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
            March 31, 2003

                              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 Identification No.)
 incorporation or organization)

                  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  by check mark  whether  the  Registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Act). 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 May 5, 2003
        ---------------------------                 ----------------------
               $1 Par Value                                74,485,321

                                       1







                              TrustCo Bank Corp NY

                                      INDEX



  Part I.      FINANCIAL INFORMATION                                    PAGE NO.
  Item 1.     Interim Financial Statements (Unaudited): Consolidated       1
              Statements of Income for the Three Months Ended March 31,
              2003 and 2002

              Consolidated Statements of Condition as of March 31, 2003    2
              and December 31, 2002

              Consolidated Statements of Cash Flows for the Three Months   3-4
              Ended March 31, 2003 and 2002

              Notes to Consolidated Interim Financial Statements           5-8

              Independent Accountants' Review Report                       9

  Item 2.     Management's Discussion and Analysis                         10-19

  Item 3.     Quantitative and Qualitative Disclosures About Market Risk   20


  Item 4.     Controls and Procedures                                      20

  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

3(ii)a   Amended and Restated Bylaws of TrustCo Bank Corp NY              25

99.1     Certification Pursuant To 18 U.S.C. Section 1350,
         As Adopted Pursuant to Section 906 Of The Sarbanes-
         Oxley Act of 2002                                                36


(b)     Reports on Form 8-K
        On April 15, 2003, TrustCo filed a Current Report on Form 8-K, regarding
        two press releases dated April 15, 2003, detailing first quarter
        financial results.

        On April 29, 2003, TrustCo filed a Current Report on Form 8-K, regarding
        a press release dated April 29, 2003, announcing that Henry Collins,
        Secretary and General Counsel will be leaving the Company effective May
        23, 2003 to return to private law practice.




                                       3






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


                                                            3 Months  Ended
                                                                March 31

                                                          2003            2002
                                                          ----            ----
   Interest  income:
    Interest and fees on loans                           $24,586          28,720
    Interest on U. S. Treasuries and agencies              3,387           2,949
    Interest on states and political
     subdivisions                                          2,968           2,928
    Interest on mortgage-backed securities                   991           1,373
    Interest and dividends on other securities             1,814           1,216

    Interest on federal funds sold and other short-        1,655           1,877
     term investments
                                                  ------------------------------

       Total interest income                              35,401          39,063
                                                  ------------------------------

   Interest expense:
    Interest on deposits:
       Interest-bearing checking                             511             770
       Savings                                             2,570           3,253
       Money market deposit accounts                         553             445
       Time deposits                                       7,719           9,819
    Interest on short-term borrowings                        347             856
    Interest on long-term debt                                 6               9
                                                  ------------------------------
      Total interest expense                              11,706          15,152
                                                  ------------------------------

      Net interest income                                 23,695          23,911
   Provision for loan losses                                 300             520
                                                  ------------------------------
      Net interest income after provision
      for loan losses                                     23,395          23,391
                                                  ------------------------------

   Noninterest income:
    Trust department income                                1,399           1,832
    Fees for other services to customers                   2,620           2,442
    Net gain on securities transactions                    3,096           1,868
    Other                                                    735             611
                                                  ------------------------------
     Total noninterest income                              7,850           6,753
                                                  ------------------------------

   Noninterest expenses:
    Salaries and employee benefits                         5,248          5,814
    Net occupancy expense                                  1,702          1,362
    Equipment expense                                      1,226            718
    FDIC insurance expense                                    93             90
    Professional services                                    620            667
    Outsourced services                                    1,250            160
    Other real estate expenses/ (income)                    (34)             71
    Other                                                  2,564          3,511
                                                 -------------------------------
     Total noninterest expenses                           12,669         12,393

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

      Income before taxes                                 18,576         17,751
    Income taxes                                           5,384          5,383
                                                 -------------------------------
       Net income                               $         13,192          12,368
                                                 ===============================
   Net income per Common Share:
       - Basic                                  $          0.178           0.172
                                                 ===============================
       - Diluted                                $          0.175           0.166
                                                 ===============================


See accompanying notes to consolidated interim financial statements



                                       4

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

                                              3/31/03                   12/31/02
                                              -------                   --------
  ASSETS:                                    (Unaudited)

 Cash and due from banks             $         51,200                     63,957
 Federal funds sold and other short term
  investments                                 538,120                    542,125
                                     ----------------           ----------------
   Total cash and cash equivalents            589,320                    606,082

 Securities available for sale:
  U. S. Treasuries and agencies               329,957                    230,428
  States and political subdivisions           235,861                    235,495
  Mortgage-backed securities                   75,082                     52,591
  Other                                       123,032                    134,649
                                     ----------------           ----------------
   Total securities available for sale        763,932                    653,163
                                     ----------------           ----------------

 Loans:
  Commercial                                  202,460                    202,707
  Residential mortgage loans                  982,539                  1,063,375
  Home equity line of credit                  145,714                    139,294
  Installment loans                            15,834                     17,465
                                     ----------------           ----------------
  Total loans                              1,346,547                  1,422,841
                                     ----------------           ----------------
 Less:
  Allowance for loan losses                    51,017                     52,558
  Unearned income                                 472                        540
                                     ----------------           ----------------
  Net loans                                 1,295,058                  1,369,743

 Bank premises and equipment                   19,199                     19,544
 Real estate owned                                 86                         86
 Other assets                                  44,539                     47,470
                                     ----------------           ----------------

    Total assets                     $      2,712,134                  2,696,088
                                     ================           ================

  LIABILITIES:
 Deposits:
  Demand                             $        184,376                    178,058
  Interest-bearing checking                   313,021                    338,740
  Savings accounts                            747,249                    715,349
  Money market deposit accounts               149,422                    130,914
  Certificates of deposit (in denominations
   of $100,000 or more)                       140,007                    137,513
  Other time deposits                         766,341                    773,694
                                     ----------------           ----------------
   Total deposits                           2,300,416                  2,274,268

 Short-term borrowings                        144,479                    141,231
 Long-term debt                                   381                        427
 Accrued expenses and other liabilities        34,668                     45,318
                                     ----------------           ----------------

   Total liabilities                        2,479,944                  2,461,244
                                     ----------------           ----------------
  SHAREHOLDERS' EQUITY:
 Capital stock par value $1; 100,000,000
 shares authorized, and 79,533,986 and
 79,107,851 shares issued March 31, 2003
 and December 31, 2002, respectively           79,534                     79,108


Surplus                                        93,536                    92,009

 Undivided profits                             71,645                     69,553

 Accumulated other comprehensive income:
   Net unrealized gain on securities
   Available for sale                          23,872                    27,277
 Treasury stock at cost-5,256,161 and
  4,930,300 shares at March 31, 2003
 and December 31, 2002, respectively         (36,397)                   (33,103)
                                     ----------------           ----------------
    Total shareholders' equity
                                              232,190                    234,844
                                     ----------------           ----------------
    Total liabilities and shareholders'
    equity                                  2,712,134                  2,696,088
                                     ================           ================

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
THREE MONTHS ENDED March 31,                                  2003                        2002
                                                          ----------------          ----------------

Cash flows from operating activities:
                                                                                 
Net income                                                   13,192                      12,368
                                                          ----------------          ----------------


Adjustments to reconcile net income to net cash provided by
 operating activities:
  Depreciation and amortization                                 800                       505
  Provision for loan losses                                     300                       520
  Net gain on sale of securities available for sale          (3,096)                   (1,868)
  Deferred tax expense/(benefit)                               (295)                     2,102
  Decrease in taxes receivable                                5,680                      2,493
 (Increase)/decrease in interest receivable                      (4)                       623
  Decrease in interest payable                                 (210)                       (65)
 (Increase)/decrease in other assets                            242                    (12,657)
  Decrease in accrued expenses and other liabilities          (9,953)                     (532)
                                                           ----------------          ----------------
    Total adjustments                                         (6,536)                   (8,879)
                                                           ----------------          ----------------
Net cash provided by operating activities                      6,656                     3,489

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

Cash flows from investing activities:
  Proceeds from sales and calls of securities available
   for sale                                                   167,544                   59,025
  Purchase of securities available for sale                  (281,906)                 (71,877)
  Proceeds from maturities and calls
   of securities available for sale                               530                    10,099
  Net decrease  in loans                                       74,385                    28,771
  Proceeds from dispositions of real estate owned                 ---                       334
  Capital expenditures                                           (392)                     (691)
                                                             ----------------          ----------------
    Net cash provided by/(used in) investing activities       (39,839)                   25,661
                                                             ----------------          ----------------

Cash flows from financing activities:
  Net increase in deposits                                     26,148                    76,477
  Net increase in short-term borrowings                         3,248                    25,422
  Repayment of long-term debt                                     (46)                     (64)
  Proceeds from exercise of stock options                       1,953                     2,885
  Proceeds from sale of treasury stock                          1,904                     1,923
  Purchase of treasury stock                                   (5,199)                   (3,991)
  Dividends paid                                              (11,587)                  (10,688)
                                                            ----------------          ----------------
    Net cash provided by financing activities                  16,421                    91,964

                                                            ----------------          ----------------
Net increase/(decrease) in cash and cash equivalents          (16,762)                  121,114

Cash and cash equivalents at beginning of period              606,082                   398,573

                                                            ----------------          ----------------
Cash and cash equivalents at end of period                    589,320                   519,687

                                                             ================          ================

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 INFORMATION:
THREE MONTHS ENDED March 31,                      2003                      2002
                                      ----------------          ----------------


 Interest paid                                   11,916                  15,217

 Income taxes paid
                                                    ---                      788
 Increase/(decrease) in dividends payable
                                                   (487)                     115
 Change in unrealized (gain)/loss on securities
   available for sale-gross of deferred taxes     6,159                    (874)

 Change in deferred tax effect on unrealized
   gain/(loss)on securities available for sale   (2,755)                     235







































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 March 31,
2003 and the results of  operations  and cash flows for the three  months  ended
March  31,  2003 and  2002.  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 2002 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 period ended March 31, 2002 and 2001 follows:




                                                                        Weighted Average Shares
  (In thousands,                                            Net                Outstanding             Per Share
  except per share data)                                   Income                                       Amounts
                                                      ----------------- -------------------------- -------------------
  For the quarter ended
  March 31, 2003:

  Basic EPS:
     Net income available to
                                                                                                      
     Common shareholders                                       $13,192                     74,248              $0.178

  Effect of Dilutive Securities:
     Stock options                                              ------                        937             -------

                                                      ----------------- -------------------------- -------------------
  Diluted EPS                                                  $13,192                     75,185              $0.175
                                                      ================= ========================== ===================



  For quarter ended March 31, 2002:

  Basic EPS:
     Net income available to
     Common shareholders                                       $12,368                     71,779              $0.172

  Effect of Dilutive Securities:
     Stock options                                             -------                      2,509             -------

                                                      ----------------- -------------------------- -------------------
  Diluted EPS                                                  $12,368                     74,288              $0.166
                                                      ================= ========================== ===================




                                       8





TrustCo Bank Corp NY
Notes to Consolidated Interim Financial Statements (unaudited) continued

3.       Stock Option Plans
The Company has stock option plans for  officers and  directors  and has adopted
the disclosure  only provisions of Statement of Financial  Accounting  Standards
No. 123, "Accounting for Stock-Based Compensation" (Statement 123) and Statement
of  Financial   Accounting   Standards  No.  148,  "Accounting  for  Stock-Based
Compensation-Transition  and  Disclosure"  (Statement  148). The Company's stock
option plans are accounted for in accordance  with the  provisions of Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" (APB
Opinion 25) and as such,  no  compensation  expense has been  recorded for these
plans.  Had  compensation  expense for the  Company's  stock  option  plans been
determined  consistent with Statement 123, the Company's net income and earnings
per share for the  periods  ended  March 31,  2003 and 2002  would  have been as
follows:

(dollars in thousands except per share data)

                                               2003                      2002
                                                 ------------------------
  Net income:
      As reported                           $13,192                      12,368
  Deduct: total stock-based
  compensation expense
  determined under fair
  value based method
  for all awards, net of
  related tax effects                          (231)                       (302)
                                                 --------------------------
      Pro forma net income                  $12,961                       12,066
                                             ======                       ======
 Earnings per share:
      Basic - as reported                    $ .178                         .172
      Basic - pro forma                        .175                         .168

      Diluted - as reported                    .175                         .166
      Diluted - pro forma                      .172                         .162


The  weighted  average  fair  value  of each  option  as of the  grant  date was
estimated using the  Black-Scholes  pricing model,  and calculated in accordance
with  Statement  123. No options were granted in the first quarter of 2003.  The
estimated fair value of options granted in 2002 was as follows:

                                    Employees'                    Directors'
                                          Plan                       Plan

                                         $1.730                      1.680


                                       9




The following assumptions were utilized in the calculation of the fair value of
the 2002 options under Statement 123:

                                    Employees'                      Directors'
                                       Plan                           Plan

Expected dividend yield:               4.45%                          4.45

Risk-free interest rate:               4.10                           3.79

Expected volatility rate:             21.75                          22.41

Expected lives                      7.5 years                         6.0 years


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

Comprehensive income for the three month periods ended March 31, 2003 and 2002
was $9,787,000 and $13,007,000, respectively.

The following summarizes the components of other comprehensive income/(loss):





 Unrealized gains/(losses) on securities:                                  (dollars in thousands)
  holding losses arising during the three months ended March 31, 2003, net of
                                                                              
  tax (pre-tax loss of $3,063).                                                     (1,548)

  Less reclassification adjustment for net gain realized in net income during
  the three months ended March 31, 2003, net of tax (pre-tax gain of $3,096).        1,857

                                                                                  --------------
  Other comprehensive loss - three months ended March 31, 2003$                     (3,405)

                                                                                  ==============

                                       10



Unrealized net holding gains arising during the three months ended March 31,
  2002, net of tax (pre-tax gain of $2,742).
                                                                                     $ 1,759
  Less reclassification adjustment for net gain realized in net income during
  the three months ended March 31, 2002 net of tax
  (pre-tax gain of $1,868).                                                            1,120
                                                                                  --------------

  Other comprehensive income - three months ended March 31, 2002
                                                                                       $ 639
                                                                                  ==============






5. Impact of Changes in  Accounting  Standards

In December 2002, the Financial  Accounting  Standards Board issued Statement of
Accounting  Standards  No.  148,  "Accounting  for  Stock-Based  Compensation  -
Transition  and Disclosure - an Amendment of FASB Statement No. 123", to provide
alternative methods of transition for a voluntary change to the fair value based
method of accounting for stock-based employee  compensation.  In addition,  this
statement  amends  the  disclosure  requirements  of  Statement  123 to  require
prominent  disclosures in both annual and interim financial statements about the
method of accounting for stock-based employee compensation and the effect of the
method used on reported  results.  This  statement is effective for fiscal years
ending  after  December  15,  2002 and was  adopted by the Company on January 1,
2003.  The  adoption  of this  statement  did not have a material  impact on the
Company's consolidated financial statements.

6.       Guarantees
The   Company   does   not   issue   any    guarantees    that   would   require
liability-recognition  or disclosure,  other than its standby letters of credit.
Standby letters of credit are conditional  commitments  issued by the Company to
guarantee the  performance  of a customer to a third party.  Standby  letters of
credit generally arise in connection with lending relationships. The credit risk
involved in issuing these  instruments is essentially  the same as that involved
in extending loans to customers. Contingent obligations under standby letters of
credit  totaled  approximately  $2.2 million at March 31, 2003 and represent the
maximum  potential  future  payments  the  Company  could be  required  to make.
Typically,  these  instruments  have  terms of twelve  months or less and expire
unused;  therefore,  the total amounts do not necessarily  represent future cash
requirements. Each customer is evaluated individually for creditworthiness under
the same  underwriting  standards  used for  commitments  to extend  credit  and
on-balance sheet  instruments.  Company policies governing loan collateral apply
to  standby  letters  of credit at the time of credit  extension.  Loan-to-value
ratios  are  generally  consistent  with  loan-to-value  requirements  for other
commercial  loans secured by similar types of collateral.  The fair value of the
Company's standby letters of credit at March 31, 2003 was insignificant.



                                       11






         INDEPENDENT ACCOUNTANTS' REVIEW REPORT

The Board of Directors and Shareholders
TrustCo Bank Corp NY:

We have reviewed the consolidated statement of condition of TrustCo Bank Corp NY
and  subsidiaries   (the  Company)  as  of  March  31,  2003,  and  the  related
consolidated  statements  of income and cash flows for the three  month  periods
ended March 31, 2003 and 2002. 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 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
condition of TrustCo Bank Corp NY and  subsidiaries as of December 31, 2002, 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  17,  2003,  we  expressed  an   unqualified   opinion  on  those
consolidated financial statements.  In our opinion, the information set forth in
the accompanying  consolidated statement of condition as of December 31, 2002 is
fairly  stated,  in all  material  respects,  in  relation  to the  consolidated
statement of condition from which it has been derived.




/s/KPMG LLP
- ------------------------------
KPMG LLP

Albany, New York
April 10, 2003



                                       12




                              TrustCo Bank Corp NY
                      Management's Discussion and Analysis
                                 March 31, 2003

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 period ended March 31, 2003, with  comparisons to 2002 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 2002 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 ended March 31, 2003 and 2002.

Overview
TrustCo recorded net income of $13.2 million,  or $0.175 of diluted earnings per
share for the three months  ended March 31,  2003,  as compared to net income of
$12.4  million or $0.166 of  diluted  earnings  per share in the same  period in
2002.

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

- -Increase in average interest earning assets of $60.4 million to $2.57 billion
 in 2003 as compared to $2.51 billion in 2002,

- -Reduction in the provision for loan losses from $520 thousand in 2002 to $300
 thousand in 2003, and


                                       13



- -Increases in  noninterest  income from $6.8 million to $7.9  million in 2003,
 primarily  due to an increase in the net gains on securities transactions.


These positive factors affecting net income were partially offset by:

- -Decrease in net interest margin from 4.07% in 2002 to 3.96% in 2003, and

- -Increase in noninterest expense from $12.4 million in 2002 to $12.7 million
 in 2003.

Asset/Liability Management
The Company strives to generate superior earnings  capabilities through a mix of
core deposits,  funding a prudent mix of earning assets.  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 first quarter of 2003
compared to the comparable  period in 2002 is greatly  affected by the change in
interest  rates in the  marketplace in which TrustCo  competes.  Included in the
2002 Annual Report to Shareholders is a description of the effect interest rates
had on the results for the year 2002  compared to 2001.  Most of the same market
factors discussed in the 2002 Annual Report also had a significant impact on the
first quarter 2003 results.

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,  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 1.75% at the beginning of 2002 and had
decreased by 50 bp to 1.25% by the end of 2002.  In 2003 the federal  funds rate
was  consistent  from the  beginning of the year and  throughout  the quarter at
1.25%.  The federal funds rate affects the level of other  interest rates in the
economy,  most  specifically  the prime  rate.  The prime  rate was 4.75% at the
beginning  of 2002 and had also  decreased by 50 bp to 4.25% by the end of 2002.
The prime rate has remained at 4.25% for the first quarter of 2003.


                                       14




Earning Assets
Total average  interest  earning assets  increased to $2.57 billion in 2003 from
$2.51  billion in 2002 with an average yield of 6.51% in 2002 and 5.81% in 2003.
Income on average  earning  assets  decreased by $3.5  million  during this same
time-period from $40.9 million in 2002 to $37.3 million in 2003. The decrease in
interest  income on earning assets was  attributable to the decrease in yield on
these assets offset by the increase in average balances.

Loans
The  average  balance of loans was $1.38  billion  in 2003 and $1.54  billion in
2002.  The yield on loans  decreased  from  7.49% in 2002 to 7.12% in 2003.  The
combination  of the lower  average  balances  and the lower rates  resulted in a
decrease in the interest income on loans by $4.1 million.

During the first  quarter of 2003 the  balance of the loan  portfolio  decreased
primarily as a result of residential mortgages, though decreases were also noted
in the commercial and installment loan areas. The average balance of residential
mortgage  loans was $1.19  billion in 2002  compared to $1.03 billion in 2003, a
decrease of 13.4%. The average yield on residential  mortgage loans decreased by
23  basis  points  in 2003  compared  to  2002.  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.  Also  during this time  TrustCo  aggressively  marketed  the unique
features of its loan products thereby differentiating itself from other lenders.
These  differences  include  extremely low closing  costs,  quick  turnaround on
credit decisions,  no required escrow payments or private mortgage insurance and
the fact that the loans are held in portfolio.

The decrease in the  residential  mortgage loan  portfolio is the result of loan
refinancing  to  other  institutions  by  customers.  This  occurs  in  all  the
categories of the loan  portfolio but primarily in the  residential  real estate
loan area. The prepayment in the residential loan portfolio  reflects the effect
of the historical lows in the 30-year  mortgage loans market.  As noted earlier,
certain  mortgage loan  customers are attracted to TrustCo's  loan products as a
result of the low  closing  cost and lack of  escrow.  However,  in light of the
strategic  decision by TrustCo to retain loans in the  portfolio,  its rates are
somewhat higher than rates offered in the secondary market,  contributing to the
recent decline in the portfolio.

The impact of the decrease in the benchmark  interest rate indexes  (prime rate,
federal  funds,  etc.) is  apparent in the  decrease in the yield  earned in the
commercial and home equity loan portfolios. The rates earned in 2003 were 45 bp,
and 61 bp, respectively, less than in the first three months of 2002.


                                       15



Securities Available for Sale
Securities  available for sale had an average  balance of $649.0  million during
the quarter ended March 31, 2003, as compared to $543.2  million in 2002.  These
balances  earned  an  average  yield of 6.83%  in 2003 and  7.55% in 2002.  This
resulted  in  interest  income  on the  securities  available  for sale of $11.1
million in 2003 and $10.3 million in 2002.

Within  the  portfolio  of  securities  available  for sale,  there was an $88.3
million  increase in the average  balance of US Treasury and agency  obligations
from  $161.2  million  in the first  quarter of 2002 to $249.5  million  for the
comparable  period in 2003.  The yield on this category of securities  decreased
from 7.34% in 2002 to 5.44% in 2003.  Mortgage  backed  securities  decreased by
$16.8  million  to $59.7  million  for the  first  quarter  of 2003,  while  the
portfolio of state,  county and municipal  securities  slightly  increased.  The
portfolio  of  securities  classified  as other  securities  increased  by $29.5
million as a result of increased investment in corporate bonds.

The increased  balances of securities  available for sale was in response to the
historically  low yield  available in the federal funds  marketplace,  increased
cash flow as a result of loan  refinancing and deposit  inflows.  Though the new
investment  yields are lower than the yield  earned on the  existing  securities
portfolio,  the new investments  provide additional  interest income and help to
offset the loss of interest income from other areas.

Federal Funds Sold and Other Short-term Investments
The 2003  first  quarter  average  balance  of  federal  funds  sold  and  other
short-term  investments was $540.6 million,  $106.7 million more than the $433.9
million in 2002.  The portfolio  yield  decreased to 1.26% in 2003,  compared to
1.75% in 2002. Changes in the yield resulted from changes in the target rate set
by the Federal  Reserve  Board for federal funds sold.  Interest  income on this
portfolio  decreased by approximately $222 thousand from $1.9 million in 2002 to
$1.7 million in 2003.

The increase in federal  funds sold and other  short-term  investments  balances
between  the  first  quarter  of 2002  and  2003  reflects  a  decision  to hold
additional  funds in overnight  deposits  versus making  additional  longer-term
investments  in loans or securities  available for sale.  The decision to retain
additional  liquidity is a result of the  relatively  low interest  rates in the
market for such alternative investments while keeping the balances available for
investment once rates change.  The effect of this decision by TrustCo is to have
significantly more funds invested in the federal funds sold and other short-term
investments  portfolio at  significantly  lower  interest rates during the first
quarter of 2003 with the  expectation  that  opportunities  for  reinvestment at
higher yields will be available later in 2003.

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.



                                       16


Total  average  interest-bearing   deposits  (which  includes  interest  bearing
checking, money market accounts, savings, and certificates of deposit) increased
to $2.10 billion  during 2003,  and the average rate paid decreased to 2.19% for
2003 from 2.99% for 2002.  Total interest  expense on these  deposits  decreased
$2.9 million to $11.4 million.

Average  short-term  borrowings,  primarily  the Trustco  Short-Term  Investment
Account,  decreased by $90.8 million between the first quarter of 2002 and 2003.
Total interest  expense on this account  decreased by $509 thousand in 2003, and
the average rate paid decreased 50 basis points to 0.95%.

Demand  deposit  balances  decreased  by 8.5%  during the period  from the first
quarter of 2002 to the first  quarter of 2003.  The  average  balance was $189.6
million in 2002, and $173.4 million in 2003.

Net Interest Income
Taxable  equivalent net interest income  decreased  slightly to $25.6 million in
2003. The net interest  spread  remained almost the same at 3.70% in 2003 versus
3.69% in 2002. The net interest margin decreased by 11 basis points between 2002
and 2003.

Nonperforming Assets
Nonperforming  assets  include  nonperforming  loans  which are those loans in a
nonaccrual status, loans that have been restructured, and loans past due 90 days
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  describes the nonperforming  assets of TrustCo
as of March 31, 2003.

Nonperforming  loans: Total  nonperforming  loans were $5.5 million at March 31,
2003, a decrease from the $8.1 million of nonperforming loans at March 31, 2002.
Nonaccrual  loans were $1.3 million at March 31, 2003, a decrease  from the $2.4
million at March 31,  2002.  Restructured  loans were $4.2  million at March 31,
2003 compared to $5.5 million at March 31, 2002.

Virtually  all of the  nonperforming  loans  at  March  31,  2003  and  2002 are
residential real estate or retail consumer loans. Historically the vast majority
of nonperforming  loans were  concentrated in the commercial and commercial real
estate portfolios.  There has been a dramatic shifting of nonperforming loans to
the  residential  real estate and retail  consumer  loan  portfolio  for several
factors, including:

         ` The overall emphasis within TrustCo for residential real estate
           originations,
         ` The relatively weak economic environment in the upstate
           New York territory, and


                                       17



         ` 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 value that supports the
           real estate loans.

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

Total impaired loans at March 31 2003 of $4.0 million, consisted of restructured
retail  loans.  During the first  quarter of 2003,  there  were $5  thousand  of
commercial loan charge offs, $114 thousand of consumer loan charge offs and $2.1
million of residential  mortgage loan charge offs as compared with $837 thousand
of commercial  loan charge offs,  $148 thousand of consumer loan charge offs and
$440 thousand of  residential  mortgage loan charge offs in the first quarter of
2002. Recoveries during the quarter were $372 thousand in 2003 and $341 thousand
in 2002.

Real estate  owned:  Total real estate  owned of $86  thousand at March 31, 2003
decreased by $217 thousand since March 31, 2002.

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 March 31,  2003,  the  allowance  for loan  losses was $51.0  million,  which
represents a decrease from the $56.6 million in the allowance at March 31, 2002.
The  allowance  represents  3.71% of the loan  portfolio  as of March  31,  2002
compared to 3.79% at March 31, 2003.  The provision  charged to expense was $520
thousand in 2002 compared to $300 thousand for 2003.

In  determining  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 that TrustCo
 operates in,

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


                                       18



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

In the Company's  primary market areas,  consumer  bankruptcies  and defaults in
general have risen significantly  during the recent years. 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.

Management  continues  to monitor  these and other asset  quality  trends in the
review of allowance adequacy.

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 first quarter was $7.9  million,  compared to
$6.8 million in 2002.  Included in the first quarter  results are net securities
gains of $3.1 million in 2003, and $1.9 million in 2002. Securities transactions
were recognized during the quarter due to the significant amount of appreciation
in the securities  available for sale portfolio as interest rates in the overall
market place have declined.

Trust  department  income  decreased by $433  thousand to $1.40  million for the
first quarter of 2003. The reduction in trust fee income is the result of market
conditions  that have  negatively  affected the underlying  trust assets.  Trust
department  assets  under  management  were  $860.6  million  at March 31,  2003
compared to $1.19 billion at March 31, 2002.

Noninterest Expenses
Total  noninterest  expense  increased  from $12.4  million for the three months
ended March 31, 2002 to $12.7 million for the three months ended March 31, 2003.
Within the category of  noninterest  expense,  salaries  and  employee  benefits
decreased by approximately  $566 thousand due primarily to the retirement of the
former chief  executive  officer.  Benefit  costs also  decreased as a result of
changes made to post retirement benefits, wherein retirees will assume increased
levels of premium payment.


                                       19



Net occupancy  expense increased by $340 thousand as a result of additional cost
for new branch  operations  and the increased cost of utilities in 2003 compared
to 2002.  Equipment  expense  increased by $508  thousand due to the  additional
branches  and  the  write  off of  equipment  and  software  no  longer  in use.
Outsourced services increased from $160 thousand in the first quarter of 2002 to
$1.3  million  for the  comparable  period  in 2003.  These  costs  are for data
processing,  item processing,  and back room bank and trust operations that were
outsourced to a third party late in 2002.

Income Taxes
In both the  first  quarter  of 2003 and 2002,  TrustCo  recognized  income  tax
expense of $5.4  million.  The  effective tax rate for the first quarter of 2003
was 29.0% compared to 30.3% for the same period of 2002.

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 capital retention.

Total shareholders' equity at March 31, 2003 was $232.2 million, a decrease from
the $234.8 million at year-end  2002.  TrustCo  declared  dividends of $0.150 in
2003 and 2002. These results represent a dividend payout ratio of 84.14% in 2003
and 87.36% in 2002.

The Company achieved the following ratios as of March 31, 2003 and 2002:


                                      March 31,               Minimum Regulatory
                                      2003           2002          Guidelines
                                    --------------------------------------------
        Tier 1 risk adjusted
                 capital              15.63%         13.36          4.00

        Total risk adjusted
                 capital              16.91          14.65          8.00


In addition, at March 31, 2003 and 2002, the consolidated equity to total assets
ratio (excluding the mark to market effect of securities available for sale) was
7.75% and 7.01%,  respectively,  compared to a minimum regulatory requirement of
4.00%.

Critical Accounting Policies:
Pursuant to recent SEC  guidance,  management  of the Company is  encouraged  to
evaluate and disclose those  accounting  policies that are judged to be critical
policies - those most  important  to the  portrayal of the  Company's  financial
condition and results,  and that require  management's most difficult subjective
or complex judgments.


                                       20



Management  considers the accounting  policy  relating to the allowance for loan
losses to be a critical  accounting  policy  given the inherent  uncertainty  in
evaluating  the levels of the  allowance  required to cover credit losses in the
portfolio and the material effect that such judgments can have on the results of
operations.  Included  in  Note  1  to  the  Consolidated  Financial  Statements
contained in the Company's  2002 Annual Report on Form 10-K is a description  of
the  significant  accounting  policies  that are  utilized by the Company in the
preparation of the Consolidated Financial Statements.




                                       21



                              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
securities 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 $27.5 million in 2003 and $23.6
million  in  2002.  The  subtotals  contained  in the  following  table  are the
arithmetic totals of the items contained in that category.

                                  First        2003             First      2002
                                Quarter                       Quarter
                               -------------- ------------ -------------- ------------------------------------
                                Average     Interest Average  Average  Interest Average Change in Variance Variance
                                Balance              Rate     Balance           Rate    Interest  Balance  Rate
(dollars in thousands)                                                                  Income/   Change   Change
                                                                                        Expense

Assets
                                                                              
Commercial loans                  201,548 $   3,785  7.53%  $  208,976   $4,156 7.98%    (371)   (144)   (227)
Residential mortgage loans      1,026,271     18,848 7.35%   1,185,714   22,482 7.58%  (3,634) (2,946)   (688)
Home equity lines of credit       142,262     1,479  4.22%     123,477    1,470 4.83%       9     829    (820)
Installment loans                  14,829       492 13.46%      18,828      635 13.67%   (143)   (133)    (10)
                               -----------    -------------   --------    -------------------------------------
Loans, net of unearned income   1,384,910     24,604 7.12%    1,536,995  28,743 7.49%   (4,139) (2,394) (1,745)

Securities available for sale:
U.S. Treasuries and agencies      249,485     3,391  5.44%    161,164     2,957 7.34%     434   4,458  (4,024)
Mortgage-backed securities         59,666       991  6.64%     76,461     1,373 7.18%    (382)   (285)    (97)
States and political              222,949     4,467  8.01%    218,206     4,337 7.95%     130      95      35
  subdivisions
Other                             116,921     2,228  7.63%     87,383     1,584 7.26%     644     559      85
                              -----------    -------------   --------    -------------------------------------
  Total securities available     649,021     11,077  6.83%    543,214    10,251 7.55%     826   4,827  (4,001)
for sale

Federal funds sold and other
  short-term investments          540,556     1,655  1.24%    433,879     1,877 1.75%    (222)  1,930  (2,152)
                               -----------    -------------   --------    -------------------------------------
  Total Interest earning        2,574,487     37,336 5.81%    2,514,088   40,8716.51%  (3,535)   4,363 (7,898)
assets                                       -------------               -------------------------------------
Allowance for loan losses        (52,682)                     (57,748)
Cash and non-interest earning    168,211                      174,804
assets                          -----------                    --------

  Total assets                  2,690,016                   $ 2,631,144
                                ===========                    ========

Liabilities and shareholders' equity
Deposits:
 Interest bearing checking        319,117       511  0.65%  $ 294,142       770 1.06%   (259)    388    (647)
 Money market accounts            144,143       553  1.55%     85,835       445 2.10%    108     759    (651)
 Savings                          725,211     2,570  1.44%    669,842     3,253 1.97%   (683)   1,508 (2,191)
 Time deposits                    911,445     7,719  3.43%    888,655     9,819 4.48% (2,100)   1,632 (3,732)
                               -----------    ------------------------    -------------------------------------
 Total interest bearing        2,099,916     11,353 2.19%   1,938,474   14,287 2.99%  (2,934)   4,287 (7,221)
    deposits
Short-term borrowings             148,306       347  0.95%    239,065       856 1.45%    (509)   (266)   (243)
Long-term debt                        397         6  5.93%        582         9 5.95%      (3)     (3)    ---
                                 -----------    ------------------------    -------------------------------------
  Total interest bearing        2,248,619     11,706 2.11%    2,178,121  15,152 2.82%  (3,446)   4,018 (7,464)
    liabilities                    ------                      ------      -------------------------
Demand deposits                   173,400                     189,582
Other liabilities                  36,161                      53,966
Shareholders' equity              231,836                     209,475
                               -----------                    --------
  Total liab. & shareholders'   2,690,016                  $ 2,631,144
equity                          ===========                    ========

Net interest income                           25,630                     25,719          (89)     345   (434)
                                              ------                     ------       ------------------------
Net interest spread                                 3.70%                       3.69%
Net interest margin (net interest
Income to total interest earning assets)            3.96%                       4.07%

Tax equivalent adjustment                     1,935                      1,808
                                              ------                     ------
   Net interest income per book          $   23,695                   $ 23,911

                                             ======                     ======

                                       22








Item 3.

Quantitative and Qualitative Disclosures about Market Risk

As detailed in the Annual  Report to  Shareholders  as of December  31, 2002 the
Company is subject to interest  rate risk as it is  principal  market  risk.  As
noted in detail  throughout  this  Management's  Discussion and Analysis for the
three months ended March 31, 2003 the Company continues to respond to changes in
interest  rates in a fashion  to  position  the  Company to meet both short term
earning  goals but to also allow the  Company to respond to changes in  interest
rates in the future.  Consequently the average balance of federal funds sold and
other short-term investments has increased from $433.9 million in 2002 to $540.6
million  in  2003.  These  increases  in  federal  funds  sold  and  short  term
investments  position the Company with added funds  available for  investment in
the securities and loan portfolios if rates rise.


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.



                                       23





  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:  May 13, 2003                        By: /s/Robert T. Cushing
                                       -----------------------------------------
                                             Robert T. Cushing
                                             President, Chief Executive Officer,
                                             and Chief Financial Officer



                                       24




                      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 fac
     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 egistrant's internal
         controls; and


                                       25



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:  May 13, 2003

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

     Chief Executive Officer and
     Chief Financial Officer



                                       26




                                 Exhibits Index


Reg S-K
Exhibit No.               Description                                 Page No.
- --------------------------------------------------------------------------------
3(ii)a           Amended and Restated Bylaws of TrustCo Bank Corp NY     26

99.1             Certification Pursuant To 18 U.S.C. Section 1350,
                 As Adopted Pursuant to Section 906 Of The Sarbanes-     37
                 Oxley Act of 2002





                                       27





                                                                  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.


                                       28



                                    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 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


                                       29



vacancy  may be filled by  appointment  made by the Board in advance of the
meeting or at the meeting by the person presiding thereat.


2.6 ORGANIZATION. At every meeting of shareholders, the 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 member of such
committees as the Board may from time to time determine.


                                       30



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.


                                       31



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.

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  [Reserved]

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


                                    ARTICLE 5

                                    OFFICERS

5.1  OFFICERS.  The Board 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.


                                       32



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 and the Chief Executive  Officer,  and shall perform such
other  duties as may from time to time be  assigned  them by the Board or by the
Chief Executive Officer. The President and any Vice President may also, with the
Secretary,  sign and execute, in the name of the Corporation,  deeds, mortgages,
bonds,  contracts and other instruments,  subject to any restrictions imposed by
the Bylaws, Board or applicable laws.


                                    ARTICLE 6

                              CONTRACTS, LOANS, ETC

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

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


                                       33



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.

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.

                                       34



                                    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 three or more  available  members of the Board of  Directors
shall be  responsible  for the full  conduct and  management  of the affairs and
business  of the  Corporation,  notwithstanding  any  other  provision  of these
Bylaws,  and such  directors  shall  further be empowered to exercise all powers
reserved to any and all committees of the Board established  pursuant to Article
4 of these  Bylaws,  until such time as the incumbent  Board or a  reconstituted
Board is capable of assuming  full  conduct and  management  of such affairs and
business.


                                    ARTICLE 9

                                      SEAL

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


                                   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.


                                       35


                                   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.


                                   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.



                                       36


        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.


                                       37







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.
                                                 By:/s/Henry C. Collins
                                          -------------------------------------
                                                       Secretary

                                                 May 13, 2003
                                          -------------------------------------
                                                          Date


                                       38


                                                           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 March 31, 2003 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





May 13, 2003



                                       39