $2.07  billion for 2001.  The rate paid on total  interest
bearing liabilities was 3.46% for the third quarter of 2001, and 2.53% for 2002.
Total  interest  expense  for the third  quarter  decreased  approximately  $3.5
million to $14.5 million for 2002 compared to $18.0 million for 2001.

Similar changes in interest  bearing  liabilities  were noted for the nine-month
period as was discussed for the quarter except the average yield  decreased from
3.71% in 2001 to 2.67% in 2002. Total average interest bearing  liabilities were
$2.04  billion for the  nine-month  period  ended  September  30, 2001 and $2.24
billion for 2002.

Demand deposit balances increased $16.9 million during the third quarter of 2002
compared to the third quarter of 2001.  Demand deposits  averaged $179.4 million
in 2001 and $196.3  million in 2002.  On a year to date basis,  demand  deposits
were $192.3 million compared to $179.1 million in 2001.

TrustCo has experienced a significant increase during the quarter in the average
balances of all deposit  categories as well as in average short term borrowings.
This inflow is a result of a combination  of factors  including the  significant
swings in the stock and bond market during the quarter,  the new TrustCo  branch
openings and focused deposit marketing and advertising. Recognizing that certain
of these  trends may be short lived and  customers  may choose to move  balances
back into the stock and bond market,  management  has invested these deposits in
primarily short term securities.  In an effort to retain the deposit balances on
a longer-term basis the Bank performs certain marketing and customer contacts to
cross sell additional services.

TrustCo manages the growth of the banking  subsidiaries  and retains  sufficient
capital  at the bank level to remain  well  capitalized.  Growth in the  balance
sheet  during  the  quarter  and on a year  to  date  basis  in  2002  has  been
significant,  increasing  9.6%  during  the  quarter  and 9.2% for the year 2002
compared to 2001. As part of the balance  sheet  management,  approximately  $85
million  of  the  short-term   borrowings  (primarily  the  Trustco  Short  Term
Investment  Account) were allowed to leave the Company  during  September.  This
provides  TrustCo with asset growth  capability  without any additional  capital
requirements.  Management  believes growth in the core banking  relationships is
ultimately more valuable than short term borrowings.


Short-term  borrowings  for the quarter were $208.7  million in 2001 compared to
$217.7 million in 2002. The average yield decreased during this time period from
2.79% to  1.33%  for the  third  quarter  of  2002.  The  largest  component  of
short-term  borrowings  is the  Trustco  Short Term  Investments,  which is only
available to Trustco Trust Department customers.  The increased balances in this
account are a result of trust  customers  temporarily  investing  their funds in
money market type instruments while waiting for some stability in the equity and
bond markets.

                                       18


Net Interest Income
Taxable  equivalent net interest income increased to $25.8 million for the third
quarter of 2002. The net interest spread  decreased 20 basis points between 2001
and 2002 and the net interest margin decreased by 34 basis points.

Similar  changes  were noted in taxable  equivalent  net  interest  income,  net
interest  spread  and net  interest  margin  for  the  nine-month  period  ended
September 30, 2002, compared to the same period in 2001. Net interest income for
the first nine months of 2002 was $77.2  million,  an  increase of $1.4  million
from the $75.8  million for the first nine months of 2001.  Net interest  spread
decreased 16 basis points to 3.61% and net  interest  margin  decreased 30 basis
points to 3.97% for the nine month period ended September 30, 2002,  compared to
the nine month period ended September 30, 2001.

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 September 30, 2002.

Nonperforming  loans: Total  nonperforming  loans were $6.3 million at September
30, 2002, a decrease from the $7.6 million of  nonperforming  loans at September
30, 2001. Nonaccrual loans were $1.3 million at September 30, 2002 down from the
$1.8 million at  September  30,  2001.  Restructured  loans were $4.6 million at
September 30, 2002 compared to $5.4 million at September 30, 2001.

Of the $6.3  million of  nonperforming  loans at  September  30,  2002,  all but
approximately $1.1 million are residential real estate or retail consumer loans.
In the past  the  majority  of  nonperforming  loans  were  concentrated  in the
commercial and commercial real estate  portfolios.  There has been a shifting of
nonperforming  loans to the  residential  real estate and retail  consumer  loan
portfolio for several factors, including:

    .      The overall emphasis within TrustCo for residential real estate
         originations,

    .      The relatively weak economic environment in the upstate
         New York territory, and

    .      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.

                                       19


In New York State  consumer  defaults and  bankruptcies  have increased 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  September  30,  2002 of $5.5  million,  consisted  of
restructured  retail loans and nonaccrual  commercial and commercial real estate
loans.  During the first nine months of 2002,  there have been $874  thousand of
commercial  loan charge  offs and $5.2  million of mortgage  and  consumer  loan
charge offs as compared  with $1.0  million of  commercial  loan charge offs and
$4.4 million of mortgage and consumer  loan charge offs in the first nine months
of 2001.  Recoveries  during the first nine month periods have been $2.0 million
in 2002 and $2.3 million in 2001.

During the third  quarter of 2002  TrustCo had loan charge offs of $2.8  million
compared to $2.3 million in the  comparable  period in 2001. The increase is the
result of charge offs taken on previously  restructured  loans.  These loans had
been subject to restructuring of loan terms in prior years. However,  during the
third quarter of 2002 charge offs were taken based upon the financial  condition
of the  borrowers.  Traditionally  TrustCo  utilizes  an  aggressive  charge off
strategy to identify loans experiencing financial difficulties so as to minimize
loss exposure and to maximize the amount of principal collections. This approach
has been  successful in helping to control the overall asset quality of the loan
portfolio.  These  additional  charge offs are another aspect of this aggressive
charge off approach.

Real estate  owned:  Total real estate owned of $298  thousand at September  30,
2002 decreased by $726 thousand since September 30, 2001.

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 September  30,  2002,  the  allowance  for loan losses was $54.3  million,  a
decrease  from  the  allowance  at  September  30,  2001 of $56.6  million.  The
allowance  represents  3.61% of the loan  portfolio  as of  September  30,  2002
compared  to 3.65% at  September  30,  2001.  For the nine  month  periods,  the
provision  charged to expense  was $1.1  million  for 2002 and $3.4  million for
2001.

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
number of other  factors  that are taken into  consideration,  including:

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

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

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

..Significant growth in the level of losses associated with bankruptcies in New
York State 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.

                                       20


Consumer bankruptcies and defaults in general have risen 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 September 30, 2002 was $6.9
million,  a $856 thousand  increase from the comparable  period in 2001.  During
these periods,  the Company  recorded net  securities  gains of $2.4 million for
2002 and $696  thousand  for the  comparable  period  in 2001.  Excluding  these
securities  transactions,  noninterest income decreased from $5.3 million in the
third  quarter of 2001 to $4.5 million in 2002.  The decrease is the result of a
reduction in Trust fee income and other service charges to customers in the loan
origination  area.  The  reduction  in Trust fee  income is the result of market
conditions that have negatively affected the underlying trust assets.

Similar  results were also  recognized  for the nine months of 2002  compared to
2001.  Total  noninterest  income was $21.4  million for 2002  compared to $19.8
million for 2001. Excluding net securities  transactions,  the balances for 2002
and 2001 would have been $15.2 million for 2002 and $15.9 million for 2001.

Net securities  transactions  have been  significant for both the nine month and
quarterly  results in 2002 and 2001.  The level of these  transactions  reflects
management's decision to liquidate certain investments as interest rates were at
historically  low levels and  therefore  the gains on security  sales were high.
These  sales  provide  the  Company  with  additional  liquidity  for  potential
reinvestment at higher interest rates later in 2002 or in 2003.  Management also
has begun liquidating  certain equity  investments that had accumulated over the
last several years as part of the expansion program to acquire other companies.

                                       21


Noninterest Expenses
Total  noninterest  expense for the third quarter of 2002 was $11.4 million down
from $12.4  million  in the third  quarter of 2001.  For the nine  months  ended
September  30,  2002 and 2001,  total  noninterest  expense  was  $37.5  million
compared to $37.6 million.

Salaries  and  employee  benefits  cost  decreased  from  $6.3  million  for the
third-quarter  of 2001 to $5.6 million for the  comparable  period in 2002.  The
reduction in salaries and  employee  benefits is the result of the  reduction in
salary  of the Chief  Executive  Officer  and the  ongoing  outsourcing  efforts
undertaken  by the Company in 2002.  The Chief  Executive  Officer's  salary was
reduced by $450,000 which in turn affected the amount reserved for the incentive
bonus plans. In addition,  the  supplemental  executive  retirement plan for the
Chief  Executive  Officer  was also  capped  at the level of the  accrual  as of
December 31, 2001. The  outsourcing  efforts have the effect of reducing  salary
and benefit costs and to replace these costs with  contract  serviced  expenses.
Included in the  outsourced  contract  service  expenses  are  one-time  charges
associated with the conversion.  The complete  conversion to the outside service
contractor is expected prior to year-end 2002.

Equipment expense decreased approximately $1.0 million during the nine months of
2002  compared  to 2001 as a  result  of the  reduced  computer  expense  due to
contracts not being renewed in 2002 as a result of the conversion.

Charitable contributions expense is up approximately $1.0 million as a result of
an additional  contribution made in the second quarter of 2002 in recognition of
the 100 year anniversary of the Company.  This additional  contribution was made
in the  form of a  donation  of  appreciated  stock to  assist  in  funding  the
operating  cost of a  not-for-profit  activity  located in the Capital  District
region.

Income Taxes
In the third quarter of 2002 and 2001,  TrustCo recognized income tax expense of
$5.8 million and $4.9 million  respectively.  This  resulted in an effective tax
rate of 30.5% for 2002 and 29.8% for 2001.  For the nine  months of 2002,  total
income tax expense was $16.2 million compared to $15.5 million for 2001.

As  previously  noted in prior  periods  Management's  Discussion  and Analysis,
during the third  quarter  the  Personnel  Committee  of the Board of  Directors
amended the Executive Officer  Incentive Plan thereby  eliminating the automatic
deferral of payments resulting from the execution of employment  contracts.  The
payment of this benefit will be deductible by the Company.  Therefore, no change
in the effective tax rate is anticipated at this time for the remainder of 2002.

                                       22


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 September 30, 2002 was $228.7 million, an increase
of $22.9 million from the year-end of 2001 balance of $205.8 million. The change
in the  shareholders'  equity  between  year-end  2001 and  September  30,  2002
reflects the net income  retained by TrustCo and a $7.4 million  increase in the
net unrealized gain, net of tax, on securities  available for sale,  offset by a
$2.1 million increase in the amount of Treasury stock.

TrustCo  declared  dividends of $0.450 per share during the first nine months of
2002 compared to $0.391 in 2001.  These  resulted in a dividend  payout ratio of
85.0% in 2002 and 80.4% in 2001.  The Company  achieved  the  following  capital
ratios as of September 30, 2002 and 2001:

                                     September 30,          Minimum Regulatory
                                     2002     2001              Guidelines
                                   --------------------------------------------
        Tier 1 risk adjusted
                 capital            14.43%   13.35%                 4.00

        Total risk adjusted
                 capital            15.71%   14.74%                 8.00


In addition,  at September 30, 2002 and 2001, the  consolidated  equity to total
assets ratio  (excluding  the mark to market effect of securities  available for
sale) was 7.54% and 7.28%, respectively.


                                       23





                                                                         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 liabilities 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 ,net of
                                               tax, in the available for sale portfolio of $29.0 million and $24.7 Million in
                                               the third quarter of 2002 and 2001, respectively.  The subtotals contained in
                                               the following table are the arithmetic totals of the items in that category.

                                              Third Quarter                    Third Quarter
                                                  2002                             2001

                                          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
                                                                                                   
Commercial loans......................$   200,162  $   3,946     7.88%  $207,347  $  4,381   8.45%      (435)      (148)      (287)
Residential mortgage loans............. 1,171,384     22,007     7.51% 1,179,865    22,836   7.74%      (829)      (163)      (666)
Home equity lines of credit ...........   131,006      1,549     4.69%   124,086     2,078   6.64%      (529)       689     (1,218)
Installment loans......................    17,006        550    12.84%    21,079       702  13.21%      (152)      (132)       (20)
                                        ---------     -------           ---------   -------             -----      -----      -----
Loans, net of unearned income.......... 1,519,558     28,052     7.38% 1,532,377    29,997   7.82%    (1,945)       246     (2,191)

Securities available for sale:
 U.S. Treasuries and agencies..........   192,805      2,827     5.87%   148,322     2,714   7.32%       113      2,662     (2,549)
 Mortgage-backed securities............    57,548      1,030     7.16%   103,906     2,098   8.07%    (1,068)      (852)      (216)
 States and political subdivisions.....   225,598      4,460     7.91%   224,784     4,455   7.93%         5         56        (51)
 Other ................................    93,076      1,570     6.74%    92,336     1,698   7.35%      (128)        87       (215)
                                         ---------    -------           ---------   -------             -----      -----      -----
   Total securities available for sale.   569,027      9,887    6.95%    569,348    10,965   7.70%    (1,078)     1,953     (3,031)

Federal funds sold.....................   519,433      2,276    1.74%    287,207     2,506   3.46%      (230)     5,986     (6,216)
Other short-term investments...........    28,245        135    1.90%        541         2   1.33%       133        132          1
                                        ---------     -------           ---------  -------              -----     -----       -----
  Total Interest earning assets........ 2,636,263     40,350    6.14%  2,389,473    43,470   7.27%    (3,120)     8,317    (11,437)
Allowance for loan losses..............   (56,570)   -------             (58,067)   -------            -----      -----      -----
Cash and noninterest earning assets....   168,713                        177,341
                                         ---------                      ---------
  Total assets.......................$  2,748,406         $            2,508,747
                                       =========                       =========
Liabilities and shareholders' equity
Deposits:
   Interest bearing checking..........$   308,167        773    0.99%   $291,840       778   1.06%        (5)       175       (180)
   Money market accounts...............   133,763        675    2.00%     64,156       440   2.73%       235        938       (703)
   Savings.............................   723,321      3,230    1.77%    624,272     4,175   2.65%      (945)     3,252     (4,197)
   Time deposits.......................   895,306      9,115    4.04%    882,704    11,179   5.02%    (2,064)     1,040     (3,104)
                                         ---------    -------           ---------   -------            -----      -----      -----
  Total interest bearing deposits....   2,060,557     13,793    2.66%  1,862,972    16,572   3.53%    (2,779)     5,405     (8,184)
Short-term borrowings..................   217,725        732    1.33%    208,655     1,465   2.79%      (733)       411     (1,144)
Long-term debt.........................       487          8    5.86%        722        11   6.07%        (3)      ----         (3)
                                        ---------     -------          ---------   -------              -----      -----      -----
  Total interest bearing liabilities... 2,278,769     14,533    2.53%  2,072,349    18,048   3.46%    (3,515)     5,816     (9,331)
Demand deposits........................   196,291    -------             179,435    -------            -----      -----      -----
Other liabilities......................    52,659                         51,508
Shareholders' equity...................   220,687                        205,455
                                        ---------                      ---------
  Total liab. & shareholders' equity..$ 2,748,406         $            2,508,747
                                       =========                       =========
Net interest income....................               25,817                        25,422               395      2,501     (2,106)
                                                     -------                       -------               -----    -----      -----
Net interest spread....................                         3.61%                        3.81%

Net interest margin (net interest
 income to total interest earning
   assets).............................                         3.93%                        4.27%

Tax equivalent adjustment                              1,843                         1,816
                                                      -------                       -------
   Net interest income per book........    $          23,974           $            23,606
                                                     =======                       =======


                                       24





                                                                          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 liabilities 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
                                               net of tax, in the available for sale portfolio of $25.8 million and unrealized
                                               appreciation of $22.5 million for the nine months ended September 30, 2002 and 2001,
                                               respectively.  The subtotals contained in the following table are the arithmetic
                                               totals of the items in that category.
                                               Nine Months                         Nine Months
                                                  2002                                2001

                                        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
                                                                                                 
Commercial loans......................$ 205,003  $12,208    7.93%   $    204,699  $ 13,206    8.60%     (998)        32     (1,030)
Residential mortgage loans............1,177,606   66,662    7.55%      1,152,431    67,345    7.79%     (683)     2,031     (2,714)
Home equity lines of credit .........   127,081    4,516    4.75%        126,665     7,175    7.57%   (2,659)        40     (2,699)
Installment loans......................  17,870    1,713   12.83%         22,366     2,138   12.78%     (425)      (439)        14
                                      ---------   -------              ---------    -------             -----      -----      -----
Loans, net of unearned income........ 1,527,560   85,099    7.43%      1,506,161    89,864    7.96%   (4,765)     1,664     (6,429)

Securities available for sale:
 U.S. Treasuries and agencies.........  178,727    8,780    6.55%        152,141     8,635    7.57%      145      1,832     (1,687)
 Mortgage-backed securities............  66,105    3,573    7.21%        147,091     8,576    7.77%   (5,003)    (4,417)      (586)
 States and political subdivisions....  222,121   13,203    7.93%        198,059    11,861    7.98%    1,342      1,487       (145)
 Other ................................  92,669    4,773    6.87%         73,098     4,109    7.50%      664      1,205       (541)
                                      ---------   -------               ---------    -------           -----      -----       -----
   Total securities available for sale. 559,622   30,329    7.23%        570,389    33,181    7.76%   (2,852)       107     (2,959)

Federal funds sold....................  477,699    6,252    1.75%        284,897     9,532    4.47%   (3,280)     6,432     (9,712)
Other short-term investments...........  20,869      317    2.03%            182         2    1.35%      315        314          1
                                      ---------   -------               ---------   -------             -----      -----      -----
  Total Interest earning assets.....  2,585,750  121,997    6.28%      2,361,629   132,579    7.48%  (10,582)     8,517    (19,099)
Allowance for loan losses.............. (57,231) -------                 (57,399)  -------             -----      -----      -----
Cash and noninterest earning assets...  172,007                          169,063
                                      ---------                         ---------
  Total assets.....................$  2,700,526           $            2,473,293
                                      =========                        =========
Liabilities and shareholders' equity
Deposits:
   Interest bearing checking..........$ 302,312    2,354    1.04%   $    281,828     2,237    1.06%      117        181        (64)
   Money market accounts............... 114,629    1,771    2.07%         61,579     1,257    2.73%      514      1,039       (525)
 Savings............................... 698,173    9,924    1.90%        608,083    12,207    2.68%   (2,283)     2,433     (4,716)
 Time deposits......................... 889,722   28,290    4.25%        883,070    35,274    5.34%   (6,984)       435     (7,419)
                                      ---------  -------               ---------   -------             -----       -----      -----
  Total interest bearing deposits.....2,004,836   42,339    2.82%      1,834,560    50,975    3.71%   (8,636)     4,088    (12,724)
Short-term borrowings.................. 233,704    2,429    1.39%        207,509     5,730    3.69%   (3,301)     1,051     (4,352)
Long-term debt.........................     533       24    5.92%            796        35    5.83%      (11)     ----         (11)
                                      ---------   -------              ---------   -------             -----      -----      -----
  Total interest bearing liabilities..2,239,073   44,792    2.67%      2,042,865    56,740    3.71%  (11,948)     5,139    (17,087)
Demand deposits........................ 192,298  -------                 179,072    -------            -----      -----      -----
Other liabilities......................  54,427                           49,909
Shareholders' equity..................  214,728                          201,447
                                      ---------                        ---------
  Total liab. & shareholders' equity$ 2,700,526                      $ 2,473,293
                                      =========                       =========
Net interest income....................          77,205                             75,839             1,366      3,378     (2,012)
                                                -------                             -------            -----      -----      -----
Net interest spread....................                     3.61%                             3.77%

Net interest margin (net interest
 income to total interest earning
   assets).............................                     3.97%                             4.27%

Tax equivalent adjustment                        5,475                               4,638
                                                -------                             -------
   Net interest income per book........    $    71,730                          $   71,201
                                                =======                             =======





                                       25




Agreement with Regulators
On August 22, 2002  Trustco  Bank,  National  Association  entered into a Formal
Agreement  (the  Agreement)  with the Office of the  Comptroller of the Currency
(OCC).  The OCC  conducted a  compliance  examination  of Trustco Bank and noted
certain technical  exceptions in the area of the Bank Secrecy Act. The Agreement
requires  review by the Board of  Directors of certain  Bank  activities  within
stipulated  time  periods  with the final review to be completed by November 22,
2002.  The  Bank  has  complied  with  the  requirements  of the  Agreement  and
anticipates completing all areas within the time period stipulated.

Subsequent Event
Effective as of October 11, 2002 the Company has completed the conversion to the
outside data processing  servicer.  It is anticipated  that  conversion  related
follow up items would  continue  into the fourth  quarter of 2002.  The contract
stipulates  that the  monthly  cost for these  services  will be billed once the
Company has accepted the  conversion,  which is  anticipated to occur during the
fourth quarter.





                                       26






Item 3.

Quantitative and Qualitative Disclosures about Market Risk

  There have been no material changes in the Company's interest rate risk
  position since December 31, 2001. 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.


Item 4.

Controls and Procedures

Evaluation of disclosure controls and procedures. The Company maintains controls
and procedures  designed to ensure that information  required to be disclosed in
the reports that the Company files or submits under the Securities  Exchange Act
of 1934 is recorded, processed,  summarized and reported within the time periods
specified  in the rules and forms of the  Securities  and  Exchange  Commission.
Based upon their evaluation of those controls and procedures performed within 90
days of the filing date of this report,  the Chief Executive and Chief Financial
Officer of the Company  concluded  that the  Company's  disclosure  controls and
procedures were adequate.

Changes in internal  controls.  The Company made no  significant  changes in its
internal  controls or in other  factors  that could  significantly  affect these
controls subsequent to the date of the evaluation of those controls by the Chief
Executive and Chief Financial Officer.




                                       27





                                   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:  November 14, 2002                          /s/Robert T. Cushing
                                                    -------------------------
                                                    Robert T. Cushing
                                                    Chief Executive Officer
                                                    and Chief Financial Officer













                                       28








                      Certification Pursuant To Section 302
                        of The Sarbanes-Oxley Act of 2002

I, Robert T. Cushing, the principal executive officer and principal financial
officer of TrustCo Bank Corp NY, certify that:

1.  I have reviewed this quarterly report on Form 10-Q of TrustCo Bank Corp NY;

2.  Based on my knowledge, this quarterly report does not contain any
    untrue statement of a material fact or omit to state a material fact
    necessary to make the statements made, in light of the circumstances
    under which such statements were made, not misleading with respect to
    the period covered by this quarterly report;

3.  Based on my knowledge, the financial statements, and other financial
    information included in this quarterly report, fairly present in all
    material respects the financial condition, results of operations and
    cash flows of the registrant as of, and for, the periods presented in
    this quarterly report;

4.  The registrant's other certifying officers and I are responsible for
    establishing and maintaining disclosure controls and procedures (as
    defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
    we have:

    a)  designed such disclosure controls and procedures to ensure that
        material information relating to the registrant, including its
        consolidated subsidiaries, is made known to us by others within
        those entities, particularly during the period in which this
        quarterly report is being prepared;

    b)  evaluated the effectiveness of the registrant's disclosure
        controls and procedures as of a date within 90 days prior to the
        filing date of this quarterly report (the "Evaluation Date"); and

    c)  presented in this quarterly report our conclusions  about the
        effectiveness  of the disclosure  controls and procedures based
        on our evaluation as of the Evaluation Date;

5.  The registrant's other certifying officers and I have disclosed, based
    on our most recent evaluation, to the registrant's auditors and the
    audit committee of registrant's board of directors (or persons
    performing the equivalent function):

    a)  all significant deficiencies in the design or operation of
        internal controls which could adversely affect the registrant's
        ability to record, process, summarize and report financial data
        and have identified for the registrant's auditors any material
        weaknesses in internal controls; and

    b)  any  fraud,  whether  or not  material,  that  involves  management  or
        other  employees  who have a  significant  role in the
        registrant's internal controls; and

                                       29


6.  The registrant's other certifying officers and I have indicated in this
    quarterly report whether or not there were significant changes in
    internal controls or in other factors that could significantly affect
    internal controls subsequent to the date of our most recent evaluation,
    including any corrective actions with regard to significant
    deficiencies and material weaknesses.


     Date:  November 14, 2002

     /s/ Robert T. Cushing
     ------------------

     Chief Executive Officer and
     Chief Financial Officer




                                       30




                                 Exhibits Index


Reg S-K
Exhibit No.       Description                                           Page No.
- -------------------------------------------------------------------------------
3(ii)a           Amended and Restated Bylaws of TrustCo Bank Corp NY         29

10(a)            Consulting Agreement Between TrustCo Bank Corp NY
                 and Robert A. McCormick                                     40

99.1             Certification Pursuant To 18 U.S.C. Section 1350,
                 As Adopted Pursuant to Section 906 Of The Sarbanes-
                 Oxley Act of 2002                                           42





                                       31




                                                                 Exhibit 3(ii)a


                         AMENDED AND RESTATED BYLAWS OF
                              TRUSTCO BANK CORP NY

                         (a New York State Corporation)
                              (September 17, 2002)
              -----------------------------------------------------

                                    ARTICLE 1

                                   DEFINITIONS


As used in these Bylaws, unless the context otherwise requires, the term:

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

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

1.3 "Bylaws" means the initial Bylaws of the Corporation, as amended from time
to time.

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

1.5.  "Corporation" means TrustCo Bank Corp NY.

1.6  "Directors" means directors of the Corporation.

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

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

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

1.10 "President" means the President of the Corporation.

1.11 "Secretary" means the Secretary of the Corporation.

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






                                       32




                                    ARTICLE 2

                                  SHAREHOLDERS


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

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

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

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

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




                                       33





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

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


                                    ARTICLE 3

                                    DIRECTORS

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

3.2  NUMBER;  QUALIFICATION;  TERM OF OFFICE.  Subject to Section  702(b) of the
Business Corporation Law, the number of Directors  constituting the Entire Board
may be  changed  from time to time by action of the  shareholders  or the Board,
provided that such number shall not be less than seven or more than twenty.  The
Directors  shall be divided into three  classes as nearly equal in number as may
be, one class to be elected  each year for a term of three years and until their
successors are elected and qualified. A Director attaining 75 years of age shall
cease to be a Director and that office shall be vacant.

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

3.4 CHAIRMAN OF THE BOARD OF DIRECTORS.  The Board shall  designate one of their
number as the Chairman. The Chairman shall, if present,  preside at all meetings
of shareholders  and of the Board and may perform such other duties as from time
to time may be  assigned  him by the Board.  The  Chairman  shall be a permanent
member of the Executive Committee as provided in Section 4.1 of these Bylaws and
shall be a member of such  other  committees  as the Board may from time to time
determine.



                                       34






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

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

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

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

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

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

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

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



                                       35





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

3.14  NOMINATIONS.  Nominations  for  Directors,  other than those made by or on
behalf of the existing  management of the Corporation,  shall be made in writing
and shall be  delivered  or mailed to the Board not less than (14) days nor more
than  fifty  (50) days  prior to any  meeting  of  shareholders  called  for the
election of Directors, provided, however, that if less than twenty-one (21) days
notice of the meeting is given to shareholders, such nominations shall be mailed
or  delivered  to the Board not later than the close of  business on the seventh
(7th) day following the day on which the notice of meeting was mailed.


                                    ARTICLE 4

                                   COMMITTEES

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






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

                                       36



                                    ARTICLE 5

                                    OFFICERS

5.1  OFFICERS.  The Board shall  elect or appoint a Chairman  and shall elect or
appoint a  President,  either of which it shall  designate  the Chief  Executive
Officer.  If so elected or appointed by the Board, the Chairman may be the Chief
Executive  Officer or  President of the  Corporation;  in the absence of such an
election or appointment, however, the Chairman shall not be authorized to act in
the capacity of an officer of the Corporation except as expressly  authorized by
the Board. The Board shall also elect or appoint one or more Vice Presidents and
a Secretary,  and such other officers as it may from time to time determine. All
officers shall hold their offices,  respectively,  at the pleasure of the Board.
The Board may require any and all officers,  clerks and employees to give a bond
or other security for the faithful  performance of their duties,  in such amount
and with such sureties as the Board may determine.

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

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

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





                                       37




                                    ARTICLE 6

                              CONTRACTS, LOANS, ETC

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

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

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


                                    ARTICLE 7

                                     SHARES

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

                                       38


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






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

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

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


                                    ARTICLE 8

                                   EMERGENCIES

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

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

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




                                       39





                                    ARTICLE 9

                                      SEAL

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


                                   ARTICLE 10

                                   FISCAL YEAR

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


                                   ARTICLE 11

                              VOTING OF SHARES HELD

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


                                   ARTICLE 12

                              AMENDMENTS TO BYLAWS

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




                                       40





                                   ARTICLE 13

                    INDEMNIFICATION OF DIRECTORS AND OFFICERS

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

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

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

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

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






I, Henry C. Collins, Secretary of TrustCo Bank Corp NY, Schenectady, New York,
hereby certify that the foregoing is a complete, true and correct copy of the
Amended and Restated Bylaws of TrustCo Bank Corp NY, and that the same are in
full force and effect at this date.
                                           /s/Henry C. Collins
                                          -------------------------------------
                                             Henry C. Collins
                                             Secretary

                                           September 18, 2002
                                          -------------------------------------
                                                          Date




                                       41



                                                                 Exhibit 10(a)


                          CONSULTING AGREEMENT BETWEEN
                  TRUSTCO BANK CORP NY AND ROBERT A. McCORMICK


         THIS CONSULTING AGREEMENT ("Agreement") is made as of the first day of
November 2002, by and between TrustCo Bank Corp NY, a New York corporation
("TrustCo"), and Robert A. McCormick ("McCormick"). In consideration of the
mutual covenants herein contained, the parties agree as follows:

 1.       Term and Duties

(a) The term of  McCormick's  engagement  under this  Agreement will commence on
November 1, 2002 and will continue through May 31, 2006 (the "Term").

(b)  During  the Term  McCormick  shall  serve as a  consultant  to the Board of
Directors of TrustCo and to the boards of  directors of each of its  affiliates,
rendering  to such boards and to  individual  members of such boards  consulting
services and advice on an as-needed basis with respect to matters  pertaining to
TrustCo and its  affiliates.  The  services  rendered  shall be  advisory  only.
McCormick's  services as a consultant shall be rendered at such times and places
as  may  be  mutually   convenient  to  the  boards  and  McCormick.   McCormick
acknowledges  that he will be an independent  contractor only, and shall not for
any purpose  hereunder be  considered to be an employee of TrustCo or any of its
affiliates.

2.  Compensation.  In full  compensation  for the  services  to be  rendered  by
McCormick  hereunder  during the Term and for the  noncompetition  agreement set
forth in Section 3 herein, TrustCo will pay McCormick a fee in the amount of Six
Million Dollars ($6,000,000.00),  to be paid on November 1, 2002, in cash and/or
in any other  vehicle  mutually  acceptable  to the parties,  including  but not
limited to, life insurance.

3. Non-Competition.  McCormick acknowledges that he has provided special, unique
and  extraordinary  services to TrustCo and its affiliates during his employment
with TrustCo and its bank subsidiary.  McCormick agrees that he will not, during
the Term, directly or indirectly, without the written consent of TrustCo:

(a)  Own,  have  any  interest  in or  act  as an  officer,  director,  partner,
principal,  employee,  agent,  representative,   consultant  to  or  independent
contractor of a Competitor if McCormick in any such capacity  performs  services
in an aspect of  Competitor's  business which is competitive  with TrustCo or an
affiliate;  provided,  however,  McCormick  may invest in no more than 5% of the
stock of any publicly traded company that is a Competitor without violating this
covenant;

(b) Divert or attempt to divert to a Competitor any client,  customer or account
of TrustCo or an affiliate  (which is a client,  customer or account  during the
Term); or

(c) Hire, or solicit to hire, for or on behalf of a Competitor,  any employee of
TrustCo or an affiliate (who is an employee of TrustCo or an affiliate as of the
time of such hire or  solicitation to hire) or any former employee of TrustCo or
an affiliate  (who was  employed by TrustCo or an affiliate  within the 12-month
period immediately preceding the date of such hire or solicitation to hire).

(d) For purposes of this Paragraph 3, capitalized terms are defined as follows:



                                       42





Competitor: "Competitor" shall mean any person, firm, corporation,  partnership,
limited  liability  company or any other entity doing business in the Geographic
Market which, during the Term, is engaged in competition in a substantial manner
with TrustCo or an affiliate.

Geographic  Market:  "Geographic  Market" shall mean the area within a radius of
twenty-five  (25) miles of the location of the headquarters or any branch office
of TrustCo or an affiliate.

4. Scope of Noncompetition  Provisions. If it shall be finally determined by any
court of competent  jurisdiction  that any limitation  contained in Section 3 is
too extensive to be legally  enforceable  and must be reduced,  then the parties
hereby  agree that such  reduced  limitation  shall be deemed to be the  maximum
scope or  duration  which  shall be legally  enforceable  and  McCormick  hereby
consents to the enforcement of such reduced limitation.

5. Termination of Contract. TrustCo may terminate this Agreement upon sixty (60)
days written notice to McCormick.  Upon the effective date of such  termination,
the parties'  obligations under this Agreement shall cease;  provided,  however,
that  McCormick's  obligation  under  Section 3 shall remain in effect until the
expiration of the Term.

6. Entire Agreement;  Amendment;  Governing Law. This Agreement  constitutes the
entire Agreement between TrustCo and McCormick and all prior  understandings and
agreements  between them, if any,  concerning the same subject matter are merged
herein and thus  extinguished.  This  Agreement may not be modified  except by a
writing  signed by both  parties.  This  Agreement  is made under,  and shall be
construed in accordance with, the laws of the State of New York.

7.  Separability.  If any provision hereof is declared void and unenforceable by
any court of  competent  jurisdiction,  the  remaining  provisions  hereof shall
remain in full force and effect.

IN WITNESS WHEREOF, TrustCo and McCormick have executed this Agreement as of the
day and year first above written.


PERSONNEL ADVISORY COMMITTEE TRUSTCO BANK CORP NY



/s/Joseph A. Lucarelli                      By: /s/Robert T. Cushing
- ----------------------------                -------------------------
Joseph A. Lucarelli, Chairman                  Robert T. Cushing


/s/Barton A. Andreoli                /s/Robert A. McCormick
- --------------------------------    --------------------------------
Barton A. Andreoli                        Robert A. McCormick


/s/William D. Powers
- --------------------------------
William D. Powers




                                       43





                                                                 Exhibit 99.1

                                  Certification
                       Pursuant To 18 U.S.C. Section 1350,
                             As Adopted Pursuant to
                  Section 906 Of The Sarbanes-Oxley Act of 2002


     In  connection  with the  Quarterly  Report  of  TrustCo  Bank Corp NY (the
"Company")  on Form 10-Q for the period  ending  June 30, 2002 as filed with the
Securities  and  Exchange  Commission  on the date  hereof (the  "Report"),  the
undersigned  hereby  certifies  pursuant to 18 U.S. C. Section  1350, as adopted
pursuant to Section 906 of the  Sarbanes-Oxley  Act of 2002, that to the best of
the undersigned's knowledge and belief:

          1.  The Report fully complies with the requirements of section 13(a)
              of the Securities Exchange Act of 1934; and


          2.  The information contained in the Report fairly presents,
              in all material respects, the financial condition and
              result of operations of the Company.


                                              /s/Robert T. Cushing
                                              ---------------------------
                                              Robert T. Cushing
                                              Chief Executive Officer and
                                              Chief Financial Officer





November 14, 2002





                                       44