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

                                    Form 10-Q

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

              For the quarter ended          Commission File Number 0-10592
                June 30, 2004

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

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


                  5 SARNOWSKI DRIVE, GLENVILLE, NEW YORK 12302
               (Address of principal executive offices) (Zip Code)

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


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 July 30,2004
        ---------------------------                ----------------------
               $1 Par Value                               74,309,810













                              TrustCo Bank Corp NY

                                      INDEX



  Part I.         FINANCIAL INFORMATION                            PAGE NO.
  Item 1.       Interim Financial Statements (Unaudited):              2
                Consolidated Statements of Income for the Three
                Months and Six Months Ended June 30, 2004 and 2003

                Consolidated Statements of Condition as of June 30,    3
                2004 and December 31, 2003

                Consolidated Statements of Cash Flows for the Six      4 - 5
                Months Ended June 30, 2004 and 2003

                Notes to Consolidated Interim Financial Statements     6 - 11

                Report of Independent Registered Public                12
                Accounting Firm

  Item 2.       Management's Discussion and Analysis                   13 - 28

  Item 3.       Quantitative and Qualitative Disclosures About         29
                Market Risk

  Item 4.       Controls and Procedures                                29

  Part II.      OTHER INFORMATION

  Item 1.       Legal Proceedings                                      30

  Item 2.       Changes in Securities, Use of Proceeds and             30
                Issuer Purchases of Equity Securities

  Item 3.       Defaults Upon Senior Securities                        30

  Item 4.       Submissions of Matters to Vote of Security Holders     31

  Item 5.       Other Information                                      32

  Item 6.       Exhibits and Reports on Form 8-K                       32


                                       1










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


                                                                 3 Months  Ended         6 Months  Ended
                                                                      June 30                 June 30
                                                                2004        2003         2004        2003
                                                                ----        ----         ----        ----
   Interest  income:
                                                                                       
    Interest and fees on loans                          $     18,429      22,722       37,210      47,308
    Interest on U. S. Treasuries and agencies                  9,892       5,707       20,727       9,094
    Interest on states and
political
     subdivisions                                              2,180       2,950        4,511       5,918
    Interest on mortgage-backed securities                       657       1,014        1,537       2,005
    Interest and dividends on other securities                 1,741         870        2,129       2,684
    Interest on federal funds sold and other short-term        1,206       1,482        2,400       3,137
investments
                                                           -------------------------------------------------

       Total interest income                                  34,105      34,745       68,514      70,146
                                                           -------------------------------------------------

   Interest expense:
    Interest on deposits:
       Interest-bearing checking                                 395         379          785         890
       Savings                                                 1,982       2,373        3,905       4,943
       Money market deposit accounts                             379         508          828       1,061
       Time deposits                                           6,480       6,822       12,883      14,541
    Interest on short-term borrowings                            201         259          379         606
    Interest on long-term debt                                     2           5            5          11
                                                           -------------------------------------------------

      Total interest expense                                   9,439      10,346       18,785      22,052
                                                           -------------------------------------------------

      Net interest income                                     24,666      24,399       49,729      48,094
   Provision for loan losses                                     150         300          300         600
                                                           -------------------------------------------------
      Net interest income after provision
       for loan losses                                        24,516      24,099       49,429      47,494
                                                           -------------------------------------------------

   Noninterest income:
    Trust department income                                    1,532       1,573        2,999       2,972
    Fees for other services to customers                       2,814       2,936        5,295       5,556
    Net gain on securities transactions                        3,588       2,234        7,774       5,330
    Other                                                        441         765        1,028       1,500
                                                           -------------------------------------------------
     Total noninterest income                                  8,375       7,508       17,096      15,358
                                                            -------------------------------------------------

   Noninterest expenses:

Salaries and employee benefits                                 5,185       5,066       10,462      10,314
Net occupancy expense                                          1,580       1,482       3,504        3,184
Equipment expense                                                487         688         940         1,914
Professional services                                            953         777        1,757        1,397
Outsourced services                                            1,054       1,850       2,177        3,100
Other real estate expenses / (income)                            (76)       (163)        (221)       (197)
Other                                                          2,516       2,879       5,588        5,536
                                                           -------------------------------------------------
Total noninterest expenses                                    11,699      12,579       24,207      25,248
                                                           -------------------------------------------------

   Income before taxes                                        21,192      19,028       42,318      37,604
 Income taxes                                                  6,821       5,617       13,814      11,001
                                                            -------------------------------------------------

       Net income                                       $     14,371      13,411       28,504      26,603
                                                             ================================================

Net income per Common Share:
       - Basic                                          $      0.193       0.180        0.384       0.358
                                                             ===============================================

       - Diluted                                        $      0.191       0.178        0.380       0.354
                                                             ==============================================


See accompanying notes to consolidated interim financial statements.



                                       2







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

                                                                         6/30/04                   12/31/03
                                                                         -------                   --------
  ASSETS:

                                                                                               
 Cash and due from banks                                        $         46,575                     56,425

 Federal funds sold and other short-term investments                     484,433                    355,257
                                                                     ----------------           ----------------
   Total cash and cash equivalents                                       531,008                    411,682
                                                                     ----------------           ----------------

 Securities available for sale:
  U. S. Treasuries and agencies                                          744,749                    863,658
  States and political subdivisions                                      165,203                    191,727
  Mortgage-backed securities                                             179,079                     66,322
  Other                                                                   33,235                     55,219
                                                                     ----------------           ----------------
   Total securities available for sale                                 1,122,266                  1,176,926
                                                                     ----------------           ----------------

 Loans:
  Commercial                                                             193,669                    193,613
  Residential mortgage loans                                             778,550                    783,591
  Home equity line of credit                                             181,302                    171,078
  Installment loans                                                       13,271                     14,365
                                                                      ----------------           ----------------

   Total loans                                                         1,166,792                  1,162,647
 Less:
  Allowance for loan losses                                               48,347                     48,739
  Unearned income                                                            382                        381
                                                                      ----------------           ----------------
  Net loans                                                            1,118,063                  1,113,527
                                                                      ----------------           ----------------

 Bank premises and equipment                                              20,091                     20,168
 Other assets                                                             57,799                     55,816
                                                                      ----------------           ----------------

    Total assets                                                $      2,849,227                  2,778,119
                                                                      ================           ================

  LIABILITIES:
 Deposits:
  Demand                                                        $        209,271                    197,116
  Interest-bearing checking                                              332,269                    334,038
  Savings                                                                827,145                    780,862
  Money market deposit accounts                                          160,944                    159,645
  Certificates of deposit (in denominations of
   $100,000 or more)                                                     174,882                    170,423
  Other time deposits                                                    789,485                    777,726
                                                                     ----------------           ----------------
   Total deposits                                                      2,493,996                  2,419,810

 Short-term borrowings                                                   106,656                     90,608
 Long-term debt                                                              141                        239
 Accrued expenses and other liabilities                                   33,815                     40,700
                                                                     ----------------           ----------------

   Total liabilities                                                   2,634,608                  2,551,357
                                                                     ----------------           ----------------

  SHAREHOLDERS' EQUITY:
 Capital stock par value $1; 100,000,000 shares authorized,
 and 81,447,650 and 80,711,016 shares issued at June 30, 2004
 and December 31, 2003, respectively                                      81,448                     80,711
 Surplus                                                                 108,144                    103,611
 Undivided profits                                                        84,297                     78,051
 Accumulated other comprehensive income:
   Net unrealized gain on securities available for sale                    3,924                     21,042
 Treasury stock at cost - 7,256,734 and 6,765,119 shares at
   June 30, 2004 and December 31, 2003, respectively                     (63,194)                   (56,653)
                                                                   ----------------           ----------------

   Total shareholders' equity                                            214,619                    226,762
                                                                   ----------------           ----------------

   Total liabilities and shareholders' equity                        $ 2,849,227                  2,778,119
                                                                   ================           ================

 See accompanying notes to consolidated interim financial statements.






                                       3





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

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
SIX MONTHS ENDED June 30,                                                   2004                        2003
                                                                        ----------------          ----------------

Cash flows from operating activities:
                                                                                                
Net income                                                          $     28,504                      26,603
                                                                        ----------------          ----------------

Adjustments to reconcile net income to net cash provided by operating
 activities:
  Depreciation and amortization                                              943                      1,362
  Net loss on sales of bank premises and equipment                            55                        ---
  Provision for loan losses                                                  300                       600
  Net gain on securities transactions                                     (7,774)                   (5,330)
  Deferred tax expense (benefit)                                           1,264                      (835)
  (Increase)/decrease in taxes receivable                                 (8,969)                    9,496
  Decrease/(increase) in interest receivable                                 481                    (1,448)
  Decrease in interest payable                                              (191)                     (530)
  Decrease in other assets                                                16,573                     1,124
  Decrease in accrued expenses and other liabilities                      (6,725)                   (2,796)
                                                                        ----------------          ----------------
    Total adjustments                                                     (4,043)                    1,643
                                                                        ----------------          ----------------

Net cash provided by operating activities                                 24,461                    28,246

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

Cash flows from investing activities:

  Proceeds from sales and calls of securities available for sale         836,549                   398,039
  Purchase of securities available for sale                             (803,126)                 (704,548)
  Proceeds from maturities of securities available for sale                  561                     2,366
  Net (increase)/decrease  in loans                                       (4,836)                  142,338
  Proceeds from sales of bank premises and equipment                          23                      ---
  Proceeds from sales of real estate owned                                   ---                        86
  Capital expenditures                                                      (944)                   (1,066)
                                                                        ----------------          ----------------

    Net cash provided by (used in) investing activities                   28,227                  (162,785)
                                                                        ----------------          ----------------

Cash flows from financing activities:

  Net increase in deposits                                                74,186                    61,314
  Net increase/(decrease) in short-term borrowings                        16,048                   (69,948)
  Repayment of long-term debt                                                (98)                      (93)
  Proceeds from exercise of stock options                                  5,270                     4,417
  Proceeds from sale of treasury stock                                     3,893                     3,786
  Purchase of treasury stock                                             (10,434)                  (14,230)
  Dividends paid                                                         (22,227)                  (22,687)
                                                                      ----------------          ----------------

    Net cash provided by (used in) financing activities                   66,638                   (37,441)
                                                                      ----------------          ----------------

Net increase/(decrease) in cash and cash equivalents                     119,326                  (171,980)

Cash and cash equivalents at beginning of period                         411,682                   606,082
                                                                      ----------------          ----------------

Cash and cash equivalents at end of period                             $ 531,008                   434,102
                                                                      ================          ================

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



                                       4








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



SUPPLEMENTAL INFORMATION:
SIX MONTHS ENDED June 30,                                                    2004                      2003
                                                                        ----------------          ----------------


                                                                                               
  Interest paid                                                         $  18,976                    22,582
  Income taxes paid                                                         3,384                     2,385
  Increase/(decrease) in dividends payable                                     31                      (454)
  Increase/(decrease) in net unrealized gain on securities
   available for sale (pre-tax)                                           (28,450)                    1,524
  Change in deferred tax effect on net unrealized gain
   on securities available for sale                                        11,332                     (283)






































See accompanying notes to consolidated interim financial statements.



                                       5









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

1.      Financial Statement Presentation
In the opinion of the  management  of TrustCo  Bank Corp NY (the  Company),  the
accompanying  unaudited  Consolidated  Interim Financial  Statements contain all
adjustments  necessary to present  fairly the financial  position as of June 30,
2004,  the results of operations  for the three months and six months ended June
30,  2004 and 2003,  and cash flows for the six months  ended June 30,  2004 and
2003. 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 2003 Annual Report to Shareholders on Form 10-K.

2.       Earnings Per Share
A  reconciliation  of the  component  parts of earnings  per share for the three
month and six month periods ended June 30, 2004 and 2003 follows:



                                                                         Weighted Average Shares
  (In thousands,                                            Net                Outstanding             Per Share
  except per share data)                                   Income                                       Amounts
                                                      ----------------- -------------------------- -------------------
  For the quarter ended June 30, 2004:

  Basic EPS:
     Net income available to
                                                                                                      
     common shareholders..............                         $14,371                     74,354              $0.193

  Effect of Dilutive Securities:
     Stock options.............................                 ------                        741             (0.002)

                                                      ----------------- -------------------------- -------------------
  Diluted EPS                                                  $14,371                     75,095              $0.191
                                                      ================= ========================== ===================

  For six months ended June 30, 2004:

  Basic EPS:
     Net income available to
     common shareholders..............                         $28,504                     74,241              $0.384

  Effect of Dilutive Securities:
     Stock options.............................                -------                        844             (0.004)

                                                      ----------------- -------------------------- -------------------
  Diluted EPS                                                  $28,504                     75,085              $0.380
                                                      ================= ========================== ===================
  There were no antidilutive stock options as of June 30, 2004.


                                       6


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

2.         Earnings Per Share (continued)




                                                                         Weighted Average Shares
  (In thousands,                                            Net                Outstanding             Per Share
  except per share data)                                   Income                                       Amounts
                                                      ----------------- -------------------------- -------------------
  For the quarter ended June 30, 2003:

  Basic EPS:
     Net income available to
                                                                                                      
     common shareholders..............                         $13,411                     74,369              $0.180

  Effect of Dilutive Securities:
     Stock options.............................                 ------                        868              (0.002)

                                                      ----------------- -------------------------- -------------------
  Diluted EPS                                                  $13,411                     75,237              $0.178
                                                      ================= ========================== ===================

  For six months ended June 30, 2003:

  Basic EPS:
     Net income available to
     common shareholders..............                         $26,603                     74,309              $0.358

  Effect of Dilutive Securities:
     Stock options.............................                -------                        901             (0.004)

                                                      ----------------- -------------------------- -------------------
  Diluted EPS                                                  $26,603                     75,210              $0.354
                                                      ================= ========================== ===================
  There were 793,250 stock options which were antidilutive as of June 30, 2003
  and were therefore excluded from the June 30, 2003 calculations.


                                       7





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), as amended
by  Statement  of  Financial  Accounting  Standards  No.  148,  "Accounting  for
Stock-Based  Compensation-Transition and Disclosure". 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" 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 June 30, 2004 and 2003 would have been as follows:

(dollars in thousands except per share data)



                                                Three Months Ended                           Six Months Ended
                                                      June 30,                                    June 30,
                                               2004          2003                         2004              2003
                                              --------------------                        ----------------------
  Net income:
                                                                                              
      As reported                          $14,371           13,411                      28,504           26,603
  Deduct: total stock-based
  compensation expense
  determined under fair
  value based method
  for all awards, net of
  related tax effects                         (165)            (231)                       (331)            (463)
                                          -------------------------                     --------------------------
      Pro forma net income                 $14,206           13,180                      28,173            26,140
                                          --------------------------                    ---------------------------
 Earnings per share:
      Basic - as reported                   $ .193             .180                        .384              .358
      Basic - pro forma                       .191             .177                        .379              .352

      Diluted - as reported                   .191             .178                        .380              .354
      Diluted - pro forma                     .189             .175                        .375              .348


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 six months of 2004.



                                       8






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

4.      Comprehensive Income (Loss)

Comprehensive  income (loss) for the three month periods ended June 30, 2004 and
2003  was  $(6,720,000)  and  $18,057,000,  respectively,  and  $11,386,000  and
$27,844,000   for  the  six  month   periods  ended  June  30,  2004  and  2003,
respectively.  The following  summarizes the  components of other  comprehensive
income (loss):



                                                                               (dollars in thousands)
                                                                             Three months ended June 30
                                                                                  2004                2003
                                                                       ----------------------------------------
  Unrealized holding gains (losses) arising during period, net of
  tax (pre-tax loss of $31,471 for 2004 and pre-tax gain of $9,917
  for 2003)
                                                                                            
                                                                              $(18,933)              5,997

  Reclassification adjustment for net gain realized in net income
  during the period, net of tax (pre-tax gains of $3,588 for 2004
  and $2,234 for 2003)                                                          (2,158)             (1,351)

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


  Other comprehensive income (loss)                                           $(21,091)              4,646
                                                                       =======================================

                                                                               (dollars in thousands)
                                                                              Six months ended June 30
                                                                                  2004                2003
  Unrealized holding gains (losses) arising during period, net of
  tax (pre-tax loss of $20,676 for 2004 and pre-tax gain of $6,854
  for 2003)                                                                   $(12,442)              4,436

  Reclassification adjustment for net gain realized in net income
  during the period, net of tax (pre-tax gains of $7,774 for 2004
  and $5,330 for 2003)                                                          (4,676)             (3,195)
                                                                        ---------------------------------------


  Other comprehensive income (loss)                                           $(17,118)              1,241
                                                                        =======================================




                                       9





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

5.       Benefit Plans
The table below outlines the  component's of the Company's net periodic  expense
(benefit)  recognized  during the  periods  ended June 30, 2004 and 2003 for its
pension and other postretirement benefit plans:



Components of Net Periodic Expense/(Benefit) for the three months ended June 30,

                                               Pension Benefits                  Other Postretirement Benefits
                                            2004              2003                  2004                2003
                                         ----------------------------             -----------------------------
                                                                                              
Service cost                              $ 216               174                       1                 1

Interest cost                               410               352                       8                12

Expected return on plan assets             (348)             (416)                    (58)              (94)

Amortization of prior
  service cost (credit)                      38                 6                    (114)             (101)

Amortization of net actuarial gain           -                  -                       -               (11)
                                         ----------------------------              -----------------------------
Net periodic expense/(benefit)            $ 316               116                    (163)             (193)
                                         ============================              ==============================

Components of Net Periodic Expense/(Benefit) for the six months ended June 30,

                                               Pension Benefits                  Other Postretirement Benefits
                                            2004              2003                  2004                2003
                                           -----------------------               ------------------------------
Service cost                              $ 432               348                       2                 2

Interest cost                               820               704                      16                24

Expected return on plan assets             (859)             (832)                   (247)            (188)

Amortization of prior
   service cost (credit)                     76                12                    (228)             (202)

Amortization of net actuarial gain           -                 -                       -                (22)
                                           ------------------------              -------------------------------
Net periodic expense/(benefit)            $ 469               232                    (457)             (386)
                                          =========================              ===============================

















                                       10



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

5.       Benefit Plans (Continued)

Contributions
The Company previously  disclosed in its consolidated  financial  statements for
the  year  ended  December  31,  2003 ,  that  it did not  expect  to  make  any
contributions to its pension and other postretirement  benefit plans in 2004. As
of June 30,  2004,  no  contributions  have been  made.  The  Company  presently
anticipates  that, in accordance with IRS limitations and accounting  standards,
it will not make any contributions in 2004.

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  $ 4.2 million at June 30, 2004 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 June 30, 2004 was insignificant.


                                       11



Report of Independent Registered Public Accounting Firm

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 June 30, 2004,  the related  consolidated
statements  of income for the three month and six month  periods  ended June 30,
2004 and 2003, and the related consolidated statements of cash flows for the six
month  periods  ended  June 30,  2004 and  2003.  These  consolidated  financial
statements are the responsibility of the Company's management.

We conducted our review in accordance  with standards  established by the Public
Company  Accounting  Oversight  Board  (United  States).  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 the
standards of the Public Company Accounting  Oversight Board (United States), 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 U.S. generally accepted accounting principles.

We have  previously  audited,  in accordance  with standards  established by the
Public Company  Accounting  Oversight Board (United  States),  the  consolidated
statement of condition of TrustCo Bank Corp NY and  subsidiaries  as of December
31,  2003,  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 February 20, 2004, 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, 2003 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
July 12, 2004


                                       12





                              TrustCo Bank Corp NY
                      Management's Discussion and Analysis
                                  June 30, 2004

The review that follows focuses on the factors affecting the financial condition
and results of  operations  of TrustCo  Bank Corp NY  ("TrustCo"  or  "Company")
during  the  three  month  and six  month  periods  ended  June 30,  2004,  with
comparisons to 2003 as applicable.  Interest income, 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 2003 Annual  Report to  Shareholders  should be read in  conjunction
with  this  review.  Amounts  in prior  period  consolidated  interim  financial
statements  are  reclassified  whenever  necessary  to  conform  to the  current
period's presentation.

Forward-looking Statements
Statements  included  in this review and in future  filings by TrustCo  with the
Securities and Exchange  Commission,  in TrustCo's press  releases,  and in oral
statements made with the approval of an authorized executive officer,  which are
not historical or current facts, are "forward-looking  statements" made pursuant
to the safe harbor provisions of the Private Securities Litigation Reform Act of
1995, and are subject to certain risks and uncertainties that could cause actual
results  to differ  materially  from  historical  earnings  and those  presently
anticipated or projected.  TrustCo wishes to caution  readers not to place undue
reliance on any such forward-looking statements, which speak only as of the date
made. The following important factors, among others, in some cases have affected
and in the  future  could  affect  TrustCo's  actual  results,  and could  cause
TrustCo's actual financial  performance to differ materially from that expressed
in any forward-looking  statement:  (1) credit risk, (2) interest rate risk, (3)
competition,  (4)  changes in the  regulatory  environment,  and (5)  changes in
general business and economic trends. The foregoing list should not be construed
as exhaustive,  and the Company disclaims any obligation to subsequently  revise
any forward-looking statements to reflect events or circumstances after the date
of such statements, or to reflect the occurrence of anticipated or unanticipated
events.

Following this discussion is the table "Distribution of Assets,  Liabilities and
Shareholders'  Equity:  Interest Rates and Interest  Differential" which gives a
detailed  breakdown of TrustCo's  average  interest  earning assets and interest
bearing  liabilities for the three months and six months ended June 30, 2004 and
2003.

Overview
TrustCo recorded net income of $14.4 million,  or $0.191 of diluted earnings per
share for the three  months  ended June 30,  2004,  as compared to net income of
$13.4  million or $0.178 of  diluted  earnings  per share in the same  period in
2003. For the six month period ended June 30, 2004,  TrustCo recorded net income
of $28.5 million,  or $0.380 of diluted earnings per share, as compared to $26.6
million,  or $0.354 of diluted  earnings per share for the comparable  period in
2003.

                                       13



TrustCo Bank Corp NY
Management's Discussion and Analysis - continued
June 30, 2004

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

`   A $112.7 million increase in the average balance of interest
    earning assets from $2.60 billion for the six-month period ended
    June 30, 2003 to $2.71 billion for the six-month period ended
    June 30, 2004,

`   A reduction in the provision for loan losses from $600 thousand in 2003 to
    $300 thousand in 2004,

`   An increase in total noninterest income from $15.4 million in
    2003 to $17.1 million in 2004. Within this category, securities
    transactions resulted in $5.3 million of net gains in 2003
    compared to $7.8 million in 2004, and

`   A reduction in total  noninterest  expense from $25.2  million for the six
    months ended June 30, 2003 to $24.2 million for the comparable period in
    2004.


Partially  offsetting  these year to date positive factors was a decrease in net
interest margin from 3.98% in 2003 to 3.87% in 2004.

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

The following  Management's  Discussion  and Analysis for the second quarter and
first six months of 2004 compared to the  comparable  periods in 2003 is greatly
affected by the change in interest  rates in the  marketplace  in which  TrustCo
competes. Included in the 2003 Annual Report to Shareholders is a description of
the effect interest rates had on the results for the year 2003 compared to 2002.
Most of the same market  factors  discussed in the 2003 Annual Report also had a
significant impact on 2004 results.

Interest rates have remained at low levels during the second quarter of 2004 and
for the six months ended June 30,2004. The federal funds rate was 1.00% for most
of the  first  half of 2004 and was  increased  to 1.25% on June 30,  2004.  The
federal  funds rate has a  significant  effect on the  general  marketplace  and
impacts  the rates  earned on loans and  investments  along  with  rates paid on
deposits. As described in this management's  discussion and analysis, the effect
of this  prolonged  period of low interest rates has caused the average yield on
the interest earning assets to decrease from 5.70% for the first half of 2003 to
5.27% for the comparable  period in 2004, a reduction of 43 basis points.  Along
with this  reduction  in the  yields on assets,  there has been a  corresponding
decrease in the rates paid on interest bearing liabilities from 1.97% in 2003 to
1.60% for the first half of 2004.  The net effect of these  changes has resulted
in a net interest  margin of 3.87% on a year to date basis for 2004  compared to
3.98% for 2003.

                                       14


During the second quarter of 2004 market  interest rates on securities and loans
have  increased in  anticipation  of increases in the federal  funds rate. As an
example, the 10 year treasury bond yielded 3.84% at the end of the first quarter
of 2004 and has  increased 74 basis  points to 4.58% as of June 30, 2004.  These
changes  have had a  significant  impact on the market  value of the  securities
available for sale  portfolio.  At March 31, 2004 the net unrealized gain in the
securities  available for sale  portfolio was $41.6 million as compared to $ 6.5
million at June 30, 2004. This increase in market interest rates has significant
implications  on the fair value of assets and  liabilities  on the balance sheet
along with net interest  income  implications  as the Company  reinvests  excess
liquidity at these higher interest rates. Through early August there has not yet
been  a  noticeable   corresponding   increase  in  rates  on  interest  bearing
liabilities.

Earning Assets
Total average  balance of interest  earning assets  increased from $2.62 billion
for the second  quarter of 2003 to $2.75 billion for the second  quarter of 2004
with an  average  yield of 5.58% in 2003 and 5.16% in 2004.  Income  on  earning
assets  decreased  during this same  time-period  from $36.5  million in 2003 to
$35.5 million in 2004.

For the six month period ended June 30,  2004,  the average  balance of interest
earning  assets  was $2.71  billion,  an  increase  of $112.7  million  from the
comparable  period  in 2003 of $2.60  billion.  The  average  yield on  interest
earning  assets was 5.70% for 2003,  compared to 5.27% in 2004.  The increase in
the average  balance of earning  assets did not offset the decrease in the yield
earned on these assets,  thereby  resulting in a reduction in interest income of
$2.6  million to $71.2  million  for the six months of 2004,  compared  to $73.8
million for the six months of 2003.

Loans
The average  balance of loans for the second  quarter was $1.16  billion in 2004
and $1.31 billion in 2003.  The yield on loans  decreased  from 6.96% in 2003 to
6.35% in 2004. The combination of the lower average balances and the lower rates
resulted in a decrease in the interest income on loans by $4.3 million.

For the six-month  period ended June 30, 2004,  the average  balance in the loan
portfolio was $1.16 billion compared to $1.35 billion for the comparable  period
in 2003.  The average yield  decreased  from 7.04% in 2003 to 6.41% in 2004. The
decrease  in the  average  balance  of loans  outstanding  and the impact of the
decrease in the yield resulted in total interest income of $37.2 million in 2004
compared to $47.3 million in 2003.

                                       15


During  the  second  quarter  and first  half of 2004,  the  balance of the loan
portfolio  decreased  primarily  as a result of  residential  mortgages,  though
changes were also noted in other loan areas.  The average balance of residential
mortgage loans for the first half of 2004 was $779.8 million  compared to $982.7
million in 2003, a decrease of 20.6%. The average yield on residential  mortgage
loans  decreased by 51 basis  points  compared to 2003.  The average  balance of
residential  mortgage  loans for the second  quarter of 2004 was $777.4  million
compared to $939.5 million for the comparable  period in 2003. The average yield
decreased to 6.72% for the second quarter of 2004 compared to 7.26% for 2003.

TrustCo  actively  markets the  residential  mortgage 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 previously,  market interest rates have
dropped  significantly  as a result of  national  economic  policy in the United
States.  During this period of low interest rates, TrustCo aggressively marketed
the  unique  aspects  of its  loan  products  thereby  attempting  to  create  a
differentiation  from other lenders.  These unique aspects include extremely low
closing costs,  fast turnaround  time on loan  approvals,  no escrow or mortgage
insurance  requirements  and the fact  that the  Company  holds  these  loans in
portfolio  and does not sell  them  into the  secondary  markets.  However,  the
decrease in the  residential  mortgage  loan  portfolio  reflects the results of
historical  low interest  rates in the  residential  loan area and the desire by
loan  customers  to obtain  these  historic  low  rates.  In light of  TrustCo's
decision to hold loans in portfolio, management made the decision to offer loans
at slightly  higher  interest rates compared to the local  competition.  The end
result was the decline in balances in this portfolio from a combination of lower
originations  and higher  prepayments  from  refinancings  with  other  lenders.
TrustCo was somewhat  successful  in its  marketing  efforts with respect to the
unique aspects of its loan products, however, these successes were not enough to
offset  the  amount  of  refinancings  as a  result  of  customers  looking  for
absolutely the lowest interest rates being offered in the marketplace.

Though there is debate among nationally recognized economists, the general tenor
of the national  economy is for improvement and increases in long-term  interest
rates.  Consequently the significant amount of refinancing that has occurred may
be  substantially  completed with only residual  effects into the second half of
2004.  Assuming a rise in long-term interest rates, the Company would anticipate
that the unique  features of its loan product will once again attract  customers
in the residential mortgage loan area.

                                       16


TrustCo Bank Corp NY
Management's Discussion and Analysis - continued
June 30, 2004

The impact of the prolonged  period of decreases in the benchmark  interest rate
indexes  (prime rate,  federal funds rate,  etc.) is apparent in the decrease in
the yield earned in the  commercial  loan,  home equity loan and  consumer  loan
portfolios. The average yields earned on these loan types in 2004 were 55 bp, 28
bp andr 162 bp  respectively,  less than the average  yields earned in the first
six months of 2003.

The average  balance of home equity lines of credit  increased to $179.3 million
in the  second  quarter of 2004  compared  to $150.9  million in the  comparable
period in 2003.  The average yield during this time period was 3.88% in 2004 and
4.10% in 2003. The six month results reflected these same trends with an average
balance of $146.6  million in 2003 and $176.8 million in 2004. The average yield
for the six  months of 2004 was 3.88% and 4.16% for 2003.  The  increase  in the
average  balance of home equity lines of credit  reflects  consumers'  desire to
obtain the lowest cost financing vehicles available.  Trustco's home equity line
of credit is at the prime rate  during an  introductory  period and then  floats
with prime over the life of the line.  Closing costs are waived for consumers so
long as the line remains active and utilized for a set period of time.

Securities Available for Sale
During the second quarter of 2004, the average  balance of securities  available
for sale was $1.09 billion with a yield of 5.80%, compared to $832.5 million for
the  second  quarter  of 2003  with a yield of  5.89%.  The  combination  of the
increase  in average  balance  partially  offset by the  decrease in the average
yield caused an increase in interest income on securities  available for sale of
approximately $3.6 million between the second quarter of 2004 and 2003.

The six-month  results  reflect  similar  trends.  The total average  balance of
securities  available  for sale during the six months of 2004 was $1.06  billion
with an average yield of 5.97% compared to an average balance for 2003 of $741.3
million with a yield of 6.30%.

Within  the  portfolio  of  securities  available  for sale,  there was a $246.2
million  increase in the average  balance of US Treasury and agency  obligations
from  $479.2  million in the second  quarter of 2003 to $725.4  million  for the
comparable  period in 2004.  The yield on this category of securities  increased
from 4.76% in 2003 to 5.45% in 2004.

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
investment  yields on 2004  purchases are overall 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.
Virtually  all of the new purchases of US Treasury and agency  obligations  were
callable agency bonds issued by Freddie Mac, FNMA and the FHLB.

                                       17


These  bonds  have call  features  that  allow the issuer to redeem the bonds at
predetermined times.

The six month  balance for US Treasury  and agency  obligations  increased  from
$365.0 million in 2003 to $735.5 million in 2004. The yield was 5.64% in 2004 as
compared to 4.99% in 2003.

The other  securities  category also increased during the second quarter of 2004
to an average  balance of $146.2  million as compared  to $63.7  million for the
comparable   period  in  2003.   This  increase  was  due  to  the  purchase  of
approximately $128.2 million of collateralized mortgage obligations during 2004.
All of the  collateralized  mortgage  obligations  are government  agency issued
bonds with relatively short anticipated cash flow lives.

As  previously  noted,  during the second half of 2003 and into 2004  management
decided  to  invest  some of the  additional  cash  flows  coming  from the loan
portfolio refinancings into the securities available for sale portfolio so as to
provide  interest  income and as a means of utilizing  these funds other than in
overnight  investments.  The securities  purchased  during this time period have
been  primarily   federal  agency  bonds  consistent  with  the  Company's  past
practices.  While this strategy  provides the Company with  additional  interest
income over the federal  funds rate,  it does subject  these assets to a greater
degree of interest rate risk.  General market interest rate increases impact the
market value of the securities  available for sale portfolio  thereby creating a
reduction in the overall  portfolio's  unrealized gain position and lowering the
Company's  accumulated other comprehensive  income (a component of shareholders'
equity).

Federal Funds Sold and Other Short-Term Investments
During the second quarter of 2004, the average balance of federal funds sold and
other short-term  investments was $496.2 million with a yield of 0.98%, compared
to the average  balance for the three month period ended June 30, 2003 of $475.5
million  with an  average  yield of 1.25%.  The $20.8  million  increase  in the
average  balance,  combined  with the 27 basis  points  decrease  in the average
yield,  resulted  in total  interest  income  on  federal  funds  sold and other
short-term  investments  of $1.2  million for 2004  compared to $1.5 million for
2003.

During the six-month  period ended June 30, 2004, the average balance of federal
funds sold and other  short-term  investments was $486.1 million with a yield of
0.99%  compared to an average  balance of $507.8 million in 2003 with an average
yield of 1.25%.

Changes  in the  yield on the  federal  funds and  other  short-term  investment
portfolios resulted primarily from changes in the target rate set of the Federal
Reserve Board for federal funds sold. That rate was increased at the end of June
2004 from 1.00% to 1.25%.

                                       18


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

During the  quarter,  total  average  interest  bearing  liabilities  were $2.38
billion  for 2004 and $2.26  billion for 2003.  The rate paid on total  interest
bearing liabilities was 1.59% for the second quarter of 2004 and 1.84% for 2003.
Total  interest  expense for the second  quarter  decreased  approximately  $906
thousand to $9.4 million for 2004 compared to $10.3 million for 2003.

Similar  changes in interest  bearing  liabilities  were noted for the six-month
period.  Total interest bearing liabilities were $2.35 billion for the six-month
periods ended June 30, 2004 and $2.25  billion for 2003.  The rate paid on total
interest  bearing  liabilities  was  1.60% for 2004 and 1.97% for 2003 and total
interest expense was $18.8 million in 2004 and $22.1 million in 2003.

Demand deposit average  balances  increased $20.6 million for the second quarter
of 2004 compared to the second quarter of 2003.  Demand deposits averaged $208.6
million in 2004 and $188.0  million in 2003.  On a year to date  basis,  average
demand deposits were $201.8 million in 2004 compared to $180.7 million in 2003.

Interest  bearing  deposit  balances  have  increased  from an  average of $2.12
billion for the first six months of 2003 to $2.25 billion for 2004.  Each of the
deposit  categories  has also increased with the most notable being the increase
in the average balance of savings accounts which averaged $743.2 million in 2003
and $798.2 million in 2004.  TrustCo has experienced a deposit inflow  primarily
as a result of  customers  moving  funds back into the  banking  system from the
stock and bond market and from TrustCo's new branch openings.

The average balance of certificates of deposit and other time deposits increased
from  $911.5  million  for the  six-month  period  ended June 30, 2003 to $956.9
million for the  comparable  period in 2004. The average yield on these deposits
decreased from 3.22% in 2003 to 2.71% in 2004.

The second  quarter  results  reflect  similar trends as noted for the six-month
results.  Interest bearing  deposits  increased from an average of $2.14 billion
for the second  quarter of 2003 to $2.27 billion in 2004. The average yield paid
on these deposits was 1.89% in 2003 and 1.64% in 2004.  Savings account balances
increased  from an average of $761.0  million for the second  quarter of 2003 to
$811.8 million for the comparable  period in 2004.  Certificates  of deposit and
other time deposits also increased  during the quarter from an average of $911.6
million in 2003 to $961.6 million in 2004.

                                       19


In addition to customers moving funds back into the banking market,  TrustCo has
also  attracted  customers  as a result of the  branch  expansion  program.  New
branches  opened since 2003 are continuing to attract  customers which has added
to the deposit increases.

Short-term  borrowings for the quarter  averaged $112.1 million in 2004 compared
to $124.4 million in 2003. The average yield  decreased  during this time period
from 0.83% to 0.72% for the second  quarter  of 2004.  On a year to date  basis,
short term borrowings  averaged $105.9 million for the six months ended June 30,
2004 compared to $136.3 million for the  comparable  period in 2003. The average
yield was 0.72% for the six months of 2004 and 0.90% for 2003.

Net Interest Income
Taxable  equivalent  net interest  income  decreased  by $114  thousand to $26.0
million for the second  quarter of 2004.  The net interest  spread  decreased 17
basis points between 2003 and 2004 and the net interest  margin  decreased by 22
basis points.

Taxable  equivalent  net  interest  income  for the first six months of 2004 was
$52.5 million, an increase of approximately $690 thousand over the $51.8 million
for the first six months of 2003. Net interest  spread  decreased 6 basis points
to 3.67% and net  interest  margin  decreased  11 basis  points to 3.87% for the
six-month  period ended June 30, 2004,  compared to the  six-month  period ended
June 30, 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 three
payments or more,  and still  accruing  interest.  Also included in the total of
nonperforming   assets  are  foreclosed  real  estate   properties,   which  are
categorized as real estate owned.

Impaired loans are considered to be those  commercial and commercial real estate
loans in a nonaccrual status and loans  restructured since January 1, 1995, when
the accounting standards required the identification,  measurement and reporting
of impaired  loans.  The  following  will describe the  nonperforming  assets of
TrustCo as of June 30, 2004.

                                       20



TrustCo Bank Corp NY
Management's Discussion and Analysis - continued
June 30, 2004

Nonperforming  loans:  Total  nonperforming  loans were $2.9 million at June 30,
2004, a decrease from the $3.9 million of nonperforming  loans at June 30, 2003.
There were no  nonaccrual  loans at June 30, 2004 and 2003.  Restructured  loans
were $2.9  million at June 30, 2004  compared to $3.9  million at June 30, 2003.
There were no loans past due three payments or more and still accruing  interest
at June 30, 2004 and 2003.

All of the  $2.9  million  of  nonperforming  loans  as of  June  30,  2004  are
restructured residential real estate or retail consumer loans. The vast majority
of  nonperforming  loans in the past were  concentrated  in the  commercial  and
commercial  real  estate  portfolios.  Since  2000,  there has been a  continued
shifting in the  components  of  Trustco's  problem  loans and  chargeoffs  from
commercial and commercial real estate to the residential  real estate and retail
consumer loan portfolios. Contributing factors to this shift include:

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

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

Total impaired loans at June 30, 2004 of $2.7 million, consisted of restructured
residential  loans.  During  the first six  months of 2004,  there have been $61
thousand of commercial  loan charge offs,  $192 thousand of consumer loan charge
offs and $3.3  million  of  mortgage  loan  charge  offs as  compared  with $134
thousand of commercial  loan charge offs,  $290 thousand of consumer loan charge
offs and $5.3  million of  mortgage  loan charge offs in the first six months of
2003.  Recoveries  during the first six-month  periods have been $2.8 million in
2004 and $2.0 million in 2003.

Real estate owned: There was no real estate owned as of June 30, 2004 and 2003.

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.

                                       21


At June 30,  2004,  the  allowance  for loan  losses  was $48.3  million,  which
represents a decrease  from the $48.7  million in the  allowance at December 31,
2003. The allowance  represents  4.14% of the loan portfolio as of June 30, 2004
compared to 3.88% at June 30, 2003.  The  provision  charged to expense was $150
thousand for the second quarter of 2004 and $300 thousand for the second quarter
of 2003. For the six-month  periods,  the provision  charged to expense was $300
thousand for 2004 and $600 thousand for 2003.

In deciding on the adequacy of the allowance for loan losses, management reviews
the current  nonperforming loan portfolio as well as loans that are past due and
not yet categorized as nonperforming for reporting  purposes.  Also, there are a
number of other factors that are taken into consideration, including:

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

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

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

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

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

In the Company's  primary  market area,  consumer  bankruptcies  and defaults in
general  have risen  significantly  since the 1990's.  This trend  appears to be
continuing  as a result of economic  strife and the  relative  ease of access by
consumers to additional credit. Job growth in the upstate New York area has been
modest to declining  and there  continues to be a shifting of higher paying jobs
in manufacturing and government to lower paying service jobs.

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.

                                       22


Noninterest Income
Total  noninterest  income for the three  months  ended  June 30,  2004 was $8.4
million, an increase of $867 thousand from the comparable period in 2003. During
the 2004  period,  the Company  recorded  net  securities  gains of $3.6 million
compared to $2.2  million for the  comparable  period in 2003.  Excluding  these
securities  transactions,  noninterest income decreased from $5.3 million in the
second quarter of 2003 to $4.8 million for the comparable period in 2004.

Total  noninterest  income was $17.1 million for the six months of 2004 compared
to $15.4 million for 2003.  Excluding net  securities  gains of $7.8 million and
$5.3  million,   in  the  six  month  period  ended  June  30,  2004  and  2003,
respectively,  the  balances  for 2004 and 2003 would have been $9.3 million and
$10.0 million, respectively.

Net securities  transactions  have been  significant  for both the six-month and
quarterly  results in 2004 and 2003.  The level of these  transactions  reflects
management's decision to liquidate certain investments as interest rates were at
historically  low levels and  therefore  the gains on security  sales were high.
These  sales  provide  the  Company  with  additional  liquidity  for  potential
reinvestment at higher  interest rates later in 2004.  Management also has begun
liquidating certain of the equity investments that had accumulated over the last
several years as part of the expansion program to acquire other companies.

Trust department income decreased by $41 thousand to $1.5 million for the second
quarter of 2004.  The  reduction in trust fee income is the result of a decrease
in assets  under  management  from  $961  million  as of March 31,  2004 to $945
million as of June 30, 2004.

Service fees and other  income are down  between 2004 and 2003 due  primarily to
loan volume and refinancing activities.

Noninterest Expenses
Total  noninterest  expense  for the  second  quarter of 2004 and 2003 was $11.7
million and $12.6 million,  respectively. For the six months ended June 30, 2004
and 2003,  total  noninterest  expense  was  $24.2  million  and $25.2  million,
respectively.

Salaries and employee  benefits cost  increased from $5.1 million for the second
quarter of 2003 to $5.2 million for the comparable  period in 2004. The increase
in salaries and employee  benefits is the result of additional  personnel due to
the branch expansion program and normal employee turnover.

                                       23


Similar  increases in salaries  and  benefits  were also noted for the six month
period  ended June 30,  2004  compared  to 2003.  Total  salaries  and  employee
benefits were $10.5 million for 2004 and $10.3 million for 2003.

Net  occupancy  expense  increased  $98 thousand for the second  quarter of 2004
compared  to 2003 due  primarily  to the new branch  operations  and the cost of
utilities.

The TrustCo branch expansion  program added two new offices during the first six
months of 2003 and five  additional  sites in the  second  half of 2003.  No new
locations were opened during the first half of 2004, however approximately seven
locations are under development in the Capital District,  downstate New York and
the Orlando, Florida regions and are expected to open prior to year-end 2004.

Equipment  expense  decreased  approximately  $201  thousand  during  the second
quarter of 2004 compared to 2003 as a result of reduced  computer expense due to
contracts not being  renewed in 2004 as a result of the 2002  computer  software
conversion.  On a year  to  date  basis,  equipment  expense  decreased  by $974
thousand to $940 thousand due to this  non-renewal  and the write-off in 2003 of
equipment and software no longer utilized.

Professional service expenses for the second quarter of 2004 were $953 thousand,
an increase of $176  thousand from the  comparable  period in 2003. On a year to
date basis,  professional service expenses were $1.8 million in 2004 compared to
$1.4 million in 2003. Included in the 2004 expense accounts were additional fees
paid  for  consultants  to  assist  in  the  upcoming  2004  computer   software
conversion. Those expenses were not incurred in 2003.

Outsourced services decreased from $1.9 million in the second quarter of 2003 to
$1.1 million for the second quarter of 2004. On a year to date basis, outsourced
services were $2.2 million in 2004 compared to $3.1 million in 2003. These costs
are for data  processing,  item processing and certain back room operations that
were  transferred  to a third party  vendor in the fourth  quarter of 2003.  The
decrease  in  outsourced   services  expense  between  2003  and  2004  was  the
elimination  of one item of  outsourced  service in the latter part of 2003 that
was brought back  in-house.  There was a reduction in the fees paid to the third
party  services  as a result of this  change,  however the  additional  work was
absorbed by the existing TrustCo employees.

                                       24


Income Taxes
In the second quarter of 2004 and 2003, TrustCo recognized income tax expense of
$6.8 million and $5.6 million,  respectively.  This resulted in an effective tax
rate of 32.2% for 2004 and 29.5% for  2003.  For the six  months of 2004,  total
income tax expense was $13.8 million  compared to $11.0  million for 2003.  This
resulted  in an  effective  tax rate of 32.6% for 2004 and  29.3% for 2003.  The
increase in effective  tax rates during 2004 is primarily  due to a reduction in
the proportion of tax exempt income to total pre-tax income as compared to 2003.

Capital Resources
Consistent with its long-term goal of operating a sound and profitable financial
organization,  TrustCo strives to maintain strong capital ratios.  New issues of
equity  securities  have  not been  required  since  traditionally,  most of its
capital requirements are met through the capital retention.

Total  shareholders'  equity at June 30, 2004 was $214.6 million,  a decrease of
$12.1  million from the year-end 2003 balance of $226.8  million.  The change in
shareholders'  equity between year-end 2003 and June 30, 2004 primarily reflects
net income retained by TrustCo ($ 6.2 million),  the proceeds from shares issued
upon the exercise of stock options ($5.3 million),  a $17.1 million  decrease in
accumulated other  comprehensive  income and a $6.5 million increase in treasury
stock.

The  change in the  accumulated  other  comprehensive  income is a result of the
reduction in the unrealized  appreciation  in value of the securities  available
for sale portfolio.  As noted previously,  since the end of the first quarter of
2004 there has been a significant increase in the general market interest rates,
which have therefore caused a reduction in the market value of these securities.

TrustCo  declared  dividends  of $0.300 per share during the first six months of
2004 and 2003.  These  resulted in a dividend  payout ratio of 78.1% in 2004 and
83.6% in 2003. The Company achieved the following  capital ratios as of June 30,
2004 and 2003.

                                       June 30,          Minimum Regulatory
                                 2004        2003            Guidelines
                                 --------------------------------------------


        Tier 1 risk adjusted
                 capital        16.61%       16.33              4.00


        Total risk adjusted
                 capital        17.89        17.62              8.00


                                       25


TrustCo Bank Corp NY
Management's Discussion and Analysis - continued
June 30, 2004

In addition,  at June 30, 2004 and 2003, the consolidated equity to total assets
ratio (excluding the mark to market effect of securities available for sale) was
7.41% and 7.76%,  respectively,  compared to a minimum  regulatory  guideline of
4.00%.

Critical Accounting Policies

Pursuant to 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.

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  2003 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.

                                       26









                                           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. Nonaccrual loans are included in loans for this
   analysis. The average balances of securities available for sale are 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 $8.4 million in 2004 and $26.8 million in 2003. The
   subtotals contained In the following table are the arithmetic totals of the items contained in that
   category.

                                 Three        2004                   Three        2003
                                 Months                              Months
                               --------- ---  -------  --------- --- -------- --- -------  ------- ---------- -------- ----------
                                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          $     193,113      $   3,302   6.84%      $ 202,690   $   3,693   7.29%    $(391)    $(134)    $(257)
Residential mortgage loans      777,383         13,050   6.72%        939,518      17,041   7.26%   (3,991)   (3,131)     (860)
Home equity lines of credit     179,303          1,732   3.88%        150,925       1,540   4.10%      192       857      (665)
Installment loans                12,408            354  11.47%         14,220         461  13.04%     (107)      (57)      (50)
                              -----------    ----------- ------       --------    -------  --------  --------  -------    ------

Loans, net of unearned income 1,162,207         18,438   6.35%      1,307,353      22,735   6.96%   (4,297)   (2,465)   (1,832)

Securities available for sale:
 U.S. Treasuries and agencies   725,402          9,892   5.45%        479,208       5,707   4.76%    4,186     4,047       139
 Mortgage-backed securities      49,930            657   5.26%         67,223       1,014   6.03%     (357)      546      (903)
 States and political
  subdivisions                  169,126          3,326   7.87%        222,340       4,440   7.99%   (1,114)     (965)     (149)
 Other                          146,219          1,945   5.32%         63,745       1,107   6.95%      838       653       185

                              -----------    ----------  ------       --------    --------  ------  ---------  -------    -------
Total securities available    1,090,677         15,820   5.80%         832,516     12,268   5.89%    3,553     4,281      (728)
for sale

Federal funds sold and other
  short-term investments        496,233          1,206   0.98%         475,475      1,482   1.25%     (276)    (114)      (162)

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

  Total Interest earning      2,749,117         35,464   5.16%       2,615,344     36,485   5.58%   (1,020)   1,702     (2,722)
assets
                                            -------------------                   ------------------------------------------------
Allowance for loan losses       (49,020)                              (52,336)
Cash and non-interest earning   140,655                               153,158
assets
                               -----------                            --------

  Total assets         $      2,840,752                           $ 2,716,166
                             ===========                           ===========

Liabilities and shareholders' equity
 Deposits:
 Interest bearing checking    $ 331,312            395   0.48%      $ 313,820         379   0.48%       16      141       (125)

 Money market accounts          166,482            379   0.92%        148,607         508   1.37%     (129)     368       (497)

 Savings                        811,822          1,982   0.98%        761,004       2,373   1.25%     (391)   1,369     (1,760)
 Time deposits                  961,644          6,480   2.71%        911,604       6,822   3.00%     (342)   2,580     (2,922)

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

  Total interest bearing
      deposits                2,271,260          9,236   1.64%      2,135,035      10,082   1.89%     (846)   4,458     (5,304)

Short-term borrowings           112,124            201   0.72%        124,418         259   0.83%      (58)     (33)       (25)
Long-term debt                      158              2   5.45%            350           5   5.84%       (2)      (2)        ---

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

  Total interest bearing
      liabilities             2,383,542          9,439   1.59%      2,259,803      10,346   1.84%     (906)   4,423     (5,329)
                                                ------                             ------             -------------------------
Demand deposits                 208,612                               187,977
Other liabilities                35,065                                36,616
Shareholders' equity            213,533                               231,770
                              -----------                            --------

  Total liab. & shareholders'
equity                   $    2,840,752                           $ 2,716,166
                             ===========                           ==========

Net interest income                             26,025                             26,139             (114)  (2,721)     2,607
                                              --------                             -------           --------------------------

Net interest spread                                      3.57%                              3.74%
Net interest margin (net interest
  Income to total interest earning
    assets)                                              3.78%                              4.00%

Tax equivalent adjustment                       (1,359)                             1,740
                                                -------                           --------

   Net interest income per book             $   24,666                          $  24,399
                                                ======                             ======



                                       27










                                           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. Nonaccrual loans are included
in loans for this analysis. The average balances of securities available for sale are 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 $15.3 million in 2004 and $27.2 million in 2003. The subtotals contained In the following
table are the arithmetic totals of the items contained in that category.

                                  Six          2004                   Six          2003
                                 Months                               Months
                               ----------- --- --------- -------- --- ------- ---- --------  -------  ---------- --------  --------
                                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       $        192,755     $   6,607     6.86%     $ 202,121   $   7,479     7.41%     $(872)    $(299)    $(573)
Residential mortgage loans      779,822        26,481     6.79%       982,656      35,889     7.30%    (9,408)   (7,381)   (2,027)
Home equity lines of credit     176,841         3,413     3.88%       146,618       3,019     4.16%       394       958      (564)
Installment loans                12,571           728    11.65%        14,523         953    13.27%      (225)     (120)     (105)
                               ---------    ----------   ------     ----------   -------------------------------------------------

Loans, net of unearned income 1,161,989        37,229     6.41%     1,345,918      47,340     7.04%   (10,111)   (6,842)    3,269)

Securities available for sale:
 U.S. Treasuries and agencies   735,454        20,727     5.64%       364,981       9,098     4.99%    11,629    11,243       386
 Mortgage-backed securities      59,206         1,537     5.19%        63,465       2,005     6.32%      (468)      490      (958)
 States and political
    subdivisions                174,812         6,884     7.87%       222,643       8,907     8.00%    (2,025)   (1,754)     (271)
 Other                           90,125         2,468     5.48%        90,186       3,335     7.40%      (867)     (676)     (191)

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

 Total securities available
for sale                      1,059,597        31,616     5.97%       741,275      23,345     6.30%     8,269     9,303    (1,034)

Federal funds sold and other
  short-term investments        486,135         2,400     0.99%       507,836       3,137     1.25%     (735)      (304)     (431)

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

  Total Interest earning
assets                        2,707,721        71,245     5.27%     2,595,029      73,822     5.70%   (2,577)     2,157    (4,734)
                                             --------------------                 ------------------------------------------------
Allowance for loan losses       (49,259)                              (52,508)
Cash and non-interest earning
  assets                        152,798                               160,954
                             -----------                             ----------

  Total assets           $    2,811,260                           $ 2,703,475
                             ===========                           ===========

Liabilities and shareholders' equity
Deposits:
 Interest bearing checking  $   328,577           785     0.48%     $ 316,454         890     0.57%     (105)        80      (185)
 Money market accounts          164,943           828     1.01%       146,388       1,061     1.46%     (233)       316      (549)

 Savings                        798,231         3,905     0.98%       743,206       4,943     1.34%   (1,038)     1,045    (2,083)
 Time deposits                  956,891        12,883     2.71%       911,526      14,541     3.22%   (1,658)     1,922    (3,580)

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

  Total interest bearing
deposits                      2,248,642        18,401     1.65%     2,117,574      21,435     2.04%   (3,034)     3,363    (6,397)

Short-term borrowings           105,885           379     0.72%       136,296         606     0.90%     (227)      (129)      (98)
Long-term debt                      182             5     5.55%           373          11     5.89%       (6)        (6)       ---

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

  Total interest bearing
liabilities                   2,354,709        18,785     1.60%     2,254,243      22,052     1.97%   (3,267)     3,228    (6,495)
                                               ------                              ------             ----------------------------
Demand deposits                 201,832                               180,728
Other liabilities                32,751                                36,163
Shareholders' equity            221,968                               232,341
                              -----------                            --------

  Total liab. & shareholders'
equity                   $    2,811,260                           $ 2,703,475
                             ===========                           ==========

Net interest income                            52,460                              51,770                690     (1,071)    1,761
                                             ---------                           ----------           ----------------------------

Net interest spread                                       3.67%                               3.73%
Net interest margin (net interest
 Income to total interest earning
   assets)                                                3.87%                               3.98%

Tax equivalent adjustment                      (2,731)                              3,676
                                                ------                             ------

   Net interest income per book            $   49,729                           $  48,094
                                               ======                              ======



                                       28


Item 3.

Quantitative and Qualitative Disclosures about Market Risk

As detailed in the Annual Report to  Shareholders  as of December 31, 2003,  the
Company is subject to interest rate risk as its principal  market risk. As noted
in Item 2  (Management's  Discussion  and Analysis for the six months ended June
30, 2004),  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.
The average balance of federal funds sold and other  short-term  investments has
decreased  from $540.6  million in 2003 to $486.1 million in 2004. As investment
opportunities  presented  themselves,  management began investing funds from the
federal funds sold and other short-term investment portfolio into the securities
available for sale and loan portfolios.  This trend is expected to continue into
the third quarter.  The Company believes there was no significant  change to its
interest rate risk during the second quarter of 2004.

Item 4.

Controls and Procedures

The  Company  maintains  disclosure  controls  and  procedures  (as that term is
defined in Rules 13a-15(e) and 15d-15(e) of the Securities  Exchange Act of 1934
("Exchange Act") designed to ensure that information required to be disclosed in
the  reports  that the  Company  files or  submits  under  the  Exchange  Act is
recorded,  processed,  summarized and reported within the time periods specified
in the rules and forms of the  Securities  and Exchange  Commission.  Based upon
this evaluation of those disclosure controls and procedures, the Chief Executive
Officer and Chief Financial Officer of the Company  concluded,  as of the end of
the period covered by this report,  that the Company's  disclosure  controls and
procedures were effective to ensure that information required to be disclosed in
the reports the Company  files and submits  under the  Exchange Act is recorded,
processed, summarized and reported as and when required.

In designing and evaluating the disclosure  controls and procedures,  management
recognized  that any controls and  procedures,  no matter how well  designed and
operated, can provide only reasonable assurance of achieving the desired control
objectives,  and  management  necessarily  was required to apply its judgment in
evaluating the  cost-benefit  relationship of possible  controls and procedures.
Further,  no  evaluation  of a  cost-effective  system of  controls  can provide
absolute  assurance that all control issues and instances of fraud, if any, will
be detected.

There have been no changes in internal  control  over  financial  reporting  (as
defined in Rule  13a-15(f) and 15d-15(f) of the Exchange Act) during the quarter
to which this report  relates that have  materially  affected or are  reasonably
likely to materially affect, the internal control over financial reporting.

                                       29




                           PART II

                          OTHER INFORMATION
Item 1.                   Legal Proceedings

                          None.

Item 2.                   Changes in Securities, Use of Proceeds and Issuer
                          Purchases of Equity Securities




     ------------------------------------------------------------------------
     -----------------------------------------------------------------------
                                                      Total          Maximum
                                                    Number of         Number
                                                      Shares        of Shares
                                                   Purchased as      that May
                                                     Part of          Yet Be
                           Total        Average     Publicly        Purchased
                         Number of       Price      Announced       Under the
      2004                Shares        Paid per    Plans or         Plans or
     Period               Purchased      Share      Programs          Programs
     ------------------------------------------------------------------------
     ------------------------------------------------------------------------


    April 1 - April 30        33,800      $ 12.98           0            N/A
     ------------------------------------------------------------------------
     ------------------------------------------------------------------------


    May 1 - May 31           153,700      $ 12.52           0            N/A
    -------------------------------------------------------------------------
    -------------------------------------------------------------------------


    June 1 - June 30         112,500      $ 12.90           0            N/A
   ---------------------------------------------------------------------------
   ---------------------------------------------------------------------------


    Total                    300,000      $ 12.72           0            N/A
   ---------------------------------------------------------------------------
   ---------------------------------------------------------------------------

All 300,000  shares were  purchased by other than  through a publicly  announced
plan or program. All purchases were made in open-market  transactions to provide
shares for issuance upon  exercise of  outstanding  stock options  issued by the
Company  and to  provide  shares  for  issuance  under  the  Company's  dividend
reinvestment plan.



Item 3.                   Defaults Upon Senior Securities

                          None.

                                       30


Item 4.                   Submissions of Matters to Vote of Security Holders

                          At the annual meeting held May 17, 2004, shareholders
                          of the Company were asked to consider the Company's
                          nominees for directors and to elect three (3)
                          directors. The Company's nominees for director were
                          Joseph A. Lucarelli (three-year term), Robert A.
                          McCormick (three-year term), Anthony J. Marinello,
                          MD, PhD (one-year term).

                    The results of shareholder voting are as follows:


                    1.    Election of Directors:

                        Director                      For           Withheld
                        --------                      ---           --------
                    Joseph A. Lucarelli             62,221,792    4,119,922
                    Robert A. McCormick             58,694,677    7,647,038
                    Anthony J. Marinello, MD, PhD   61,941,026    4,400,698

                    Directors  continuing in office are Barton A. Andreoli,
                    William D. Powers,  and William J. Purdy.

                    2.    Proposal to adopt the 2004 TrustCo Directors Stock
                          Option Plan.

                               For            Withheld            Abstain
                               ---            --------            -------
                           39,503,591         10,299,500         1,713,767

                    3.    Proposal to adopt the 2004 TrustCo Stock Option Plan.

                               For            Withheld            Abstain
                               ---            --------            -------
                          42,498,898         7,366,391          1,651,566

                    4.    Proposal  to  adopt  amendment  to  the  Amended  and
                          Restated   Certificate  of Incorporation  of TrustCo
                          to change  the  minimum  and  maximum  numbers of
                          directors.

                               For            Withheld            Abstain
                               ---            --------            -------
                          60,288,855         4,771,636           1,281,214

                    5.    Proposal to ratify the appointment of KPMG LLP as the
                          independent certified public accountants of TrustCo
                          for the fiscal year ending December 31, 2004.

                               For            Withheld            Abstain
                               ---           ----------          --------
                          61,267,732          4,567,809           505,173


                                       31


Item 5.                   Other Information

                          None.

Item 6.                   Exhibits and Reports on Form 8-K


(a)  Exhibits


Reg S-K (Item 601)
Exhibit No.                        Description

    3(i)(a)  Amended and Restated Certificate of Incorporation of TrustCo Bank
             Corp NY, dated May 20, 2004.

      10(a)  Master Service Agreement by and between Sungard Wealth
             Management Services, LLC and TrustCo Bank Corp NY dated April
             1, 2004 (portions omitted pursuant to a request for
             confidential treatment).

      10(b)  2004 TrustCo Directors Stock Option Plan  (incorporated by
             reference to Exhibit 4.1 to the Registration  Statement on
             Form S-8 (File No. 333-115689), filed May 20, 2004).

      10(c)  2004 TrustCo Stock Option Plan  (incorporated by reference to
             Exhibit 4.1 to the  Registration  Statement on Form S-8
             (File No. 333-115674), filed May 20, 2004).

      31(a)  Rule 13a-15(e)/15d-15(e) Certification of Robert J. McCormick,
             principal executive officer.

      31(b)  Rule 13a-15(e)/15d-15(e) Certification of Robert T. Cushing,
             principal financial officer.

      32     Section 1350 Certifications of Robert J. McCormick, principal
             executive officer and Robert T. Cushing, principal financial
             officer.


                                       32


(b)    Reports on Form 8-K

During the quarter ended June 30, 2004,  TrustCo filed the following  reports on
Form 8-K:

April 20, 2004,  regarding two press  releases  dated April 20, 2004,  detailing
first quarter financial results.

April 28,  2004,  regarding  a press  release  dated April 28,  2004,  providing
additional information to Institutional Shareholder Services about tax fees that
TrustCo  reported  in its  proxy  statement  for  its  2004  Annual  Meeting  of
Shareholders.

May 3,  2004,  regarding  a press  release  dated May 3,  2004,  announcing  the
retirement of Nancy A.  McNamara,  Senior Vice  President,  effective  April 30,
2004.

May 17,  2004,  regarding a press  release  dated May 17, 2004,  announcing  the
results of its 2004 Annual Meeting of Shareholders.

May 18, 2004,  regarding a press  release  dated May 18, 2004,  declaring a cash
dividend of $0.15 per share payable on July 1, 2004, to  shareholders  of record
at the close of business on June 4, 2004.



                                       33




                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.





                                         TrustCo Bank Corp NY


                                         By: /s/ Robert J. McCormick
                                         -----------------------------
                                         Robert J. McCormick
                                         President
                                         and Chief Executive Officer




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











  Date:  August 9, 2004


                                       34




                                    Exhibits


                                 Exhibits Index


Reg S-K
Exhibit No.               Description

    3(i)(a)   Amended and Restated Certificate of Incorporation of TrustCo Bank
              Corp NY, dated May 20, 2004.

      10(a)   Master Service Agreement by and between Sungard Wealth
              Management Services, LLC and TrustCo Bank Corp NY dated April
              1, 2004 (portions omitted pursuant to a request for
              confidential treatment).

      10(b)   2004 TrustCo Directors Stock Option Plan  (incorporated by
              reference to Exhibit 4.1 to the Registration  Statement on
              Form S-8 (File No. 333-115689), filed May 20, 2004).

      10(b)   2004 TrustCo Stock Option Plan  (incorporated by reference to
              Exhibit 4.1 to the  Registration  Statement on Form S-8
              (File No. 333-115674), filed May 20, 2004).

      31(a)   Rule 13a-15(e)/15d-15(e) Certification of Robert J. McCormick,
              principal executive officer.

      31(b)   Rule 13a-15(e)/15d-15(e) Certification of Robert T. Cushing,
              principal financial officer.

      32      Section 1350 Certifications of Robert J. McCormick, principal
              executive officer and Robert T. Cushing, principal financial
              officer.

                                       35




                                    Exhibits
Exhibit 3(i)(a)

                    Article VI - CERTIFICATE OF INCORPORATION

                     Directors; Election and Classification


The  following  is the text of  Article VI of  TrustCo's  Amended  and  Restated
Certificate of Incorporation, as approved for amendment:


     6. The  entire  Board of  Directors,  consisting  of not less than five (5)
     members and not more than fifteen (15) members, shall be divided into three
     (3) classes of not less than two (2) members each, which classes are hereby
     designated  as Class A,  Class B and Class C. The  number of  directors  of
     Class A shall equal  one-third  (1/3) of the total  number of  directors as
     determined  in the  manner  provided  in the  Bylaws  (with any  fractional
     remainder to count as one);  the number of directors of Class B shall equal
     one-third  (1/3) of said total  number of directors  (or the nearest  whole
     number  thereto);  and the number of  Directors in Class C shall equal said
     total  number of  directors  minus the  aggregate  number of  Directors  in
     Classes A and B. At the election of the first Board of Directors, the class
     of each of the members then elected shall be designated. The term of office
     of each member then  designated  as a Class A director  shall expire at the
     annual  meeting of  shareholders  next  ensuing,  that of each  member then
     designated as a Class B director at the annual meeting of shareholders  one
     year  thereafter,  and that of each  member  then  designated  as a Class C
     director at the annual meeting of  shareholders  two years  thereafter.  At
     each  annual   meeting  of   shareholders   held  after  the  election  and
     classification of the first Board of Directors,  directors to succeed those
     whose terms expire at such annual  meeting  shall be elected to hold office
     for a term expiring at the third succeeding  annual meeting of shareholders
     and until their  respective  successors  are elected and have  qualified or
     until their  respective  earlier  displacement  from office by resignation,
     removal or otherwise.

     The Board of  Directors  of the  Corporation  shall have the  authority  to
establish from time to time the exact number of directors, as shall be set forth
in resolutions that may be adopted by the Board of Directors.



                                       36






        Exhibit 10(a)


                            MASTER SERVICES AGREEMENT

                                     between


                     SunGard Wealth Management Services, LLC

                                       and

                                  TRUSTCO BANK


                            Dated as of April 1, 2004




















            MATERIAL INDICATED BY AN ASTERISK ("*") HAS BEEN OMITTED
                       AND FILED SEPARATELY WITH THE SEC.


                                       37








                                TABLE OF CONTENTS
                                                                                                             
MASTER SERVICES AGREEMENT........................................................................................23
1.       Definitions.............................................................................................28
         1.1.     "Additional Service Levels"....................................................................28
         1.2.     "Additional Services"..........................................................................28
         1.3.     "Additional Services Task Order"...............................................................28
         1.4.     "Affiliate"....................................................................................28
         1.5.     "Aggregated Data"..............................................................................28
         1.6.     "Agreement"....................................................................................28
         1.7.     "Bank Regulatory Requirements".................................................................28
         1.8.     "Base Services"................................................................................28
         1.9.     "Base Service Levels"..........................................................................29
         1.10.    "Changes"......................................................................................29
         1.11.    "Confidential Information".....................................................................29
         1.12.    "Conversion Date"..............................................................................29
         1.13.    "Critical Problem".............................................................................29
         1.14.    "Customer".....................................................................................29
         1.15.    "Developed Software"...........................................................................29
         1.16.    "Dispute"......................................................................................30
         1.17.    "Effective Date"...............................................................................30
         1.18.    "Equipment"....................................................................................30
         1.19.    "Executive"....................................................................................30
         1.20.    "Force Majeure Event"..........................................................................30
         1.21.    "Indemnified Claim"............................................................................30
         1.22.    "Industry Change"..............................................................................30
         1.23.    "Other Intellectual Property"..................................................................30
         1.24.    "Professional".................................................................................31
         1.25.    "Relationship Manager".........................................................................31
         1.26.    "Services".....................................................................................31
         1.27.    "Service Levels"...............................................................................31
         1.28.    "Software".....................................................................................31
         1.29.    "SunGard"......................................................................................31
         1.30.    "SWMS Personnel"...............................................................................31
         1.31.    "SWMS Third Party Providers"...................................................................31
         1.32.    "SWMS Third Party Software"....................................................................31
         1.33.    "System"...................................................................................... 31
         1.34.    "Term"......................................................................................   31
         1.35.    Termination Assistance Period".................................................................31
         1.36.    "Termination Assistance Services"..............................................................32
         1.37.    "Terms of Service".............................................................................32
         1.38.    "Third Party Claim"............................................................................32
         1.39.    "Third Party Contracts"........................................................................32
         1.40.    "Third Party Provider..........................................................................32
         1.41.    "Transitioned Out Services"....................................................................32
         1.42.    "TRUSTCO Data".................................................................................32


                                       38


         1.43.    "TRUSTCO Proprietary Software".................................................................32
         1.44.    "TRUSTCO Software".............................................................................32
         1.45.    "TRUSTCO Third Party Providers"................................................................32
         1.46.    "TRUSTCO Third Party Software".................................................................33
         1.47.    "Nominee Partnership"..........................................................................33
         1.48.    "Unaffiliated Third Party Provider"............................................................33
         1.49.    "User Documentation"...........................................................................33
2.       Term....................................................................................................33
         2.1.     Initial Term...................................................................................33
         2.2.     Renewal Term(s)................................................................................33
3.       Services................................................................................................34
         3.1.     Transition-In Services/Workplan................................................................34
         3.2.     Base Services..................................................................................34
         3.3.     Terms of Service...............................................................................34
         3.4.     Scope of Use...................................................................................35
         3.5.     Additional Services............................................................................35
         3.6.     Changes........................................................................................35
         3.7.     Additional Services Task Order Procedures......................................................36
4.       SWMS Personnel..........................................................................................36
         4.1.     Assignment of SWMS Personnel...................................................................36
         4.2.     Subcontractors and Affiliates..................................................................36
5.       Equipment, Facilities, and Third Party Contracts........................................................37
         5.1.     SWMS Facilities................................................................................37
         5.2.     Third Party Contracts..........................................................................37
6.       Proprietary Rights and Intellectual Property............................................................38
         6.1.     SWMS Third Party Software......................................................................38
         6.2.     Third Party Providers..........................................................................39
         6.3.     Rights in Developed Software and Other Intellectual Property...................................40
         6.4.     TRUSTCO Software...............................................................................41
         6.5.     TRUSTCO Wealth Management Intellectual Property andDocumentation...............................42
         6.6.     License Rights and Trademarks..................................................................42
         6.7.     Export.........................................................................................43
7.       Service Levels..........................................................................................43
         7.1.     Service Levels.................................................................................43
         7.2.     Additional Service Levels......................................................................46
         7.3.     Responsibility for Achieving Service Levels....................................................46
8.       Contract Management and Procedures......................................................................47
         8.1.     Relationship Managers..........................................................................47
         8.2.     Reliance on Instructions.......................................................................47
         8.3.     Information, Approvals and Cooperation.........................................................48
9.       Regulatory Access.......................................................................................48
10.      Charges.................................................................................................48
         10.1.    Charges for Base Services......................................................................48
         10.2.    Charges for Additional Services................................................................49
         10.3.    Expenses...................................................................................... 49
         10.4.    Taxes......................................................................................    49

                                       39


11.      Invoicing and Payment...................................................................................49
         11.1.    Invoicing......................................................................................49
         11.2.    Payment Due....................................................................................50
         11.3.    Audit of Charges...............................................................................50
12.      Safeguarding Of Data and Confidentiality................................................................50
         12.1.    TRUSTCO Data...................................................................................50
         12.2.    Records Retention..............................................................................51
         12.3.    Privacy Laws and Regulations...................................................................51
         12.4.    Confidentiality................................................................................51
13.      Representations and Warranties..........................................................................53
         13.1.    Authorization..................................................................................53
         13.2.    Bank Regulatory Requirements...................................................................53
         13.3.    Covenant of Cooperation and Good Faith.........................................................53
         13.4.    Noninfringement................................................................................53
         13.5.    DISCLAIMER OF WARRANTIES.......................................................................54
14.      Insurance...............................................................................................54
         14.1.    Worker's Compensation Insurance................................................................55
         14.2.    Commercial General Liability Insurance.........................................................55
         14.3.    Errors and Omissions coverage..................................................................55
         14.4.    Employee Dishonesty Insurance (Crime Policy)...................................................55
15.      Indemnification.........................................................................................55
         15.1.    Personal Injury and Property Damage............................................................55
         15.2.    Intellectual Property Indemnity................................................................56
         15.3.    Indemnification Procedures.....................................................................57
16.      Liability...............................................................................................57
         16.1.    LIMITATION AS TO TYPES OF DAMAGES..............................................................57
         16.2.    DOLLAR LIMITATION..............................................................................58
         16.3.    Statute of Limitations.........................................................................58
         16.4.    Force Majeure..................................................................................58
         16.5     SunGard Business Systems Guarantee.............................................................59
17.      Dispute Resolution......................................................................................59
         17.1.    Review of Performance..........................................................................59
         17.2.    Dispute Escalation.............................................................................60
         17.3.    Contract Enforcement...........................................................................60
         17.4.    Continued Performance..........................................................................60
18.      Termination.............................................................................................60
         18.1.    Termination for Cause..........................................................................60
         18.2.    Termination for Non-Payment....................................................................61
         18.3.    Termination for Insolvency.....................................................................61
         18.4.    Termination for Convenience....................................................................62
         18.5 Termination Assistance and Rights upon Termination or Expiration...................................62
19.      Miscellaneous...........................................................................................65
         19.1.    Notices......................................................................................  65
         19.2.    Binding Nature and Assignment..................................................................66

                                       40


         19.3.    Severability...................................................................................66
         19.4.    Counterparts...................................................................................67
         19.5.    Relationship of Parties........................................................................67
         19.6.    Further Assurances.............................................................................67
         19.7.    Non-competition................................................................................67
         19.8.    Third Party Beneficiaries......................................................................68
         19.9.    Media Releases.................................................................................68
         19.10.   Modification and Waiver........................................................................68
         19.11.   Entire Agreement...............................................................................68
         19.12.   Governing Law..................................................................................69
         19.13.   Attorney's Fees................................................................................69
         SCHEDULES TO MASTER SERVICES AGREEMENT..................................................................70


                                       104

                                       41







                            MASTER SERVICES AGREEMENT
         THIS MASTER SERVICES AGREEMENT, dated as of March , 2004, is between
Trustco Bank. ("TRUSTCO or BANK"), and SunGard Wealth Management Services, LLC,
a Delaware limited liability corporation ("SWMS"). TRUSTCO and SWMS are
collectively hereinafter referred to as the "Parties," and individually, a
"Party".
1.        Definitions

          The  following  defined  terms used in this  Agreement  shall have the
          meanings set forth below.  Other terms are defined as indicated in the
          context of specific provisions.

"Additional Service Levels"
          Additional Service Levels has the meaning given in Section 7.3 hereof.

"Additional Services"
          Additional Services means any services,  functions or responsibilities
          other  than the Base  Services  that  SWMS  will  provide  to  TRUSTCO
          pursuant to Additional  Services  Task Orders in  accordance  with the
          Additional Services Task Order procedures provided for herein.

"Additional Services Task Order"
          Additional Services Task Order(s) has the meaning given in Section 3.7
          hereof.

"Affiliate"
          Affiliate  means a company  or other  business  organization  or other
          entity related through common ownership,  common control of management
          or owners, or through some other control mechanism to another business
          organization and that is providing or receiving  services  pursuant to
          this Agreement.

"Aggregated Data"
          Aggregated Data has the meaning given in Section 12.1 hereof.

"Agreement"
          Agreement means this Master Services Agreement,  the Schedules to this
          Master  Services  Agreement   referenced  herein  and  any  Additional
          Services  Task Order  agreed to by the Parties  that  references  this
          Master Services Agreement.


"Bank Regulatory Requirements"
          Bank   Regulatory   Requirements   mean  the  rules  and   regulations
          promulgated by the  regulatory  authority that is authorized by law to
          regulate TRUSTCO including but not limited to the Securities  Exchange
          Commission and the Office of Thrift Supervision.

"Base Services"
          Base  Services   means  all  of  the  wealth   management   operations
          outsourcing    services,    functions,     activities,    tasks    and
          responsibilities,  other than the Additional  Services pursuant to the
          Additional  Services  Task Orders in  accordance  with the  Additional
          Services  Task Order  procedures  provided for herein,  that SWMS will
          perform and provide, as such services,  functions,  activities, tasks,
          and responsibilities may evolve and be supplemented during the Term of
          the Agreement to TRUSTCO pursuant to the Agreement as described on the
          attached Schedule A.

                                       42


"Base Service Levels"

          Base Service Levels has the meaning given in Section 7. 1(A).

"Changes"
          Changes has the meaning given in Section 3.6 hereof.

"Confidential Information"
          Confidential Information means all non-public written, electronic, and
          oral  proprietary   information   communicated  from  one  Party  (the
          "Disclosing  Party") to the other Party (the "Receiving Party") during
          the Term and the Termination Assistance Period in connection with this
          Agreement or any  Additional  Services Task Order,  including  without
          limitation (a) with respect to TRUSTCO, all non-public  information of
          or relating to TRUSTCO or its Customers, (b) with respect to SWMS, the
          SWMS  Third  Party  Software,  the Other  Intellectual  Property,  all
          costing, pricing, technology,  techniques,  processes,  methodologies,
          and other  proprietary  information  of SWMS,  and (c) with respect to
          each Party,  the terms of this Agreement and all  Additional  Services
          Task Orders.  Confidential  Information  will not include  information
          that (i) was known by the  Receiving  Party  without an  obligation of
          confidentiality  before its receipt from the Disclosing Party, (ii) is
          independently  developed by the Receiving  Party  without  reliance on
          Confidential  Information of the Disclosing Party, (iii) is or becomes
          publicly  available  without a breach by the  Receiving  Party of this
          Agreement,  or (iv) is  disclosed  to the  Receiving  Party by a third
          person who is not required to maintain its confidentiality.

"Conversion Date"
          Conversion Date has the meaning given in Section 3.3 hereof.

"Critical Problem"
          Critical Problem has the meaning given in Section 7.1 (C) hereof.

"Customer"
          Customer  means  TRUSTCO's  Customers who are authorized by TRUSTCO to
          use and access the  Services  pursuant  to the terms,  conditions  and
          restrictions of this Agreement.

"Developed Software"
          Developed  Software means all  programming,  applets,  scripts,  code,
          applications  and other  software  made,  developed,  or  actually  or
          constructively  reduced to practice by SWMS (whether solely by SWMS or
          jointly with others,  including,  but not limited to SWMS's affiliates
          and TRUSTCO)  pursuant to this  Agreement or any  Additional  Services
          Task Order,  contained in, comprising,  or otherwise necessary to use,
          display and/or maintain the Services; provided, however, that Software
          developed  solely by TRUSTCO for its own use and  purposes  during the
          Term of this  Agreement  and which does not  utilize  any  information
          obtained by TRUSTCO concerning any SWMS Third Party Software shall not
          be  considered  to be  Developed  Software  for the  purposes  of this
          Agreement

                                       43


"Dispute"
          Dispute has the meaning given in Section 17.2 hereof.

"Effective Date"
          Effective Date means the date on which the last party to this
          Agreement signs this Agreement.

"Equipment"
          Equipment   includes  all  computer  and   communications   equipment,
          including  personal  computers,  network  servers,  modems,  printers,
          mainframes,  routers,  cabling and related equipment that SWMS uses or
          needs to provide the Services.

"Executive"
          Executive  means an officer or senior  employee  of SWMS with at least
          ten (10) years experience in the wealth management or trust industry.

"Force Majeure Event"
          Force Majeure Event has the meaning given in Section 16.4 hereof.

"Indemnified Claim"
          Indemnified Claim has the meaning given in Section 15.3 hereof.

"Industry Change"
          Industry  Change  means a  regulatory  change or an  industry  wide or
          technological   change  materially   affecting  the  delivery  of  the
          applicable products or services.

"Other Intellectual Property"
          Other  Intellectual  Property  means all  inventions  (whether  or not
          protectable under patent laws), works of authorship, information fixed
          in any tangible medium of expression (whether or not protectable under
          copyright laws), moral rights,  mask works,  trademarks,  trade names,
          trade dress, service marks, trade secrets, publicity rights, know-how,
          ideas (whether or not  protectable  under trade secret laws),  and all
          other subject matter protectable under patent, copyright, moral right,
          mask work,  trademark,  trade secret, or other laws, including without
          limitation  all  documentation,   new  or  useful  art,  combinations,
          discoveries,    formulae,   procedures,    processes,    manufacturing
          techniques, technical developments,  specifications, manuals, artwork,
          software,  programming,  applets, scripts, designs, logos, tags lines,
          corporate   branding/identity,   or  other   tangible  or   intangible
          embodiments of information made, conceived,  developed, or actually or
          constructively  reduced to practice by SWMS (whether solely by SWMS or
          jointly with others,  including,  but not limited to SWMS's affiliates
          or TRUSTCO)  pursuant to this Agreement,  an Additional  Services Task
          Order or for any other SWMS  customer,  contained in,  comprising,  or
          otherwise  necessary to use,  display and/or  maintain the Services or
          services for other SWMS's customers;  provided, however, that Software
          developed  solely by TRUSTCO for its own use and  purposes  during the
          Term of this  Agreement  and which does not  utilize  any  information
          obtained by TRUSTCO concerning any SWMS Third Party Software shall not
          be  considered to be Other  Intellectual  Property for the purposes of
          this Agreement.


                                       44


"Professional"
          Professional means an employee of SWMS having more than five (5) years
          but less than ten (10) years  experience  in the wealth  management or
          trust industry.

"Relationship Manager"
          Relationship Manager has the meaning given in Section 8.1 hereof.

"Services"
          Services means the Base Services,  the Termination Assistance Services
          and any Additional Services.

"Service Levels"
          Service  Levels  means  the Base  Service  Levels  and any  Additional
          Service Levels.

"Software"
          Software means the SWMS Third Party Software, TRUSTCO Software and the
          Developed Software.

"SunGard"
          SunGard means SunGard Business Systems Inc., a Delaware corporation.

"SWMS Personnel"
          SWMS   Personnel   means  the  SWMS   employees,   together  with  any
          subcontractors  and independent  contractors of SWMS, who are assigned
          by SWMS to perform the Services.

"SWMS Third Party Providers"
          SWMS Third Party Providers means any company,  entity, person or other
          third  party that is owned or  affiliated  with SWMS and is  providing
          services  or  products  to SWMS  for  delivery  of  wealth  management
          operations outsourcing services to TRUSTCO. SWMS Third Party Providers
          specifically excludes TRUSTCO Third Party Providers defined in Section
          1.45 below and Unaffiliated  Third Party Providers  defined in Section
          1.48 below.

"SWMS Third Party Software"
          SWMS Third Party Software means any software, or part of any software,
          that is  licensed  or leased by SWMS from a third party and is used by
          SWMS to provide the Services.  The SWMS Third Party Software as of the
          Effective  Date is identified in Schedule F. Schedule F may be amended
          from time to time pursuant to the terms of the Agreement.

"System"
          System means the Software and Equipment  covered under this  Agreement
          including the SunGard AddVantage system.

"Term"
          Term has the meaning given in Section 2 hereof.

"Termination Assistance Period"
          Termination Assistance Period has the meaning given in Section
          18.5 hereof.

                                       45


"Termination Assistance Services"
          Termination Assistance Services has the meaning given in Section 18.5
          hereof.

"Terms of Service"
          Terms of Service has the meaning given in Section 3.3 hereof.

"Third Party Claim"
          Any claim  asserted by any person or entity that is not (a) a party to
          this Agreement or (b) an Affiliate of a party to this Agreement.

"Third Party Contracts"
          Third Party Contracts  means the agreements  between TRUSTCO and third
          parties  listed in Schedule G under which the third parties are, as of
          the Effective  Date,  furnishing or providing  services or products to
          TRUSTCO, and with respect to which SWMS will be required to act for or
          on behalf of TRUSTCO in order to provide the Services.

"Third Party Provider"
          Third Party Provider means any company,  entity, person or other third
          party  providing  services or products to or for SWMS with  respect to
          SWMS providing the Services to TRUSTCO,  excluding any entity majority
          owned or directly  controlled  by SunGard  Data Systems Inc. or any of
          its subsidiaries.

"Transitioned Out Services"
          Transitioned Out Services has the meaning given in Section 18.5
          hereof.
"TRUSTCO Data"
          TRUSTCO  Data means all data and  information  that  TRUSTCO  submits,
          provides  or  transmits  to  SWMS in  connection  with  the  Services,
          including  information  submitted to SWMS before the  Effective  Date;
          data and  information  of  TRUSTCO's  Customers;  and all  information
          derived  from that  information,  including  as stored in or processed
          through the Equipment or the  Software;  excluding  however,  all SWMS
          Confidential  Information,  Developed  Software and Other Intellectual
          Property.

"TRUSTCO Proprietary Software"
          TRUSTCO  Proprietary  Software  means  any  software,  or  part of any
          software,  owned by TRUSTCO which SWMS uses or needs to use to provide
          the  Services.  The TRUSTCO  Proprietary  Software as of the Effective
          Date is listed in Schedule  D. The  Parties may amend  Schedule D from
          time to time pursuant to mutual agreement.

"TRUSTCO Software"
          TRUSTCO  Software  means  the  TRUSTCO  Proprietary  Software  and the
          TRUSTCO Third Party Software.

"TRUSTCO Third Party Providers"
          TRUSTCO Third Party Provider(s) means any company,  entity,  person or
          other third party that was  providing  services or products to TRUSTCO
          for delivery of wealth management operations services by TRUSTCO on or
          before the  Effective  Date and any  comparable  replacement.  TRUSTCO
          Third Party Provider  specifically excludes SWMS Third Party Providers
          defined in Section 1.31 and Unaffiliated Third Party Providers defined
          in Section 1.48 below.

                                       46


"TRUSTCO Third Party Software"
          TRUSTCO  Third  Party  Software  means  any  software,  or part of any
          software,  licensed or leased by TRUSTCO  from a third party whose use
          by SWMS is reasonably necessary for SWMS to provide the Services.  The
          TRUSTCO  Third Party  Software as of the  Effective  Date is listed in
          Schedule  E.  The  Parties  may  amend  Schedule  E from  time to time
          pursuant to mutual agreement.

"Nominee Partnership"
         Nominee Partnership has the meaning given in Section 6.5 (B) hereof.

"Unaffiliated Third Party Provider"
          Unaffiliated Third Party Provider means any Third Party Provider which
          is not a SWMS Third Party Provider or a TRUSTCO Third Party  Provider.
          Notwithstanding   anything  in  this   Agreement   to  the   contrary,
          Unaffiliated  Third  Party  Providers  shall  also  mean  Third  Party
          Providers such as Interactive  Data  Corporation and other Third Party
          Providers of services for the delivery of wealth management  operation
          services from whom industry users cannot obtain  contracts  containing
          material  warranties and  indemnities  with respect to the Third Party
          Provider's  services,  excluding any entity owned or  affiliated  with
          SWMS.

"User Documentation"
          User Documentation means the descriptions of functionality of the SWMS
          Third Party  Software as  published  from time to time by SWMS,  or as
          otherwise agreed to in writing by the Parties, and the descriptions of
          functionality  of the Developed  Software as provided in an Additional
          Services  Task  Order,  or as  otherwise  agreed to in  writing by the
          Parties.

2.       Term
Initial Term

          The initial term of this  Agreement  will begin on the Effective  Date
          and will  continue in effect for a period of five (5) years  ("Initial
          Term") unless earlier  terminated in accordance with the provisions of
          this Agreement.

Renewal Term(s)

          The  Agreement  can be renewed at the end of the Initial Term pursuant
          to a written agreement duly executed by both Parties for an additional
          five (5) year  term upon  essentially  the same  terms and  conditions
          exclusive of any pricing terms and conditions. In order for TRUSTCO to
          exercise  the right of renewal  they must  provide  SWMS with  written
          notice of  TRUSTCO's  intent  to renew at least 180 days  prior to the
          expiration  of the Initial Term.  Upon receipt of TRUSTCO's  notice of
          intent to renew both Parties shall enter into good faith  negotiations
          to negotiate  the pricing  terms and  conditions  of the renewal term.
          Should the Parties be unable to come to mutual  agreement on the terms
          and conditions of a renewal  contract,  the contract  shall  terminate
          upon  the  expiration  of the  Initial  Term and  SWMS  shall  provide
          termination  assistance to TRUSTCO in accordance  with the Termination
          Assistance Services provisions of Section 18.5 of this Agreement.  The
          Agreement  can be renewed  at the end of the  Initial  Term only.  The
          Initial Term and the Renewal Terms are collectively referred to herein
          as the "Term."

                                       47


3.       Services
     Transition-In Services/Workplan

          A.  Transition-In   Services.   SWMS  shall  provide  to  TRUSTCO  the
          transition-in  services  described in the  Workplan and in  accordance
          with the transition schedule set forth in Schedule I, which describes,
          among  other  things,   the  transition  of  the  performance  of  and
          responsibility for the functions, responsibilities and tasks currently
          performed by TRUSTCO to SWMS which comprise the Base  Services.  SWMS'
          performance  of the  transition-in  services and its  adherence to the
          transition  schedule  set forth in Schedule I is subject to  TRUSTCO's
          prompt performance of its obligations  hereunder,  including all tasks
          set forth in the Workplan. SWMS shall not be responsible for delays or
          additional  costs  arising from  TRUSTCO's  or its agents'  failure to
          perform as required hereunder.

          B.  Training.  SWMS will  provide  training to TRUSTCO as described in
          Schedule A (Base Services).

Base Services

          During the Term, SWMS will provide to TRUSTCO the Services  identified
          in  Schedule A (the "Base  Services")  for the fees as  identified  in
          Section  10 and  Schedule  C.  During  the  Term,  SWMS  shall  be the
          exclusive  provider  of  the  Base  Services  and  types  of  services
          identified in Schedule A (Base Services), together with any Additional
          Services  and  types  of  services  provided  pursuant  to  Additional
          Services Task Orders. Provided that SWMS is not in material default of
          any of its  obligations  under this  Agreement,  TRUSTCO  agrees  that
          during the Term the  Services  shall be provided  exclusively  by SWMS
          hereunder  and not by any  other  third  party or by  TRUSTCO  itself;
          provided,  however, that TRUSTCO may provide such services for its own
          assets but not for wealth  management  assets of its  customers or its
          Affiliates' customers.

Terms of Service

          The use of the Services by TRUSTCO and its Customers  shall conform to
          the  terms,  procedures,  requirements,  and  limitations  ("Terms  of
          Services")  contained  in the  documentation  and  other  instructions
          provided to TRUSTCO on the first Business Day after the TRUSTCO assets
          are  converted  to the  SunGard  AddVantage  system  and  TRUSTCO  has
          accepted  the  commencement  of  the  Base  Services  by  SWMS,  which
          acceptance shall not be unreasonably  withheld ("Conversion Date") and
          from time to time amended. SWMS reserves the right to deny Services to
          any  Customers who breach or fail to comply with the Terms of Service;
          providing that SWMS will provide notice to TRUSTCO within a reasonable
          period  of time of the  denial of  service  to the  Customer.  TRUSTCO
          agrees to cooperate with SWMS and assist SWMS with enforcing the Terms
          of  Services,  and  notifying  TRUSTCO's  Customers  of the  Terms  of
          Service.  TRUSTCO  shall  notify  its  Customers  of SWMS'  rights and
          obligations under this Agreement,  and provide such other instructions
          and  documentation  to its Customers,  as is reasonably  necessary for
          SWMS  to  provide  the  Services  and  otherwise  perform  under  this
          Agreement.   TRUSTCO  shall,  at  its  expense  and  pursuant  to  the
          procedures  set forth in Section  15.3  (Indemnification  Procedures),
          defend SWMS from any  third-party  claims brought against SWMS arising
          out  of  a  TRUSTCO   Customer's   unauthorized  or  improper  use  or
          modification of the Services;  provided,  however,  that TRUSTCO shall
          not be required to defend SWMS or pay any  judgment  against  SWMS for
          such  third-party  claims if such  claims  are  primarily  caused by a
          failure of SWMS' system  security or SWMS'  negligence.  TRUSTCO shall
          pay any judgments finally awarded by a court of competent jurisdiction
          to such third parties  against SWMS based on such claims after TRUSTCO
          has  presented  its defenses (or after  TRUSTCO  elected not to defend
          such claims) and any  settlements  to which TRUSTCO  agrees in writing
          (or to which SWMS  agreed  after  TRUSTCO  elected  not to defend such
          claims).  SWMS'  ability to deliver  the  Services is  dependent  upon
          TRUSTCO  handling certain  responsibilities  which are critical to the
          delivery  of the  Services  including,  but are not  limited  to,  the
          responsibilities  listed on  Schedule  K. As such,  TRUSTCO  agrees to
          perform  the  critical   responsibilities  listed  on  Schedule  K  in
          accordance with the Terms of Service. Scope of Use TRUSTCO may use the
          Services only in the ordinary  course of its business  operations  and
          for its own internal business purposes, which shall include making the
          Services available to its Customers as provided herein.  TRUSTCO shall
          use the Services only in accordance  with the User  Documentation  and
          the other terms and conditions of this Agreement. TRUSTCO may copy the
          User  Documentation to the extent reasonably  necessary for use of the
          System under this Agreement.

                                       48


Additional Services

          During the Term,  SWMS will  perform such  Additional  Services as the
          Parties  from time to time  agree in writing  in  accordance  with the
          Additional Services Task Order procedures described in Section 3.7.

Changes

          If, at any time, SWMS determines, reasonably and in good faith, that a
          material change or addition to any of the Base Services is required to
          efficiently  continue  provision  of the Base  Service  or  Additional
          Services,  SWMS shall give  written  notice to TRUSTCO of the proposed
          change or  addition  and an estimate of the  additional  project  time
          required  to complete  the  proposed  change or addition  ("Changes").
          Changes which are required in order to comply with regulatory  changes
          will be effective upon provision of notice by SWMS to TRUSTCO. For all
          other  changes,  within ten (10)  business  days after receipt of such
          notice,  TRUSTCO shall give written notice to SWMS that TRUSTCO elects
          to (a)  disagree  with SWMS's  Changes or (b) accept  SWMS's  Changes.
          TRUSTCO shall be deemed to have elected to implement SWMS's Changes if
          no such notice is received  by SWMS within ten (10)  business  days of
          TRUSTCO's receipt of such notice. If TRUSTCO timely notifies SWMS that
          it disagrees with SWMS's  determination that the change or addition is
          necessary, SWMS will reevaluate the determination,  and, if necessary,
          the parties shall institute  informal dispute  resolution  pursuant to
          17.2 (Dispute Escalation).

                                       49


Additional Services Task Order Procedures

          A.  Additional  Services  shall be provided by SWMS only pursuant to a
          task  order  ("Additional  Services  Task  Order")  describing,  at  a
          minimum,  the scope of such Additional  Services;  the charges,  fees,
          expenses  or other  amounts  to be paid to SWMS  for  such  Additional
          Services ("Additional Services Charges"); and the impact, if any, that
          performance of the  Additional  Services will have on the Base Service
          Levels,  and any other pending  delivery or  performance  schedules or
          obligations of either Party hereunder. Upon execution of an Additional
          Services Task Order by a duly authorized representative of each Party,
          it shall be subject to and part of this Agreement and shall be binding
          on SWMS and  TRUSTCO.  To the  extent  there is any  inconsistency  or
          conflict  between the terms of any Additional  Services Task Order and
          the terms of this Agreement, the terms of the Additional Services Task
          Order shall control but only with respect to such Additional  Services
          Task Order.

          B.  Additional  Services  which  require  special  programming  to the
          AddVantage  system will be  considered  only pursuant to an Additional
          Services  Task  Order  describing  at a  minimum,  the  scope  of such
          Additional Services.  SWMS will forward the request for programming on
          to  AddVantage  and will respond  back to TRUSTCO  within a reasonable
          period of time with an estimate of the cost of such programming and an
          estimate  of the time frame for  completion  of the  programming.  The
          special  programming  will only be placed in line for development upon
          TRUSTCO's  direction to proceed with the  programming and agreement to
          pay for the programming costs and such fees will be subject to payment
          in accordance with the agreed upon Additional Services Task Order.

4.   SWMS Personnel
Assignment of SWMS Personnel

     Without  limiting any other  provisions of this Agreement or any Additional
     Services Task Order relating to Service Levels, SWMS will assign the number
     of SWMS Personnel reasonably necessary to perform the Services.

Subcontractors and Affiliates

          A. The  Services  will be  performed  by SWMS,  itself and through its
          direct and indirect wholly-owned subsidiaries or Affiliates.  SWMS may
          subcontract any portion of the Services to third parties, including to
          SWMS  Affiliates  and  non-Affiliates.  SWMS  will  not  disclose  any
          confidential information of TRUSTCO to any unaffiliated  subcontractor
          unless and until such  subcontractor  has agreed in writing to protect
          the  confidentiality  of such  confidential  information in the manner
          required by Section 12 and then only to the extent  necessary for such
          subcontractor to perform those Services subcontracted to it. SWMS will
          remain responsible for the obligations it performs and those performed
          by any  SWMS  Third  Party  Provider  to the  same  extent  as if such
          obligations were performed by SWMS.

                                       50



          B. With  respect to TRUSTCO  Third Party  Providers  and  Unaffiliated
          Third  Party  Providers,  SWMS  will not be  responsible  or liable to
          TRUSTCO to the extent SWMS's ability to deliver the Services, meet the
          Service Levels or other default is adversely  affected by any failure,
          default or delay by such Third Party Provider,  provided  however that
          SWMS shall:

               1) Use  commercially  reasonable  efforts to require  the TRUSTCO
               Third Party Provider and/or Unaffiliated Third Party Provider, in
               its contract  with SWMS,  to provide the  applicable  services or
               products in manner consistent with the Service Levels,
               2) Use commercially  reasonable  efforts to require or compel the
               TRUSTCO and/or  Unaffiliated  Third Party Provider to comply with
               all contractual and other obligations owed to SWMS,
               3) pass through to TRUSTCO all amounts recovered or received from
               the TRUSTCO and/or Unaffiliated Third Party Provider with respect
               to  damages  sustained  by TRUSTCO or  TRUSTCO'S  Customers  as a
               result of the TRUSTCO and/or  Unaffiliated Third Party Provider's
               failure,  default or delay,
               4) take  corrective  action  pursuant  to Section 7.1 (E) for all
               Critical  Problems  (as defined in Section 7) caused by a TRUSTCO
               and/or Unaffiliated Third Party Provider, and
               5) Promptly advise TRUSTCO of all material failures,  defaults or
               delays by a TRUSTCO and/or Unaffiliated Third Party Provider.

5.  Equipment,   Facilities,   and  Third  Party  Contracts
SWMS Facilities

     SWMS  may  perform  the  Services  in such  facilities  maintained  by SWMS
     (collectively,  "SWMS Facilities"),  including without limitation SunGard's
     data center  operations in Birmingham,  Alabama (the "Data Center") as SWMS
     deems  appropriate,   following  consultation  with  TRUSTCO,  so  long  as
     appropriate  security  procedures  have  been  implemented  and  are  being
     observed at the SWMS Facilities.

Third Party Contracts

     On or within ten (10) days after the Effective  Date,  TRUSTCO shall notify
     the third  party  suppliers  and vendors  under the Third  Party  Contracts
     described in Schedule G in writing of its  appointment of SWMS as its agent
     under  the  Third  Party  Contracts  for  administrative,  ministerial  and
     managerial  purposes.  Unless  agreed to  otherwise  pursuant  to a written
     assignment,  TRUSTCO  will retain  financial  responsibility  for the Third
     Party Contracts at all times during the Term and the Termination Assistance
     Period.  If the actions or  failures to act of the vendors  under the Third
     Party  Contracts  cause a failure  to meet  Service  Levels,  SWMS shall be
     excused from liability for such failures in accordance with Section 7.

                                       51


Proprietary Rights and Intellectual Property
SWMS Third Party Software

Except as provided in this Section 6 or as otherwise provided in this Agreement,
neither  TRUSTCO nor its  Affiliates  nor its Customers  will have any rights or
interests in the SWMS Third Party Software and SWMS shall remain the contracting
party of record for the SWMS Third Party Software. SWMS hereby grants to TRUSTCO
and its  Customers a  non-exclusive,  non-transferable  (except as  permitted by
herein) right during the Term to access and employ the SWMS Third Party Software
for the purpose of receiving the Services or will otherwise make arrangements to
confirm or acquire  TRUSTCO and its Customers the right to access and employ the
SWMS Third Party  Software for the purpose of  receiving  the  Services,  to the
extent  reasonably  necessary for TRUSTCO and its Customers to access and employ
the  Services,  subject  to all terms,  conditions  and  restrictions  as may be
imposed by the  licensor of the  applicable  SWMS Third Party  Software.  Unless
otherwise agreed to in writing by the Parties,  (i) no SWMS Third Party Software
shall be delivered to TRUSTCO  (physically,  electronically or otherwise),  (ii)
all SWMS Third Party Software shall remain in the possession and control of SWMS
or the applicable  third party, and (iii) TRUSTCO's rights hereunder to the SWMS
Third Party Software is limited to the right to access and employ the SWMS Third
Party  Software and related  services via the Internet or other  network for the
purposes of using the Services and obtaining  information and data in connection
with the Services,  and permitting the Customers to do the foregoing  subject to
SWMS right to limit  Customer  access as provided  elsewhere in this  Agreement.
Except as expressly provided in this Agreement, TRUSTCO shall not be required to
pay any additional fees to access and employ the SunGard AddVantage Software.

SWMS Third Party Software Required Consents

          Prior to giving TRUSTCO access to the SWMS Third Party Software,  SWMS
          will obtain those consents as may be required for the grant to TRUSTCO
          of the rights to SWMS Third Party  Software  specified  in herein (the
          "SWMS Third Party Software Required Consents"). SWMS will pay any fees
          (including  transfer  or upgrade  fees) that may be required to obtain
          the SWMS Third Party Software Required Consents, provided however that
          the Parties  shall  negotiate  and agree upon  payment of the fees for
          SWMS Third Party Software for Additional Services.


                                       52


Software Access and Employment Restrictions

          Except as provided  herein,  TRUSTCO  shall not permit  others to use,
          copy,  decompile  or otherwise  reverse  engineer the SWMS Third Party
          Software, and TRUSTCO, its Affiliates and their Customers shall comply
          with all terms,  conditions and  restrictions as may be imposed by the
          owner  of  the  applicable  SWMS  Third  Party  Software.   Except  as
          specifically  provided in Section 6.1 (A) above, TRUSTCO may not allow
          any other third parties to use or access the SWMS Third Party Software
          or the Services without the written consent of SWMS.  TRUSTCO shall be
          responsible for all damages,  losses, expenses and other costs to SWMS
          or TRUSTCO.


Expiration of Access Rights

          Unless otherwise expressly provided this Agreement,  (i) the rights of
          access  granted  herein shall  immediately  and  automatically  expire
          contemporaneously with the expiration or termination of this Agreement
          and any  applicable  Termination  Assistance  Period,  and  (ii)  upon
          expiration  or  termination  of  this  Agreement  and  any  applicable
          Termination Assistance Period , TRUSTCO's and its Affiliates and their
          Customers'  access to the SWMS Third Party  Software  and the Services
          shall be  discontinued  and TRUSTCO shall either return to SWMS, or at
          SWMS' election destroy, all SWMS Third Party Software and related user
          documentation  in its  possession and certify to SWMS that TRUSTCO has
          divested  itself of all  ability  to access  and employ the SWMS Third
          Party Software.

Third Party Providers

TRUSTCO  hereby  acknowledges  and agrees that the Services  provided under this
Agreement contain information obtained, selected and consolidated by the certain
Third Party  Providers.  TRUSTCO's  use of the market data and/or other data and
services  provided by the Third Party Providers  described  herein is authorized
and  regulated  by the Third Party  Providers  and further  that the Third Party
Providers  may require SWMS to provide such  information  and data about TRUSTCO
and the Third Party Users in  connection  with their  provision of the Services.
TRUSTCO  also  acknowledges  that the  Third  Party  Providers  may  modify  the
Services,   discontinue  availability  of  the  Services  or  modify  the  rules
concerning  availability  and applicable  royalty fees of any of the Services or
require changes to the Services,  in which case neither SWMS nor the Third Party
Providers may be held  responsible  for such  modification  and  discontinuance;
provided,  however,  that if a material service is discontinued by a Third Party
Provider,  SWMS will use commercially  reasonable efforts to find an alternative
provider for such discontinued  service.  If an alternative  provider can not be
found to provide  substantially similar services for substantially similar costs
for the material discontinued  services,  the parties agree to negotiate in good
faith an adjustment to the Base Charges for the material  discontinued  service.
Any changes  required by the Third Party  Providers shall be made a part of this
Agreement by SWMS's written notice of any such changes to TRUSTCO.  For a thirty
(30) day period after  receiving such notice from SWMS,  TRUSTCO may reject such
changes and terminate the affected Third Party Data or Service by written notice
to SWMS.  If such  notice is not  received  by SWMS  within such thirty (30) day
period,  this Agreement  shall be modified by such changes,  and shall remain in
full force and effect.

                                       53


TRUSTCO  acknowledges  that SWMS is  required  to display  certain  notices  and
agreements  and to report  certain data related to TRUSTCO's use of the Services
to the  Third  Party  Providers  from  whom  the  information  is  selected  and
consolidated  by SWMS.  To enable SWMS to meet its  obligation  in this  regard,
TRUSTCO  agrees to inform SWMS,  in writing,  whenever its display of notices or
utilization of any information derived from the Services changes.  TRUSTCO shall
display all such notices and agreements in the exact manner specified by SWMS or
a Third Party Provider in writing or as set forth herein.  TRUSTCO  acknowledges
and agrees that the number and content of such  notices,  as well as other terms
and conditions,  may be changed from time to time by the Third Party  Providers.
TRUSTCO  shall comply with all  applicable  laws and obtain all  reasonable  and
necessary  consents  from any person,  including  its  employees and the TRUSTCO
Customers and their respective employees, if any, regarding the collection,  use
and  distribution  to SWMS of any  information  or data  regarding  any  TRUSTCO
Customer and to the use by TRUSTCO and TRUSTCO Customers of the Services for the
purposes set forth herein.  The  information  and data may include  personal and
other  information  about  TRUSTCO,  its  employees,  the TRUSTCO  Customers and
TRUSTCO's  employees,  including their use of the market data. SWMS may use this
information  and  data  to  carry  out its  obligations  under  this  Agreement,
including  the  provision  of such  information  to the Third  Party  Providers;
provided,  however,  that any such  disclosure  must be made in compliance  with
Section 12 of this Agreement.

Rights in Developed Software and Other Intellectual Property

          SWMS will  retain  all  right,  title and  interest  in and to all the
          Developed  Software and all Other Intellectual  Property,  and TRUSTCO
          and its Affiliates  will have no rights or interests in such Developed
          Software or Other  Intellectual  Property except as otherwise provided
          in this  Agreement or an Additional  Services Task Order.  SWMS hereby
          grants  to  TRUSTCO  a  non-exclusive,   non-transferable  (except  as
          permitted  herein)  right  during  the Term to access  and  employ the
          Developed  Software  and the Other  Intellectual  Property  reasonably
          necessary  for  itself  and its  Customers  to access  and  employ the
          Services.   TRUSTCO's   rights  to   Developed   Software   and  Other
          Intellectual  Property  after the  expiration or  termination  of this
          Agreement are set forth in Section 18.5  (Termination  Assistance  and
          Rights Upon Termination or Expiration).  In the event, by operation of
          law or  otherwise,  TRUSTCO  is  deemed  to be the owner of all or any
          portion of the intellectual  property rights in the Developed Software
          and/or Other  Intellectual  Property,  TRUSTCO hereby assigns all such
          rights to SWMS and agrees to cooperate  with SWMS in confirming  SWMS'
          sole and  exclusive  ownership  of the  Developed  Software  and Other
          Intellectual  Property;  provided,  however,  that Software  developed
          solely by TRUSTCO for its own use and purposes during the Term of this
          Agreement  and which does not  utilize  any  information  obtained  by
          TRUSTCO  concerning  any  SWMS  Third  Party  Software  shall  not  be
          considered to be Developed Software or Other Intellectual Property for
          the purposes of this provision.


                                       54



TRUSTCO Software

          A. Rights to TRUSTCO Proprietary Software

          As between SWMS and TRUSTCO, TRUSTCO shall retain all right, title and
          interest in and to the  TRUSTCO  Proprietary  Software,  and SWMS will
          have no rights or interests in TRUSTCO Proprietary  Software except as
          set forth in this Section or as otherwise described in this Agreement.
          To the extent  reasonably  necessary for SWMS to provide the Services,
          TRUSTCO  hereby  grants to SWMS and its  Affiliates  a  non-exclusive,
          non-transferable  (except as provided  herein),  fully paid up,  right
          during the Term to access and employ the TRUSTCO Proprietary Software.

          B. Rights to TRUSTCO Third Party Software

          TRUSTCO agrees, at TRUSTCO's  expense,  to assign to SWMS and to cause
          vendors or owners of the TRUSTCO  Third  Party  Software to consent to
          and accept the  assignment  of all licenses and rights and to grant to
          SWMS the rights access and employ the TRUSTCO Third Party  Software as
          is  necessary  for SWMS to provide the  Services and services to other
          customers of SWMS,  including the right,  if necessary to grant access
          to and  employment of the Third Party Software to provide the Services
          and services to other customers of SWMS. At SWMS' discretion,  in lieu
          of such  assignment,  TRUSTCO shall grant to SWMS and its Affiliates a
          non-exclusive,  non-transferable  (except as provided  herein),  fully
          paid up,  right  during  the Term to access  and  employ  the  TRUSTCO
          Proprietary  software as is necessary for SWMS to provide the Services
          and services to other customers of SWMS.

          C. TRUSTCO Third Party Software Required Consents

          Prior to giving  SWMS  access to the  TRUSTCO  Third  Party  Software,
          TRUSTCO will obtain those consents as may be required for the grant to
          SWMS of the rights to TRUSTCO Third Party Software specified in herein
          (the "TRUSTCO Third Party Software Required  Consents").  TRUSTCO will
          pay any fees (including transfer or upgrade fees) that may be required
          to obtain the TRUSTCO Third Party Software Required Consents.

          D. License and Sublicense Restrictions

          SWMS  shall not  sublicense,  copy,  decompile  or  otherwise  reverse
          engineer the TRUSTCO Software.


                                       55



TRUSTCO Wealth Management Intellectual Property and Documentation

          A. TRUSTCO agrees to provide to SWMS a reasonable  number of copies of
          and access to all wealth management operations policies and procedures
          and other information that is reasonably necessary,  to enable SWMS to
          provide the Services to TRUSTCO.  TRUSTCO  further  agrees to promptly
          provide SWMS with written notice of any changes in TRUSTCO's  policies
          or procedures which affect the delivery of the Services.

          B. TRUSTCO further agrees to provide to SWMS all reasonable assistance
          and  cooperation,  and grant  such  rights  to SWMS as are  reasonably
          necessary,  to enable SWMS to use TRUSTCO's nominee  partnership WESCO
          (the "Nominee  Partnership")  to provide the Services.  Only assets of
          TRUSTCO  or its  subsidiaries  shall  be  transferred  to the  Nominee
          Partnership or accounts of the Nominee Partnership.

          C.  During  the Term of this  Agreement  TRUSTCO  agrees  to  select a
          financial  institution  to serve as  custodian  for  TRUSTCO's  wealth
          management assets covered by this Agreement and selects Union Planters
          Bank  ("UPC")  to serve as  custodian  under this  Agreement.  TRUSTCO
          further agrees and authorizes all assets,  which are held by custodian
          on behalf of TRUSTCO  pursuant  to this  Agreement,  to be held in the
          nominee partnership name ("Nominee Partnership") of the custodian.


          D. TRUSTCO  represents  and warrants that as of the Execution  Date to
          the best of its knowledge that the policies and procedures encompassed
          or included in the TRUSTCO  Wealth  Management  Intellectual  Property
          comply  with all  applicable  laws and  regulations  in  effect on the
          Effective  Date.  TRUSTCO  shall  indemnify  and  hold  SWMS  harmless
          pursuant to the procedures of Section 15.3 (Indemnification Procedure)
          from and  against  any  liability,  loss,  damage,  cost,  or  expense
          (including, without limitation, reasonable attorneys' fees as provided
          herein)  resulting from (a) TRUSTCO's breach of the warranty set forth
          in this paragraph or (b) a third party claim asserting that the Wealth
          Management Intellectual Property infringes a third person's copyright,
          trade secret or United States patent enforceable in the United States.

 License Rights and Trademarks

          Except  for  the  access  and  employment  rights  contained  in  this
          Agreement or any Additional  Services Task Order, this Agreement,  the
          Additional  Services Task Order, and any disclosures made hereunder or
          thereunder  do not grant any right to either  Party under any patents,
          trademarks or  copyrights of the other Party.  Neither party shall use
          the  trademarks,  service marks or logos or designs of the other Party
          without the advance written consent of such Party.

                                       56


Export

          The Parties acknowledge that certain Software and technical data to be
          provided under this  Agreement and any Additional  Services Task Order
          may be subject to export  controls  under the laws and  regulations of
          the United  States or other  countries.  Neither  Party will export or
          re-export  any of  those  items  or any  direct  product  of them  nor
          undertake  any  transaction  in  violation  of any of  those  laws  or
          regulations.  To the extent within a Party's control,  that Party will
          be responsible  for, and will coordinate and oversee,  compliance with
          those  export laws  concerning  any items it exports or imports  under
          this Agreement.

Service Levels
Service Levels

Commencing  on the  Conversion  Date,  SWMS shall provide the Base Services at a
level of service at least equal to the levels of service set forth in Schedule C
(Schedule C is entitled "Base Services); such levels of services are referred to
herein as the "Base Service Levels"), and as set forth in more detail therein.

SWMS is relieved from any obligation to achieve any Service  Levels  pursuant to
this  Agreement  if the failure to achieve  any  Service  Level is caused by the
action or inaction of TRUSTCO, its Affiliates,  employees,  their Customers, the
TRUSTCO Third Party Providers, or the Unaffiliated Third Party Providers.

In the event SWMS fails to perform the Services as agreed, or fails to achieve a
Service Level with respect to Services,  that (a) results,  or could immediately
or imminently result, in financial loss or financial harm to an TRUSTCO Customer
or (b) constitutes a serious violation of Bank Regulatory Requirements resulting
in the applicable agency or regulator requiring the violation to be addressed by
the full Board of  Directors of TRUSTCO (a "Critical  Problem"),  TRUSTCO  shall
promptly  notify  SWMS  in  writing,  electronically  or  telephonically  of the
occurrence of the Critical  Problem,  describing the circumstances in reasonable
detail.

Issues  which do no rise to the  level of a  Critical  Problem  will be  handled
through the normal Relationship Manager process.

          E. With respect to Critical Problems, SWMS shall:  Acknowledge receipt
          and  provide  a  preliminary  response  to  TRUSTCO's  notice  of such
          Critical Problem within one hour. Assign qualified, dedicated staff to
          analyze,  identify  and  implement  potential  solutions to remedy the
          Critical Problem, working sixteen (16) hours per day, six (6) days per
          week. Commence corrective action to remedy the Critical Problem within
          one hour of notice  of the  Critical  Problem  from  TRUSTCO.  Provide
          status  updates  with respect to  remedying  the  Critical  Problem to
          TRUSTCO at least three times a day.

          F. In the event  SWMS  fails to take the  corrective  action  required
          above  with  respect  to a  Critical  Problem,  and  the  Relationship
          Managers  are  unable to agree on an  appropriate  course of action to
          remedy the Critical Problem,  the Relationship  Mangers shall escalate
          the  dispute  to the  executive  level of each  Party,  or  higher  if
          warranted under the circumstances.  If the appropriate  executives are
          unable  to  resolve   the   dispute,   and  the  issue  has  not  been
          satisfactorily  resolved by SWMS five  business days after TRUSTCO has
          declared  the  Critical  Problem  and which if  necessary  pursuant to
          Section  7.1 (D) has been  determined  to be a Critical  Problem,  the
          following remedial actions shall apply:

                                       57


          (i) For  Critical  Problems  which are not  related to the  AddVantage
          System, TRUSTCO shall have the right take all reasonable and necessary
          steps  and  actions  to  remedy  the  Critical  Problem  using its own
          employees  and Third  Party  Providers  to assist  SWMS or assume full
          responsibility for performance of that aspect of the Services to which
          the Critical  Problem relates until such time as the Critical  Problem
          is  resolved  and  the  service  is  capable  of  being  performed  in
          accordance with the Service Level Standard;  provided,  however,  that
          Third Party  Providers  shall not be granted  access to the AddVantage
          System or its proprietary information; and

          (ii) For Critical Problems which are related to the AddVantage System,
          TRUSTCO shall have the right to procure such service from an alternate
          source  for  performance  of that  aspect of the  service to which the
          Critical  Problem  relates until such time as the Critical  Problem is
          resolved and the service is capable of being  performed in  accordance
          with the Service Level Standard.

          G.. In the event  TRUSTCO  designates  a failure  to achieve a Service
          Level as a Critical Problem and SWMS disagrees with such  designation,
          SWMS shall  provisionally  treat the problem as a Critical Problem for
          the purposes of  responding  to and  correcting  the problem while the
          parties work to settle the  disagreement.  The  Parties'  Relationship
          Managers shall promptly meet in person or telephonically to attempt to
          resolve the dispute with respect to such designation. In the event the
          Relationship Managers cannot promptly resolve the dispute, the Parties
          will resolve the dispute in accordance  with the procedures of Section
          17.  In  the  event,  it is  determined  that  TRUSTCO  improperly  or
          erroneously designated the failure as a Critical Problem, then TRUSTCO
          shall pay to SWMS, as damages,  the  reasonable  additional  costs and
          expenses  incurred by SWMS as a direct result of such  accelerated and
          heightened  response  and  remedial  activities,  all  reasonable  and
          documented costs and expenses incurred by SWMS in connection with such
          determination,  together  with  liquidated  damages  in the  amount of
          $10,000.00  per  occurrence,   the  Parties   acknowledging  that  the
          additional   costs  and  expenses   would  not  adequately  and  fully
          compensate   SWMS   for   the   impacts,   delays,   disruptions   and
          inefficiencies  caused by an improper or  erroneous  Critical  Problem
          designation  by  TRUSTCO;  provided  however,  that  TRUSTCO  shall be
          entitled to one erroneous  Critical  Problem  designation each year of
          the Term with no liability for damages.

                                       58


          H. Subject to the limitations set forth in Sections 16, SWMS agrees to
          defend, indemnify, and hold harmless TRUSTCO, its directors,  officers
          and employees, from and against any liability,  loss, damage, cost, or
          expense (including, without limitation,  reasonable attorneys' fees as
          provided herein)  resulting from a claim by a TRUSTCO Customer arising
          out of or based on a Critical  Problem caused solely by SWMS's failure
          to perform  the  Services  as agreed,  or failure to achieve a Service
          Level with  respect to Services.  In the event  TRUSTCO is entitled to
          indemnification  under this Section 7, the indemnification  procedures
          outlined in Section 15.3 (Indemnification Procedures) shall apply.

          I.  Within  120 days  after the  Effective  Date,  the  Parties  shall
          mutually develop a list of criteria for monitoring and evaluating both
          Parties'  performance  under this Agreement (the "Report  Card").  The
          Report  Card is  intended  to  provide an  overall  assessment  of the
          Parties'  performance based on major categories of Services  ("Service
          Categories"),  and shall not necessarily  grade each service on a line
          by line basis. The Parties shall meet monthly for the first six months
          after the Effective Date, with at least the  Relationship  Managers in
          attendance,  to discuss and complete the Report Card,  cooperating  in
          good  faith in an  effort to reach  consensus,  and  noting  points of
          disagreement,  where  applicable.  Thereafter,  the Parties shall meet
          quarterly  to  discuss  and  complete  the  Report  Card for the prior
          quarter.  The Report Card will be completed for the calendar  quarters
          ending in March, June, September and December.

          J.  In the  event  a Party  receives  a  failing  grade  in a  Service
          Category,  the Parties will mutually  discuss,  including at a minimum
          the  Relationship  Managers,  the steps to be taken to  respond to and
          remedy the problem ("Equitable Response").  The Equitable Response may
          include  modification to the Services (without materially reducing the
          Services or the Service Level),  Additional  Services,  or a credit or
          other monetary payment to fairly  compensate the non-failing party for
          the losses or damages  resulting from the deficient  Service Category.
          In the event the Relationship  Managers are unable to agree on a grade
          or an Equitable Response,  the Relationship Managers will escalate the
          dispute to the executive  level of each Party,  or higher if warranted
          under the circumstances.

          K. In the event the  Parties'  executives  are unable to  resolve  the
          dispute and a Party has a failing  grade (or the other Party asserts a
          Party has a failing  grade) with respect to a Service  Category for at
          least three (3) consecutive months, the deficiency shall be treated as
          a Critical  Problem with respect to  corrective  action to be taken as
          set forth in Section 7.1 (C).

                                       59


          L.  Adjustment  of Service  Levels The Parties will meet to review the
          Base Service  Levels  annually.  As a result of those  meetings and as
          necessary from time to time during the Term, the Parties may by mutual
          agreement  add to,  delete  or adjust  the Base  Service  Levels.  The
          reasons for those additions,  deletions or adjustments may include new
          products, services or functionality; improved performance capabilities
          associated with advances in the technology and methods used to perform
          the Base  Services;  or changes in  TRUSTCO's  business or  technology
          environment,  such as the  implementation  of a major  initiative that
          changes the nature of the Base  Services.  Where the Parties  agree to
          make such an addition,  deletion or adjustment, the Parties shall also
          agree on any adjustment in SWMS' charges  appropriate and equitable to
          reflect  changes  in  the  costs  to  provide  the  Base  Services  in
          accordance with the new or adjusted Base Service Levels.

Additional Service Levels

          With  respect to each  Additional  Services  project,  the Parties may
          agree  on  any  services   levels   applicable  to  any  such  project
          ("Additional  Service  Levels")  on a case by case basis and  document
          such Additional Services Levels in the applicable  Additional Services
          Task  Order.  With  respect  to any such  Additional  Service  Levels,
          beginning on the date specified in the applicable  Additional Services
          Task Order, SWMS will perform the Additional Services described in the
          applicable  Additional  Services  Task Order in  conformance  with the
          Additional  Service Levels set forth in such Additional  Services Task
          Order.  The  impact,  if any, of the  Additional  Services on the Base
          Service Levels shall,  if reasonably  feasible to identify in advance,
          be set forth in the  Additional  Service  Task Order as  described  in
          Section 3.7, and the Services Levels shall be adjusted accordingly.

Responsibility for Achieving Service Levels

          SWMS will not be  responsible  for the  Service  Levels to the  extent
          SWMS's  and/or its  Affiliates  abilities  to deliver the Services are
          adversely  affected by (i) TRUSTCO's failure to materially perform its
          obligations under this Agreement or any applicable Additional Services
          Task Order; (ii) the negligence, wrongful acts or omissions of TRUSTCO
          or its third party  vendors(including  those third party vendors under
          the Third Party Contracts that are managed by SWMS); (iii) the failure
          of any of  TRUSTCO's  employees  to  adequately  perform  their  tasks
          related to the Services;  (iv) unreasonable,  untimely,  incomplete or
          inaccurate  information from TRUSTCO to the extent such materially and
          adversely affects SWMS ability to deliver the Services;  (v) TRUSTCO's
          material failure to make information, materials, software, facilities,
          hardware,  Equipment or qualified  personnel  available to SWMS in the
          manner  required by this Agreement;  (vi) the material  failure of any
          Equipment owned or leased by TRUSTCO to the extent such failure is not
          caused by SWMS; (vii) the failure, default or delay by any third party
          not  affiliated  with  SMWS;  (viii)  Industry  Change,  or  (ix)  the
          occurrence of a Force Majeure Event as defined in Section 16.4. In the
          event of an Industry  Change,  SWMS shall not be  responsible  for the
          Service  Levels  directly  affected  by such  change for a  reasonable
          period of time to allow SWMS to adjust to the new industry demands.

                                       60


Contract Management and Procedures
Relationship Managers

          Each Party (an  "Appointing  Party")  will  appoint an  individual  (a
          "Relationship Manager") who, from the Effective Date until replaced by
          the  Appointing   Party,   will  serve  as  that  Appointing   Party's
          representative  under this Agreement.  Each Relationship  Manager will
          (i) have overall  responsibility  for managing  and  coordinating  the
          performance  of  the  Appointing   Party's   obligations   under  this
          Agreement,  and (ii) be  authorized  to act for and on  behalf  of the
          Appointing  Party  concerning all matters  relating to this Agreement.
          The Relationship Managers shall meet and confer in good faith to agree
          upon  mutually  acceptable  procedures  for  meetings and reports with
          respect to the  Parties'  respective  obligations  hereunder.  Neither
          Party will reassign its  Relationship  Manager,  unless it provides at
          least 10 days  prior  written  notice to the other  Party.  If a Party
          terminates the employment of or reassigns its Relationship Manager, it
          will appoint a new Relationship  Manager with prior written notice to,
          the other Party.





  Reliance on Instructions

          A. In performing its obligations  under this  Agreement,  SWMS will be
          entitled  to  rely  upon  any  routine  instructions,  authorizations,
          approvals  or  other  information  provided  to SWMS by (a)  TRUSTCO's
          Relationship  Manager,  (b) any other TRUSTCO personnel  identified by
          TRUSTCO's   Relationship   Manager  or  (c)  except  with  respect  to
          additional  financial  obligations  on the part of TRUSTCO,  any other
          TRUSTCO management  personnel  reasonably  appearing to SWMS as having
          authority  to provide  the same on behalf of  TRUSTCO.  TRUSTCO  shall
          provide a list of management  personnel  ("Management List") as of the
          Conversion  Date and agrees to update the Management List from time to
          time as  necessary  and SWMS may rely on the  Management  List for the
          purposes of this Section  8.2.  Unless SWMS knew of any lack of actual
          authority,  error,  incorrectness or inaccuracy in such  instructions,
          authorizations,  approvals  or other  information,  SWMS will incur no
          liability  or  responsibility  of any kind in relying on or  complying
          with any such  instructions  or  information.  With respect to actions
          concerning or affecting cash,  investment or other financial interests
          of TRUSTCO's  Customers,  SWMS shall rely  exclusively  upon TRUSTCO's
          instructions with respect to such matters, and SWMS shall not exercise
          discretion with respect to such matters.

                                       61


          B. In performing its obligations under this Agreement, TRUSTCO will be
          entitled  to  rely  upon  any  routine  instructions,  authorizations,
          approvals  or other  information  provided  to  TRUSTCO  by (a) SWMS's
          Relationship  Manager,  (b) any other  SWMS  personnel  identified  by
          SWMS's  Relationship  Manager or (c) except with respect to Additional
          Services or additional financial  obligations on the part of SWMS, any
          other  SWMS  personnel  reasonably  appearing  to  TRUSTCO  as  having
          authority to provide the same on behalf of SWMS.  Unless  TRUSTCO knew
          of any lack of actual authority, error, incorrectness or inaccuracy in
          such  instructions,  authorizations,  approvals or other  information,
          TRUSTCO  will  incur no  liability  or  responsibility  of any kind in
          relying on or complying  with any such  instructions  or  information.
          Information,  Approvals and  Cooperation  The Parties shall  cooperate
          with  each  other  by,  among  other  things,  making  its  management
          decisions,  information,  approvals  and  acceptances  related  to the
          Services,  and the  provision  thereof,  available  to each other on a
          timely  basis  upon  reasonable  request,  so  that  the  Parties  may
          accomplish their obligations and responsibilities under this Agreement
          and each  Additional  Services Task Order.  Each Party's  Relationship
          Manager,  or his or her designee,  will be the Party's principal point
          of contact for obtaining those decisions,  information,  approvals and
          acceptances.

Regulatory Access

          The records  regarding  TRUSTCO that are maintained and/or produced by
          SWMS under this  Agreement  will during normal  business  hours,  upon
          reasonable  notice  to  SWMS,  or as  otherwise  required  by  law  be
          available  for  examination  and audit by any  governmental  agency or
          regulator that has jurisdiction  over TRUSTCO's  business.  Each Party
          will notify the other  promptly of any formal request by an authorized
          governmental  agency or regulator to examine records regarding TRUSTCO
          that are maintained by SWMS. Upon TRUSTCO's written request, SWMS will
          provide any relevant  information to those agencies and/or  regulators
          and will subject itself to any required examination or regulation. The
          costs of ordinary and routine  regulatory  examinations and audits are
          included in the Base Services Charges. TRUSTCO will reimburse SWMS for
          the reasonable costs SWMS' incurs in connection with any extraordinary
          or non-routine regulatory examinations or audits by such regulators to
          the extent such extraordinary or non-routine  regulatory  examinations
          or audits are caused by TRUSTCO, its employees or Customers. SWMS will
          be excused from its  obligation to meet the Service  Levels during any
          such  examination  or audit to the extent  such  examination  or audit
          precludes,  interferes  with or delays  SWMS  ability to  perform  the
          Services in accordance with such Service Levels.

Charges
Charges for Base Services

          TRUSTCO will pay to SWMS the conversion charges in accordance with the
          provisions  of  Schedule  C and  will  pay the  charges  for the  Base
          Services and  expenses on a monthly  basis,  beginning  with the month
          during  which the  Conversion  Date occurs in the amounts set forth in
          Schedule C (the "Base Services  Charges") for the Base  Services.  The
          Base  Service  Charges  as subject  to change in  accordance  with the
          provisions  of  Schedule C for any changes in the Base  Services  made
          pursuant to Section 3.6.

                                       62


Charges for Additional Services

          For each month during the Term that SWMS provides  Additional Services
          to TRUSTCO,  TRUSTCO will pay SWMS all Additional Services Charges for
          such  Additional  Services  at such rates set forth in the  applicable
          Additional  Services Task Order. To the extent Charges are based on an
          hourly  rate,  TRUSTCO  shall  pay the  amount  of $250  per  hour for
          executives and $175 per hour for  professionals  during the first year
          of the Term. The hourly rates will adjust annually at each anniversary
          date of the  Effective  Date to an amount equal to the rate during the
          preceding  year  plus  (a)  the  most  recent   Consumer  Price  Index
          (Employment Cost Index Compensation White  Collar-ECICWIT)  percentage
          adjustment,  provided  however,  any one annual  adjustment  shall not
          exceed six (6) percent.

Expenses

          TRUSTCO will pay, or reimburse  SWMS for (a) reasonable and documented
          expenses described or otherwise provided for in the Schedules, and (b)
          any  extraordinary  expenses  with respect to  providing  the Services
          and/or which are the result of regulatory changes or Industry Changes;
          provided that any expenses which exceed five thousand dollars ($5,000)
          must have the prior  written  approval of  TRUSTCO,  which will not be
          unreasonably withheld. TRUSTCO will continue to be responsible for all
          postage  (including  overnight  delivery  service and courier charges)
          utilized by SWMS for TRUSTCO's wealth management customers.

Taxes

          The Parties' respective responsibilities for taxes arising under or in
          connection with this Agreement and each Additional Services Task Order
          are as follows:

          A.   Property Taxes

               Each Party is  responsible  for any  personal  property  taxes on
               property it owns or leases,  for franchise and privilege taxes on
               its business, and for taxes based on its net income.

          B.    Taxes on Services

               TRUSTCO  shall be  responsible  for all  federal,  state or local
               taxes,  however designated or levied,  based on those charges, on
               this Agreement,  on an Additional  Services Task Order, or on the
               Services.

Invoicing and Payment
Invoicing

          Except  as  otherwise  expressly  provided  in  this  Agreement  or an
          Additional  Services Task Order,  SWMS will invoice TRUSTCO monthly in
          arrears for all amounts due under this  Agreement.  SWMS will  invoice
          TRUSTCO  for  Base  Services  in  accordance  with the  provisions  of
          Schedule C (Base Services Charges).  On or about the beginning of each
          month,  SWMS will  deliver to TRUSTCO  an invoice  for any  Additional
          Services  Charges  for any  Additional  Services  provided  during the
          previous month  calculated in accordance with the rates for Additional
          Services specified in the applicable  Additional Services Task Orders.
          SWMS will  compute  periodic  charges  under this  Agreement  and each
          Additional  Services Task Order on a calendar  month basis and prorate
          those charges for any partial month.

                                       63


Payment Due

          Subject  to the  other  provisions  of  this  Section  11  and  unless
          otherwise  agreed,  TRUSTCO will pay invoices  that SWMS submits under
          this Agreement and each  Additional  Services Task Order within thirty
          (30) days after receipt.  Any amount not paid when due will thereafter
          bear  interest  paid at a rate equal to the lesser of (i) one  percent
          (1%) per month or twelve  percent  (12%) per annum,  pro-rated  on the
          basis  of a 365  day  year,  or  (ii)  the  highest  rate  allowed  by
          applicable law.

Audit of Charges

          On a least thirty (30) days advance  written  notice by TRUSTCO,  SWMS
          will  permit  TRUSTCO  or its  independent  auditors  (who will not be
          competitors SWMS, other than TRUSTCO's  reporting external  auditors),
          at no additional expense to SWMS, to access SWMS' books and records at
          a mutually  agreeable time and place to perform an annual audit to the
          extent  necessary  to verify  SWMS'  charges  to  TRUSTCO  under  this
          Agreement and any Additional Services Task Order. TRUSTCO will provide
          SWMS with a copy of the audit  report  resulting  from each audit.  As
          promptly as practicable after providing the audit report,  the Parties
          will  review it and work in good faith to agree on any  adjustment  of
          charges and any  appropriate  future  adjustments  to SWMS' charges or
          practices under, and necessary for compliance with, this Agreement and
          any Additional Services Task Order. If SWMS desires to limit the scope
          of TRUSTCO's  audit in order to protect  confidential  or  proprietary
          information  of  SWMS or any  customer  of  SWMS,  the  audit  will be
          conducted by an independent third party auditor mutually acceptable to
          SWMS and  TRUSTCO,  who will verify  SWMS'  charges to TRUSTCO for the
          relevant  period without  disclosing any  confidential  information to
          TRUSTCO.    Any    third    party    auditors    shall    execute    a
          non-disclosure/confidentiality agreement provided by SWMS before being
          granted access to SWMS' facilities and records.

Safeguarding Of Data and Confidentiality
TRUSTCO Data

          As between TRUSTCO and SWMS, TRUSTCO owns and will continue to own all
          right,  title  and  interest  in and to all  TRUSTCO  Data.  Upon  the
          termination  of the  Termination  Assistance  Period or on any earlier
          date as TRUSTCO and SWMS mutually  determine  that SWMS will no longer
          need the TRUSTCO Data to render the Services,  SWMS will either return
          TRUSTCO Data in its  possession to TRUSTCO,  or at TRUSTCO's  election
          erase TRUSTCO Data from the data files  maintained by SWMS.  Except as
          provided herein,  SWMS may not use TRUSTCO Data for any purpose except
          to provide the Services, nor may SWMS sell, assign, lease or otherwise
          dispose  of or  commercially  exploit  TRUSTCO  Data  or any  part  of
          thereof.  Notwithstanding the foregoing,  SWMS shall have the right to
          use  aggregated  non-customer  identifiable  TRUSTCO Data  relating to
          TRUSTCO  and  its  Customers   ("Aggregated  Data")  for  purposes  of
          improving the Services or marketing  SWMS' services to other customers
          or potential  customers of SWMS.  When used by SWMS for these purposes
          and not for purposes of providing the Services,  Aggregated  Data will
          not include  information  that  discloses the name or physical  street
          address of a TRUSTCO Customer, and will not link information regarding
          the TRUSTCO Customer to the identity of the Customer.

                                       64


Records Retention

          SWMS  shall  retain  TRUSTCO  Data  in  accordance  with  the  records
          retention provisions of the Record Retention Policy attached hereto as
          Schedule J; provided,  however, that the Parties are in agreement that
          SWMS  shall  have the  right to place  reasonable  limitations  on the
          amount of  historical  data  maintained  on the system at any one time
          (currently two (2) years history), and that the delivery of electronic
          data in a standard format to TRUSTCO for cold storage purposes and the
          subsequent  purging of history shall be deemed by the Parties to be in
          accordance  with any Record  Retention  Policy adopted by the Parties.
          SWMS sole  responsibility  for data being purged from the system is to
          deliver  the data to TRUSTCO in a standard  format for  TRUSTCO's  use
          with its  archival  system.  The  parties  recognize  that  additional
          history  storage  on  the  AddVantage  system  may  be  available  for
          additional fees.

Privacy Laws and Regulations

          TRUSTCO shall be responsible for  developing,  preparing and providing
          all notices  required by an act,  law, rule or  regulation,  including
          without  limitation the  Gramm-Leach  Bliley Act and its  implementing
          regulations,  pertaining to the collection,  protection and sharing of
          information   relating  to  TRUSTCO's  Customers  ("Privacy  Policy").
          TRUSTCO  shall provide a copy of its current  Privacy  Policy to SWMS,
          and SWMS shall comply with  TRUSTCO's  reasonable  Privacy Policy with
          respect to all TRUSTCO Data that comes into the  possession or control
          of SWMS, or is otherwise handled or transmitted by SWMS. TRUSTCO shall
          promptly   reimburse  SWMS  for  all  material  expenses  incurred  in
          complying with the Privacy  Policy.  TRUSTCO shall provide SWMS with a
          minimum  of thirty  (30) days  prior  written  notice of any  material
          changes to the Privacy Policy.

Confidentiality

          C.  The  Receiving  Party  agrees  that all  Confidential  Information
          provided under this Agreement or an Additional  Services Task Order by
          the Disclosing  Party will be treated as  confidential,  regardless of
          whether  marked or  described  as  Confidential  Information,  and all
          confidentiality  notices  on  that  Confidential  Information  will be
          retained.

                                       65


          D.  In  avoiding  unauthorized  disclosure  or use  of the  Disclosing
          Party's  Confidential  Information,  the  Receiving  Party will use at
          least the same degree of care, but no less than a reasonable degree of
          care, as it employs  concerning  its own  Confidential  Information of
          similar importance.

          E. The Receiving Party may disclose  Confidential  Information only to
          its own officers,  directors,  and  employees and to its  consultants,
          subcontractors  and  advisors  who  reasonably  need to know  it.  The
          Receiving  Party will be responsible  to the Disclosing  Party for any
          violation  of the  provisions  of this  Section  12, by its  officers,
          directors,  employees,  consultants,  subcontractors or advisors. SWMS
          shall be permitted to provide  access to  Confidential  Information to
          its Affiliates,  and to any regulatory  agency or other third party in
          connection  with providing or as required to provide the Services,  or
          as required by law or applicable regulation.

          F. The Receiving Party may not use the Disclosing Party's Confidential
          Information  for any purpose  not in  furtherance  of this  Agreement,
          unless it obtains the Disclosing Party's prior written authorization.

          G.  If  the  Receiving  Party  is  requested  to  disclose  any of the
          Disclosing   Party's   Confidential   Information   as   part   of  an
          administrative  or judicial  proceeding,  the Receiving Party will, to
          the extent permitted by applicable law, promptly notify the Disclosing
          Party of that request and cooperate with the Disclosing  Party, at the
          Disclosing  Party's expense,  in seeking a protective order or similar
          confidential  treatment  for  the  Confidential  Information.   If  no
          protective  order or other  confidential  treatment is  obtained,  the
          Receiving   Party  will  (i)   disclose   only  that  portion  of  the
          Confidential  Information  that is legally  required  to be  disclosed
          based on the opinion of its counsel and (ii) use reasonable efforts to
          obtain reliable assurance that confidential treatment will be accorded
          the Confidential Information so disclosed.

          H. The  Receiving  Party  agrees  that in the  event  of a  breach  or
          threatened breach by the Disclosing  Party, or any officer,  director,
          consultant,  subcontractor,  advisor  or  employee  of the  Disclosing
          Party, of the provisions of this Section 12, the Disclosing Party will
          have no  adequate  remedy in money  damages.  Accordingly,  each Party
          agrees  that  the  other  may  seek,   from  any  court  of  competent
          jurisdiction,  injunctive and preliminary  relief to remedy any actual
          or  threatened  unauthorized  use or  disclosure  of the other party's
          Confidential Information.

                                       66


Representations and Warranties
Authorization

          Each Party  represents  and  warrants to the other that (i) it has the
          requisite  corporate  power and authority to enter into this Agreement
          and  each  Additional  Services  Task  Order  and  to  carry  out  the
          transactions  contemplated  by  this  Agreement  and  each  Additional
          Services  Task  Order,  including  the  giving or  withholding  of any
          approval,  acceptance,  consent,  notice or other  action  required or
          permitted by this  Agreement or that  Additional  Services Task Order,
          and (ii) the execution, delivery and performance of this Agreement and
          each  Additional  Services  Task  Order  and the  consummation  of the
          transactions  contemplated  by  this  Agreement  and  each  Additional
          Services  Task  Order  have  been and will be duly  authorized  by the
          requisite corporate action on the part of that Party.

Bank Regulatory Requirements

          During the Term,  the Services  provided  under this Agreement by SWMS
          shall  comply  in  all   material   respects   with  Bank   Regulatory
          Requirements  which  apply to TRUSTCO  including  compliance  with all
          reasonable policies adopted by TRUSTCO in order to meet the objectives
          of the Interagency Guidelines  Establishing Standards for Safeguarding
          Customer  Information  (12 CFR  570,  Appendix  B) SWMS  will  provide
          TRUSTCO with its current  Security and Privacy  overview which will be
          updated and  supplemented  from time to time and reports  generated by
          SWMS pursuant to compliance with the service levels..

Covenant of Cooperation and Good Faith

          The Parties covenant to timely and diligently  cooperate to effect the
          goals, objectives and purposes of this Agreement and to facilitate the
          performance  of their  respective  duties  and  obligations  under the
          Agreement in a commercially  reasonably manner.  Further,  the Parties
          agree to deal  and  negotiate  with  each  other in good  faith in the
          execution and implementation of their duties and obligations under the
          Agreement.  However,  nothing in this Agreement  shall be construed as
          creating a relationship in which SWMS is the fiduciary of TRUSTCO.

Noninfringement

          A. SWMS  covenants,  represents  and  warrants  that SWMS and the SWMS
          Third Party Providers will perform their  respective  responsibilities
          under the Agreement in a manner that does not infringe,  or constitute
          an  infringement  or  misappropriation  of, any patent,  trade secret,
          copyright   or   other   proprietary   right  of  any   third   party.
          Notwithstanding   this  provision  or  any  other   provision  in  the
          Agreement,  SWMS makes no warranty or  representation  with respect to
          any claims for such infringement or  misappropriation by virtue of its
          compliance with such obligations  herein to provide TRUSTCO access to,
          use of or benefits of any Third Party Contracts prior to receiving the
          necessary  Required Consents.  However,  SWMS agrees to pay through to
          TRUSTCO  the  amounts  recovered  or received by SWMS from the TRUSTCO
          Third Party Providers with respect to damages  sustained by TRUSTCO as
          a result of the Third Party's infringement.

                                       67


          B. TRUSTCO  covenants,  represents  and warrants  that TRUSTCO and its
          Affiliates will perform their  respective  responsibilities  under the
          Agreement  in a  manner  that  does not  infringe,  or  constitute  an
          infringement  or  misappropriation   of,  any  patent,  trade  secret,
          copyright   or   other   proprietary   right  of  any   third   party.
          Notwithstanding   this  provision  or  any  other   provision  in  the
          Agreement, TRUSTCO makes no warranty or representation with respect to
          any claims for such infringement or  misappropriation by virtue of its
          compliance with such obligations herein to provide SWMS access to, use
          of or benefits of any Third Party  Contracts  prior to  receiving  the
          necessary Required Consents. However, TRUSTCO agrees to pay through to
          SWMS the amounts  recovered  or  received by TRUSTCO  from the TRUSTCO
          Third Party Providers and/or  Unaffiliated  Third Party Providers with
          respect to damages  sustained by SWMS as a result of the Third Party's
          infringement.

DISCLAIMER OF WARRANTIES
THE  SERVICES AND THE SWMS THIRD PARTY  SOFTWARE  ARE  PROVIDED  "AS-IS" AND "AS
AVAILABLE," WITHOUT  REPRESENTATIONS OR WARRANTIES OF ANY KIND, ORAL OR WRITTEN.
EXCEPT AS EXPRESSLY  PROVIDED IN THIS  AGREEMENT,  NEITHER  PARTY MAKES AND EACH
PARTY DISCLAIMS ALL OTHER WARRANTIES, EXPRESS OR IMPLIED, ARISING FROM COURSE OF
DEALING,  COURSE OF PERFORMANCE,  USAGE OF TRADE, QUALITY OF INFORMATION,  QUIET
ENJOYMENT OR  OTHERWISE,  INCLUDING THE IMPLIED  WARRANTIES OF  MERCHANTABILITY,
FITNESS FOR A PARTICULAR PURPOSE,  QUALITY OF INFORMATION,  QUIET ENJOYMENT, AND
TITLE/NON-INFRINGEMENT,  OR THAT THE  SERVICES OR DATA  PROCESSED OR PROVIDED BY
SWMS WILL BE ERROR-FREE INTERRUPTION-FREE.  EXCEPT AS EXPRESSLY PROVIDED IN THIS
AGREEMENT, SWMS SHALL HAVE NO LIABILITY WITH RESPECT TO ANY THIRD PARTY DATA AND
SERVICES OR THIRD PARTY PRODUCTS. EXCEPT TO THE EXTENT THAT SWMS' IS ENTITLED TO
ASSERT  DEFENSES UNDER ANY  PROVISIONS OF THE AGREEMENT  OTHER THAN THIS SECTION
13.5,  THIS  DISCLAIMER  AS SET FORTH ABOVE CANNOT BE INTERPOSED AS A DEFENSE TO
SWMS'  OBLIGATION  TO PROVIDE THE SERVICES IN  ACCORDANCE  WITH THE BASE SERVICE
LEVELS AS PROVIDED IN SCHEDULE B TO THIS AGREEMENT.


Insurance

     During the Term, SWMS will be covered by the following insurance:

                                       68


Worker's  Compensation  Insurance,  including  occupational  illness  or disease
coverage,  or other similar social  insurance in accordance with the laws of the
country,  state,  or  territory  exercising  jurisdiction  over the employee and
Employer's  Liability  Insurance with coverage limits of $1,000,000 per accident
and a policy limit of $1,000,000.
Commercial   General  Liability   Insurance,   including   Products,   Completed
Operations, and Personal Injury Liability,  Contractual Liability and Broad Form
Property  Damage  Liability  covering  bodily  injury and  property  damage with
coverage limits of $1,000,000 per occurrence and $2,000,000 general aggregate.
Errors and Omissions  coverage with coverage  limits of $10,000,000 per wrongful
act and an aggregate of $10,000,000.
Employee  Dishonesty  Insurance  (Crime  Policy)  for loss  arising out of or in
connection  with  fraudulent  or dishonest  acts  committed by SWMS'  employees,
acting alone or in collusion with others,  including  loss of money,  securities
and other  property of others in SWMS' care,  custody or control  with  coverage
limits of $15,000,000 per loss with an aggregate of $15,000,000..

Indemnification
Personal Injury and Property Damage

       I. By SWMS

          SWMS shall,  subject to the  provisions of Section 16, at its expense,
          defend TRUSTCO from and against any third-party claims brought against
          TRUSTCO  relating  to  personal  injury  (including  death) or loss or
          damage to tangible  property  (other than data or  information) to the
          extent  such  personal  injury or damage to  tangible  property is the
          result  of  the  negligence  or  wrongful   misconduct  of  SWMS,  its
          employees,  Affiliates,  agents,  representatives and SWMS Third Party
          Providers.  In addition,  SWMS shall pay any judgments finally awarded
          by a court of competent  jurisdiction  to such third  parties  against
          TRUSTCO based on such claims after SWMS has presented its defenses (or
          after SWMS elected not to defend such claims),  and any settlements to
          which SWMS agrees in writing (or to which  TRUSTCO  agreed  after SWMS
          elected not to defend such claims).

          By TRUSTCO

          TRUSTCO  shall,  at its  expense,  defend  SWMS from and  against  any
          third-party  claims brought  against SWMS relating to personal  injury
          (including  death) or loss or damage to tangible  property (other than
          data or  information)  to the extent such personal injury or damage to
          tangible  property  is  the  result  of  the  negligence  or  wrongful
          misconduct   of   TRUSTCO,   its   employees,    Affiliates,   agents,
          representatives, TRUSTCO Third Party Providers, and Unaffiliated Third
          Party Providers. In addition,  TRUSTCO shall pay any judgments finally
          awarded by a court of  competent  jurisdiction  to such third  parties
          against  SWMS based on such claims  after  TRUSTCO has  presented  its
          defenses (or after TRUSTCO  elected not to defend such claims) and any
          settlements  to which  TRUSTCO  agrees in  writing  (or to which  SWMS
          agreed after TRUSTCO elected not to defend such claims).

                                       69


Intellectual Property Indemnity

       J. By SWMS

          SWMS  shall,  at  its  expense,  and  pursuant  to  the  other  terms,
          conditions  and  procedures  of this Section 15,  indemnify and defend
          TRUSTCO  from and  against  any  third-party  claims  brought  against
          TRUSTCO  alleging that TRUSTCO's use, in accordance  with the terms of
          this  Agreement,  of the SWMS Third  Party  Software  (but only to the
          extent such software is licensed to SWMS by an entity  majority  owned
          or directly  controlled  by SunGard  Data  Systems  Inc. or any of its
          subsidiaries)  the  SWMS  Intellectual   Property  infringes  a  third
          person's  copyright,  trade secret or United States patent enforceable
          in the United States. In addition,  in the event a third party asserts
          a claim  against  TRUSTCO  relating  to any  other  SWMS  Third  Party
          Software,  SWMS will reasonably cooperate with TRUSTCO with respect to
          assigning or  otherwise  passing  through to TRUSTCO any  infringement
          warranties or indemnification rights available to SWMS from vendors of
          SWMS  Third  Party  Software.  SWMS  shall pay any  judgments  finally
          awarded by a court of  competent  jurisdiction  to such third  parties
          against  TRUSTCO  based on such claims  after SWMS has  presented  its
          defenses  (or after SWMS  elected not to defend  such  claims) and any
          settlements  to which  SWMS  agrees in  writing  (or to which  TRUSTCO
          agreed after SWMS elected not to defend such claims).

     Mitigation

          Upon receiving notice of an infringement claim, the indemnifying party
          may, in its sole discretion,  (i) modify the allegedly infringing item
          to be non-infringing  without materially  impairing its functionality,
          (ii) replace the allegedly  infringing item with a non-infringing item
          of  substantially  equivalent  functionality,  or (iii) obtain for the
          indemnified  party the right to continue to use the item in accordance
          with the terms of this Agreement.

     Exclusions

          Notwithstanding  the other  provisions of this Section 15.2 and except
          as expressly provided otherwise,  the indemnifying party shall have no
          liability to the  indemnified  party for any claim of  infringement to
          the extent that such claim is based on  modifications  or enhancements
          to the  applicable  software or equipment  created by the  indemnified
          party, or the misuse or use of the applicable software or equipment by
          the  indemnified  party in a manner not  intended by the  indemnifying
          party.

                                       70


Indemnification Procedures

          With  respect  to any third  party  claims for which  either  Party is
          entitled to  indemnification  under this  Section 15 (an  "Indemnified
          Claim"), the following procedures will apply:

K.       Notice

          After any  entity  entitled  to  indemnification  under  this  Section
          receives notice of the commencement or threatened  commencement of any
          civil, criminal, administrative, or investigative action or proceeding
          involving an Indemnified  Claim for which the  indemnified  party will
          seek  indemnification  under this Section,  the indemnified party will
          promptly notify the indemnifying party of that claim in writing.  Such
          notice shall  describe  any matters  with  respect to the  Indemnified
          Claim of which the indemnified party has knowledge.  However,  failing
          to notify  an  indemnifying  party of an  Indemnified  Claim  will not
          relieve the indemnifying party of its obligations under this Agreement
          except to the extent the indemnifying party is prejudiced thereby. The
          indemnified party will give the indemnifying party full opportunity to
          control the response to the Indemnified Claim and the defense thereof,
          including,   without   limitation,   any  agreement  relating  to  the
          settlement  thereof;  provided,  however,  the  indemnified  party may
          participate,  at its own  expense,  in any defense and any  settlement
          directly  or through  counsel  of its  choice.  As soon as  reasonably
          practicable   after  receiving   written  notice  of  the  claim,  the
          indemnifying  party will notify the indemnified party in writing as to
          whether the indemnifying party elects to assume control of the defense
          and settlement of that claim. If the indemnifying  party elects not to
          defend,  the indemnified party will have the right to defend or settle
          the claim as it may deem  appropriate,  at the cost and expense of the
          indemnifying  party,  which will promptly  reimburse  the  indemnified
          party for such costs, expenses and settlement amounts.

L.       Subrogation

          If an  indemnifying  party is obligated  to  indemnify an  indemnified
          party under this Section,  then,  upon paying that  indemnity in full,
          the  indemnifying  party  will  be  subrogated  to all  rights  of the
          indemnified  party concerning the claims to which the  indemnification
          relates.

                                       71


Liability
LIMITATION AS TO TYPES OF DAMAGES

          NOTHWITHSTANDING  ANY OTHER PROVISION IN THIS AGREEMENT,  WITH RESPECT
          TO ALL  CLAIMS  ARISING  OUT OF,  UNDER  OR IN  CONNECTION  WITH  THIS
          AGREEMENT  (INCLUDING  WITHOUT  LIMITATION  CLAIMS  FOR  BREACH  OF AN
          OBLIGATION TO PROVIDE INDEMNIFICATION), THE MEASURE OF DAMAGES PAYABLE
          BY EITHER PARTY WILL NOT INCLUDE,  AND NEITHER PARTY'S  LIABILITY WILL
          INCLUDE,  ANY AMOUNTS FOR  INDIRECT,  INCIDENTAL,  RELIANCE,  SPECIAL,
          CONSEQUENTIAL  OR  PUNITIVE  DAMAGES  (INCLUDING  LOST  REVENUE,  LOST
          PROFIT, LOSS OF DATA, OR BUSINESS  INTERRUPTION  LOSSES) OF ANY PARTY,
          INCLUDING THIRD PARTIES,  WHETHER IN TORT OR CONTRACT,  AND WHETHER OR
          NOT SUCH DAMAGES ARE FORESEEN OR UNFORESEEN.  THE  LIMITATIONS IN THIS
          SECTION SHALL NOT APPLY TO DAMAGES ARISING OUT OF (A) A PARTY'S BREACH
          OF A  CONFIDENTIALITY  OBLIGATION UNDER THIS AGREEMENT,  (B) TRUSTCO'S
          BREACH OF THE LIMITATIONS ON USE OF THE SWMS INTELLECTUAL  PROPERTY OR
          THE SERVICES, OR (C) A CLAIM UNDER SECTION 15.2 (Intellectual Property
          Indemnity).

DOLLAR LIMITATION

          NOTHWITHSTANDING  ANY  OTHER  PROVISION  IN  THIS  AGREEMENT,   SWMS's
          LIABILITY  TO  TRUSTCO  FOR  ANY  CLAIM  UNDER  OR  RELATING  TO  THIS
          AGREEMENT,  OR RELATING IN ANY WAY TO THE SERVICES,  WHETHER BREACH OF
          CONTRACT OR TORT, WILL NOT EXCEED,  IN THE AGGREGATE,  AN AMOUNT EQUAL
          TO THE AMOUNT PAID BY THE  CUSTOMER TO SWMS UNDER THIS  AGREEMENT  FOR
          THE TWO (2) YEAR PERIOD PRIOR TO THE MOST RECENT CAUSE OF ACTION.

Statute of Limitations

          A Party may not assert  against the other any cause of action  arising
          under  this  Agreement  or any  Additional  Services  Task  Order that
          accrued  more than  three (3) years  before  that  Party  filed a suit
          alleging that cause of action.

Force Majeure
M.       Force Majeure Event

          Neither  Party is or will be liable  for any  default  or delay in the
          performance of its obligations  under this Agreement or any Additional
          Services  Task  Order  (excluding  payment  obligations  hereunder  or
          thereunder)  if and to the extent a Force Majeure  Event  occurs.  For
          purposes of this  Agreement,  a "Force Majeure Event" occurs if and to
          the  extent:  (i)  the  default  or  delay  is  caused,   directly  or
          indirectly, by fire, flood, earthquake, natural disasters, elements of
          nature  or  acts of  God;  riots,  civil  disorders,  terrorist  acts,
          rebellions  or  revolutions  in  any  country;  delay  or  failure  in
          communications   or  electronic  data  transmission  as  a  result  of
          excessive or  extraordinary  traffic  caused by  extraordinary  market
          occurrences or  circumstances;  acts or omissions of third parties not
          subcontractors  of the  defaulting  party or  suppliers;  or any other
          cause  beyond  the  reasonable   control  of  that  Party;   (ii)  the
          non-performing  Party is  without  fault in  causing  that  default or
          delay; and (iii) the non-performing Party cannot reasonably circumvent
          the default or delay through the use of alternate sources,  workaround
          plans or other means (including, with respect to SWMS, by SWMS meeting
          any express  obligations it may have for performing  disaster recovery
          services  as part of the  Services;  provided  however,  SWMS shall be
          relieved from performing disaster recovery services to the extent SWMS
          is prevented or hindered by performing such services as a result of or
          during the occurrence a Force Majeure Event).

                                       72


N.       Excused from Performance

          If and for so long as a Force Majeure Event occurs, the non-performing
          Party  is  excused  from   further   performing   or   observing   the
          obligation(s)   affected,   provided   the  Party   continues  to  use
          commercially reasonable efforts to recommence  performance.  Any Party
          delayed in its  performance  under those  circumstances  will promptly
          notify  the  Party  to  whom  performance  is due  and  describe  at a
          reasonable level of detail the circumstances causing the delay.

     16.5 ....SunGard Business Systems Guarantee

     SunGard guarantees, subject to the provisions of Section 16, (i) the timely
     payment of all liabilities,  damages, indemnities and other amounts owed by
     SWMS to TRUSTCO under this  Agreement and shall assume full  responsibility
     for payment of such  amounts in the event that SWMS is unable or refuses to
     pay  such  amounts  after  SWMS   liability   therefore  has  clearly  been
     established  and is not in  dispute  and  (ii)  performance  of all of SWMS
     obligations  under  this  Agreement  if SWMS  fails  to  fulfill  any  such
     obligations.  With  respect  to all  claims  asserted  by  TRUSTCO  against
     SunGard,  SunGard  shall be entitled to raise and assert all  defenses  and
     contract limitations under this Agreement that would otherwise be available
     to SWMS and  SunGard's  liabilities  shall not extend  beyond the limits of
     this Agreement.



Dispute Resolution
Review of Performance

     The  Relationship  Managers will meet as often as mutually agreed to review
     performance  under this Agreement and each Additional  Services Task Order.
     If any dispute between the Parties arises out of or in connection with this
     Agreement or any  Additional  Services  Task Order the  procedures  in this
     Section 17 shall be implemented.

                                       73


Dispute Escalation

     In the  event of any  dispute,  controversy  or claim of any kind or nature
     arising  under or in  connection  with  this  Agreement  or any  Additional
     Services  Task Order  (including  disputes  as to the  creation,  validity,
     interpretation,  breach or  termination of this Agreement or any Additional
     Services Task Order) which cannot be resolved by the Relationship  Managers
     (a "Dispute"),  then upon the written request of either Party,  each of the
     Parties will appoint a designated senior business executive (other than the
     Parties'  designated  Relationship  Managers) whose task it will be to meet
     for the purpose of  endeavoring  to resolve  the  Dispute.  The  designated
     executives  will meet as often as the Parties  reasonably deem necessary in
     order to gather and furnish to the other all  information  with  respect to
     the matter in issue which the Parties believe to be appropriate and germane
     in connection with its resolution. Such executives will discuss the Dispute
     and will  negotiate  in good  faith in an effort  to  resolve  the  Dispute
     without  the  necessity  of any formal  proceeding  relating  thereto.  The
     specific format for such  discussions will be left to the discretion of the
     designated  executives  but may  include  the  preparation  of agreed  upon
     statements of fact or written statements of position furnished to the other
     Party.  No formal  proceedings  for the  resolution  of the  Dispute may be
     commenced until the earlier to occur of (a) a mutual good faith  conclusion
     by the designated  executives that amicable  resolution  through  continued
     negotiation  of the matter in issue does not appear  likely or (b) the 30th
     day after the initial request to negotiate the Dispute.

Contract Enforcement

     The Parties  agree that any  dispute,  controversy,  claim or  disagreement
     between or among either of the Parties to this  Agreement  that the Parties
     are unable to resolve  through the  informal  discussions  or  negotiations
     pursuant  to  Section  17.2  may be  submitted  in  order  to  settle  such
     unresolved dispute upon the completion of the dispute resolution process to
     a court of competent  jurisdiction in either  Pennsylvania or New York. The
     Parties stipulate that the submission of disputes to the dispute resolution
     process as provided in Section  17.2 shall be a condition  precedent to any
     suit,  action  or  proceeding   instituted  in  any  court  or  before  any
     administrative tribunal with respect to such dispute.

Continued Performance

     Unless this Agreement or the applicable  Additional Services Task Order has
     been  terminated in accordance with the provisions of Section 18, SWMS will
     continue to provide the Services during any dispute resolution proceedings,
     provided  TRUSTCO  continues to make payment for those Services as provided
     in this Agreement.

Termination
Termination for Cause

     If either  party  materially  defaults in  performing  any of its duties or
     obligations (except for payment  obligations) under this Agreement or under
     an Additional  Services Task Order,  and fails to  substantially  cure that
     default  within 60 days  after  receiving  written  notice  specifying  the
     default (or,  concerning any default that cannot reasonably be cured within
     that 60 day period but is curable, if the defaulting party fails to proceed
     within that 60 day period to commence  curing the default and thereafter to
     proceed  with  all  due  diligence  to   substantially   cure  it,  and  to
     substantially  cure it within  120 days  after the  giving of that  written
     notice), then the non-defaulting party may, by giving written notice of the
     default to the defaulting  party,  terminate the  Additional  Services Task
     Order that was breached and, where  applicable due to material  breach with
     respect to Base  Services,  this  Agreement,  as of a date specified in the
     notice of termination,  which date will be no later than one year after the
     date on which the  terminating  Party's  right to terminate  arose.  If the
     default is incapable of being cured,  then the 60 day cure period shall not
     apply,  and notice of termination may be given directly by the party not in
     default. A Party's right to give a termination notice under this Section 18
     will expire once the default is substantially cured.

                                       74


Termination for Non-Payment

     If TRUSTCO  defaults in the payment when due of any  material  amount under
     this Agreement or an Additional  Services Task Order, other than amounts in
     dispute  pursuant  to Section 17 so long as any  disputed  amount for which
     payment is not made is  attributable  to  specific  Services  that  TRUSTCO
     reasonably  contends  have not  been  performed  in  accordance  with  this
     Agreement,  and does not cure the  default  within 15 days after  receiving
     written  notice of the default,  then SWMS may, by giving written notice of
     the default to TRUSTCO,  terminate this Agreement as of a date specified in
     the notice of termination,  which date will be no later than one year after
     the date on which  SWMS'  right to  terminate  arose.  SWMS right to give a
     termination  notice  under this Section will expire once TRUSTCO is current
     in its payment  obligations  hereunder,  including any applicable  interest
     payments.

Termination for Insolvency

     If a Party (the  "Insolvent  Party")  becomes or is declared  insolvent  or
     bankrupt;  is the subject of any proceedings  relating to its  liquidation,
     insolvency or for the  appointment of a receiver or similar  officer for it
     (which,  in the case of involuntary  proceedings,  remains  pending without
     dismissal  for at least 60 days);  makes an  assignment  for the benefit of
     substantially  all of its  creditors;  or enters into an agreement  for the
     composition,  extension,  or  readjustment  of  substantially  all  of  its
     obligations,  then the other  Party may,  by giving  written  notice to the
     Insolvent Party, terminate this Agreement and each Additional Services Task
     Order as of a date specified in the notice of termination. However, neither
     this  Agreement  nor any  Additional  Services Task Order may be terminated
     under this Section 18 once the Insolvent Party ceases to be insolvent or be
     the subject of a proceeding relating to its liquidation,  insolvency or the
     appointment  of a receiver.  ANY RIGHT OF ACCESS TO AND  EMPLOYMENT  OF THE
     SYSTEMS  CONTEMPLATED  BY THIS  AGREEMENT,  SHALL BE  DEEMED  AN  EXECUTORY
     CONTRACT UNDER SECTION 365(n) OF TITLE 11 TO THE U.S.  BANKRUPTCY  CODE AND
     SHALL REMAIN IN FULL AND FORCE AND EFFECT UPON THE  TRUSTCO'S  ELECTION AND
     TRUSTCO'S SUBSTANTIAL PERFORMANCE HEREUNDER, NOTWITHSTANDING ANY BANKRUPTCY
     OR INSOLVENCY OF THE OWNER.

                                       75


Termination for Convenience

     TRUSTCO may terminate  this  Agreement  without cause at any time after the
     second  anniversary  the  Conversion  Date upon written notice to SWMS, and
     such  termination  shall  be  effective  as of the date  specified  in such
     termination  notice  but in no event less than  ninety  (90) days after the
     date of such termination notice. In the event of any termination by TRUSTCO
     in accordance  herewith prior to the Conversion Date, the Conversion Charge
     provided for in Section 2 of Schedule C shall be  considered by the Parties
     to  represent  liquidated  damages  which  shall  be  retained  by  SWMS to
     partially  compensate  it for early  termination  of the Agreement and such
     liquidated damages shall be in addition to TRUSTCO's  obligation to pay any
     other fees and expenses  that are owed by TRUSTCO for Services  provided up
     to the effective date of  termination.  In the event of any  termination by
     TRUSTCO in accordance  herewith on or after the  Conversion  Date,  TRUSTCO
     shall pay a termination fee equal to the following (based on the prevailing
     rates for Treasury  securities with a maturity  comparable to the unexpired
     term of the  contract,  as of the first  business day of the month in which
     termination  is effective  and as published in The Wall Street  Journal) on
     the effective  date of  termination  of the minimum  monthly  payments that
     would be due during the unexpired  portion of the Term in  accordance  with
     Section 3(d) of Schedule C: During the Initial  Term of the  Agreement-100%
     of the net present  value of the monthly  payments due during the remaining
     unexpired term of the  Agreement;  and During any renewal term an amount to
     be determined by the parties at the time the renewal fees are negotiated.



         18.5 Termination Assistance and Rights upon Termination or Expiration

     Upon receiving any notice of termination by TRUSTCO,  or upon expiration of
     the Term,  SWMS will,  for a period of up to 12  (twelve)  months  (plus an
     additional  30 days if the 12 month  period ends on or between  December 15
     and  December  31)  after  the   termination  or  expiration  of  the  Term
     ("Termination  Assistance  Period"),  provide  to TRUSTCO  the  termination
     assistance  reasonably  requested to allow the Services provided under this
     Agreement  to  continue,   and  to  facilitate  the  orderly   transfer  of
     responsibility  for  performance  of the  Services to TRUSTCO or to a third
     party designated by TRUSTCO ("Termination  Assistance Services");  provided
     that  TRUSTCO  pays SWMS for the  resources  used by SWMS to  provide  such
     Termination  Assistance  Services  on a time and  materials  basis at rates
     equal to SWMS' then-current reasonable commercial rates for those resources
     charged  to  similarly  situated  customers.  Additionally,  TRUSTCO  shall
     continue  to pay all  Charges  as  provided  by this  Agreement  during the
     Termination  Assistance Period.  SWMS shall be relieved from complying with
     Service Levels for Services that TRUSTCO  discontinues  obtaining from SWMS
     (the  "Transitioned Out Services") and to the extent the Service Levels for
     the  remaining  Services are  adversely  impacted by the  Transitioned  Out
     Services or third parties  providing  the  Transitioned  Out  Services.  If
     termination  of this  Agreement is a result of a breach of any part of this
     Agreement  or any  Additional  Services  Task  Order by  TRUSTCO,  then (i)
     TRUSTCO will pay SWMS in advance for such Termination  Assistance Services,
     and (ii) SWMS will invoice TRUSTCO each month in advance in an amount equal
     to SWMS'  reasonable  estimate of the total amount payable to SWMS for such
     Termination  Assistance Services for that month, adjusted as necessary,  to
     reconcile  the  estimated  and actual  charges for  Termination  Assistance
     Services provided during the prior month. All such advance payments will be
     payable on the first day of each month  during the  Termination  Assistance
     Period, provided the first month's payment will be paid on the first day of
     the Termination  Assistance  Period if that day does not fall the first day
     of the month.  For any  termination or expiration of this  Agreement  other
     than  as a  result  of a  breach  of any  part  of  this  Agreement  or any
     Additional Services Task Order by TRUSTCO, SWMS will invoice TRUSTCO at the
     beginning of each month in arrears in an amount equal to the total  charges
     payable to SWMS for any Termination Assistance Services provided during the
     previous  month.  The Termination  Assistance  Services to be provided will
     include without limitation the following:

                                       76


     A. Transition Out Plan  Developing,  together with TRUSTCO,  a plan for the
     orderly  transition of the performance of the Services from SWMS to TRUSTCO
     or to a third party designated by TRUSTCO.

     B. Training  Providing  reasonable formal training for personnel of TRUSTCO
     in the  performance  of the Services  then being  transitioned  to TRUSTCO;
     provided  SWMS shall not be  obligated  to  provide  training  or  disclose
     information  concerning  the  workings or  methodology  of any  proprietary
     software or systems.

     C.  Equipment  Providing  TRUSTCO  the right to (i)  assume  any leases for
     Equipment  leased by SWMS that is then dedicated to providing  Services for
     TRUSTCO under this  Agreement,  if and to the extent SWMS has the necessary
     rights to allow the  assumption of the leases,  and (ii) purchase from SWMS
     any Equipment  owned by SWMS that is then  dedicated to providing  Services
     for TRUSTCO under this Agreement. If TRUSTCO exercises its right under item
     (ii),  it will pay to SWMS an amount  equal to the fair market value of the
     applicable  Equipment.  SWMS will also provide all users  manuals and other
     documentation  in its possession  that relates to that  Equipment.  TRUSTCO
     will assume  responsibility  under any third party software license fees or
     maintenance   agreements   for  that   Equipment   to  the   extent   those
     responsibilities  relate  to  periods  after  the  date of  termination  or
     expiration of this Agreement.

     D. Third Party Services  Assigning,  at TRUSTCO's  request and expense,  to
     TRUSTCO or its designee,  any third party  services then being used by SWMS
     solely  in  performing  the  Services  pursuant  to  this  Agreement;  and,
     assisting TRUSTCO in obtaining,  at TRUSTCO's expense, any necessary rights
     to any third party  services then being  utilized by SWMS in performing the
     Services and in the  performance  of services for any other SWMS  Customer.
     SWMS will be  entitled  to retain the right to use any of those third party
     services in connection  with the performance of services for any other SWMS
     customer.

     E. SWMS Third Party Software  Assisting TRUSTCO in obtaining,  at TRUSTCO's
     expense, any necessary licenses to any SWMS Third Party Software then being
     utilized  by SWMS in  performing  the  Services.  SWMS will be  entitled to
     retain the right to continue to license and use any of the SWMS Third Party
     Software in connection  with the performance of services for any other SWMS
     customer.

                                       77


     F. Developed Software

     Provided  that  TRUSTCO  is not in breach of this  Agreement,  granting  to
     TRUSTCO  during  the  Termination  Assistance  Period  a  non-transferable,
     non-exclusive,  fully paid up,  royalty free right to access and employ any
     Developed  Software   (including  all  related   documentation)  and  Other
     Intellectual Property that SWMS used as of the termination of the Agreement
     for providing the Services to TRUSTCO.  The Developed Software that are the
     subject  of the  rights  granted  under this  subsection  are  collectively
     referred to as the "Transition SWMS Materials".  The licenses to access and
     use the Transition SWMS Materials will be subject to the following:

     1. Except  with the prior  written  consent of SWMS,  the  Transition  SWMS
     Materials will not be accessed,  operated,  directly or indirectly,  (i) by
     persons other than  employees of TRUSTCO,  or (ii) on equipment that is not
     under the control of TRUSTCO.

                                       78


     2. The Transition SWMS Materials may only be accessed or used for continued
     use of the Services (or  replacement or transitioned  services)  during the
     transition.   TRUSTCO  (i)  will  keep  the   Transition   SWMS   Materials
     confidential,  (ii)  will  not  at  any  time  allow  the  Transition  SWMS
     Materials, or any of the various components of them or any modifications to
     them,  to be disclosed  to or accessed by third  parties,  sold,  assigned,
     leased or  commercially  exploited or marketed in any way,  with or without
     charge,  by TRUSTCO or its  employees  or agents and,  (iii)  except to the
     extent  necessary for normal  operation of the Transition SWMS Materials as
     permitted in this Agreement, will not permit the Licensed SWMS Materials to
     be accessed,  copied or  reproduced,  in whole or in part, by any person at
     any time.

     3. TRUSTCO  acknowledges  and agrees that the Transition SWMS Materials are
     SWMS' and its licensors' valuable property,  that violation in any material
     respect of any  provision  of this  Section  would  cause SWMS  irreparable
     injury for which it would have no adequate  remedy at law, and, in addition
     to any and all other  remedies or rights SWMS may have at law or in equity,
     SWMS will be entitled to preliminary and other injunctive  relief against a
     violation of that nature.

Miscellaneous
Notices

     All  notices,  requests,  demands and other  communications  to be given or
     delivered  under or by reason of the  provisions  of this  Agreement or any
     Additional  Services  Task  Order  for  the  enforcement  of the  Agreement
     provisions  will be in  writing  and will be  deemed  given (i) on the date
     sent,  when sent by  facsimile or  delivered  personally,  (ii) on the next
     business  day when  sent by  overnight  Federal  Express,  Express  Mail or
     similar service and (iii) on the third business day after being mailed when
     mailed by certified  first class mail,  return receipt  requested,  to each
     Party at the following  address (or to such other address as that Party may
     have specified by notice given to the other pursuant to this provision):

     If to SWMS:

     SunGard Wealth Management Services, LLC
     8300 East Thorn Drive, Suite 100
     Wichita, Kansas  67226
     Attention: President

     With a copy to:

                                       79


     SunGard Data Systems Inc.
     1285 Drummers Lane
     Wayne, Pennsylvania 19087
     Attention: General Counsel


     Trustco Bank
     3 Sarnowski Drive
     Glenville, N.Y.  12302
     Attention: Kevin Curley

     With a copy to:

     Trustco Bank
     5 Sarnowski Drive
     Glenville, N.Y. 12305
     Attention: President  & CEO
Notwithstanding  the notice  provisions  above,  the directions and instructions
delivered  by  the  Parties  in  the  context  of  facilitating  the  day to day
operations  outsourcing functions by SWMS for TRUSTCO pursuant to this Agreement
or any  Additional  Services  Task Order may be  delivered  in writing,  through
e-mail or through  Quickflow  forms or other  AddVantage  methodologies  without
having to adhere to the formal notice provisions above.

Binding Nature and Assignment

          This Agreement and each  Additional  Services Task Order is binding on
          the Parties and their respective successors and assigns.  Either party
          may assign its right to receive payments under this Agreement and each
          Additional  Services  Task Order by providing  written  notice of that
          assignment  to the other Party,  and SWMS shall be permitted to assign
          this Agreement in the event of a restructuring  that does not material
          impact its (or the  assignee's)  ability to provide the  Services.  In
          addition,  either  Party may assign all of its rights and  obligations
          under this  Agreement and all  Additional  Services Task Orders to any
          acquirer  of  all,  or  substantially  all,  of that  Party's  assets,
          provided  that such  transfer  may not (a)  increase  the scope of the
          Services, (b) decrease the Charges, fees or other compensation paid or
          to be paid to SWMS, or (c) increase the scope of any other obligations
          of the  non-assigning  Party.  Except as  otherwise  provided  in this
          Section,  neither  Party  will,  nor has the  power  to,  assign  this
          Agreement  nor any  Additional  Services  Task Order without the other
          Party's prior written consent, which consent shall not be unreasonably
          withheld.

Severability

          Whenever possible,  each provision,  or any portion of each provision,
          of this  Agreement  and each  Additional  Services  Task Order will be
          interpreted  in such a  manner  as to be  effective  and  valid  under
          applicable law, but if any provision, or any portion of any provision,
          of this  Agreement or an Additional  Services Task Order is held to be
          prohibited by or invalid under  applicable  law,  that  provision,  or
          portion of that  provision,  will be deemed  restated  to reflect  the
          original intentions of the Parties as nearly as possible in accordance
          with applicable law, and, if capable of substantial  performance,  the
          remaining  provisions  of this  Agreement  will be enforced as if this
          Agreement  and that  Additional  Services  Task Order was entered into
          without the invalid provision.

                                       80


Counterparts

          This Agreement and each Additional Services Task Order may be executed
          in  one or  more  counterparts,  all  of  which  taken  together  will
          constitute one and the same instrument.

Relationship of Parties

          A. SWMS  SHALL NOT OWE A  FIDUCIARY  OBLIGATION  TO,  AND SHALL NOT BE
          DEEMED A FIDUCIARY OF, TRUSTCO OR TRUSTCO'S CUSTOMERS,  SWMS SHALL NOT
          PROVIDE,  AND SHALL NOT BE REQUIRED OR OBLIGATED TO PROVIDE LEGAL, TAX
          OR  INVESTMENT   ADVICE  (EXCEPT  WITH  RESPECT  TO  MAINTAINING   THE
          INVESTMENT NETWORK) TO TRUSTCO OR ITS CUSTOMERS.
          B.  Except as  expressly  provided,  SWMS does not  undertake  by this
          Agreement  or any  Additional  Services  Task  Order or  otherwise  to
          perform  any  of  TRUSTCO's   obligations,   whether   regulatory   or
          contractual,  or to assume  any  responsibility  for any of  TRUSTCO's
          business or operations.  SWMS shall not owe a fiduciary obligation to,
          and  shall  not  be  deemed  a  fiduciary  of,  TRUSTCO  or  TRUSTCO's
          customers.  SWMS has the  sole  right  and  obligation  to  supervise,
          manage,  contract,  direct, procure, perform or cause to be performed,
          all  work to be  performed  by SWMS  under  this  Agreement  and  each
          Additional Services Task Order.  TRUSTCO acknowledges and agrees that,
          except as  otherwise  provided by Section  (Non-competition),  or this
          Agreement  or any  Additional  Services  Task Order,  SWMS may perform
          information  technology services,  including services similar to those
          performed for TRUSTCO under this Agreement and any Additional Services
          Task Order, for any third party and at any SWMS Facility that SWMS may
          use to provide the Services.

Further Assurances

          The  Parties  agree  to  execute  and  deliver  such  other   letters,
          instruments  and documents as either Party  reasonably  requests to in
          order to permit  SWMS to  provide  the  Services,  and for  TRUSTCO to
          access and use the Services.  Neither Party's execution,  delivery, or
          performance of this  Agreement or any  Additional  Services Task Order
          will  constitute  a violation of any  judgment,  order,  or decree;  a
          material default under any material contract by which it or any of its
          material  assets are bound;  or an event that  would,  with  notice or
          lapse of time, or both, constitute such a default.

Non-competition

          Except as expressly  provided  herein,  during the Term and continuing
          until and for so long as TRUSTCO is receiving Base Services from SWMS,
          and for a period  of two (2)  years  thereafter,  TRUSTCO  shall  not,
          directly or indirectly, offer or become a shareholder, member, partner
          or  otherwise  have  an  ownership  in  any  entity   offering  wealth
          management  operation  services in  competition  with SWMS;  provided,
          however, that this provision shall not apply if TRUSTCO acquires or is
          acquired by an organization  that in the aggregate (and without regard
          to the revenues of any  individual  business  unit) received less than
          thirty-five  percent  (35%) of its  revenues  from  wealth  management
          operations  outsourcing  services  at the  time  of  the  acquisition.
          Notwithstanding the foregoing,  nothing contained in this Agreement or
          any  Additional  Services  Task  Order,  or any other  document  shall
          prohibit  TRUSTCO,  its  parent,   subsidiaries  or  affiliates,  from
          providing  trust  services to TRUSTCO,  its  parent,  subsidiaries  or
          affiliates.

                                       81


Third Party Beneficiaries

          This Agreement does not, and neither Party intends that this Agreement
          will,  confer any legal rights on any third party,  including  TRUSTCO
          Customers,  or to be enforceable  in any part by a third party.  Media
          Releases other than references by SWMS to TRUSTCO in its  promotional,
          marketing  and  related   materials,   all  media   releases,   public
          announcements and public  disclosures by either Party relating to this
          Agreement or its subject  matter shall be subject to the other Party's
          review and approval prior to release.  This restriction does not apply
          (i) to any announcement  intended solely for internal  distribution or
          (ii) any  disclosure  required by law. This  Agreement does not confer
          and  neither  Party  will  have  any  right to use the  other  Party's
          trademarks,  service  marks or logos  without the other  Party's prior
          written consent.

Modification and Waiver

          Only a written  instrument duly executed by or on behalf of each Party
          may modify this  Agreement or any Additional  Services Task Order.  No
          delay or omission by either Party to exercise any right or power under
          this Agreement or any Additional  Services Task Order will impair that
          modification right or power, nor be construed to be a waiver of it. If
          either Party waives any of the other  Party's  obligations  under this
          Agreement or any Additional  Services Task Order, or waives any breach
          of this Agreement or any Additional  Services Task Order,  that waiver
          will not be construed to be a waiver of any  succeeding  breach nor of
          any other obligation  under this Agreement or any Additional  Services
          Task Order.

Entire Agreement

          This Agreement and each Additional Services Task Order,  including the
          Schedules  referred to in this Agreement and that Additional  Services
          Task Order and attached to it, each of which is  incorporated  in this
          Agreement for all purposes,  constitutes the entire agreement  between
          the Parties  concerning  the subject matter of this Agreement and that
          Additional Services Task Order, and supercedes all prior agreements or
          understanding  with  respect to the subject  matter of this  Agreement
          (except of obligations expressly provided for surviving termination of
          the Letter of Intent  signed by the Parties in  contemplation  of this
          Agreement). There are no (and neither party has relied on in executing
          this Agreement  any)  representations,  understandings  or agreements,
          written  or  oral,  relative  to this  Agreement  that  are not  fully
          expressed in this Agreement or an Additional Services Task Order.


                                       82


Governing Law

          The laws of the State of New York (other than the choice of law rules)
          will  govern all  questions  concerning  the  construction,  validity,
          enforceability   and   interpretation   of  this  Agreement  and  each
          Additional  Services Task Order and the performance of the obligations
          imposed by this Agreement and each Additional Services Task Order.

Attorney's Fees

          Should  either  party  to  this  Agreement  institute  any  action  or
          proceeding (excluding mediation proceedings) to enforce this Agreement
          or any  provision  hereof,  or for  damages  by reason of any  alleged
          breach of this Agreement,  otherwise arising under this Agreement,  or
          for a declaration of rights  hereunder,  the  prevailing  party in any
          such action or proceeding  shall be entitled to receive from the other
          party  all  costs  and  expenses,   including,   without   limitation,
          reasonable  attorney's fees,  incurred by the prevailing party in such
          action or proceeding, including appellate proceedings.

IN WITNESS  WHEREOF,  SWMS and TRUSTCO  have each caused  this  Agreement  to be
signed  and  delivered  by its  duly  authorized  representative,  all as of the
Effective Date.

SunGard Wealth Management Services, LLC            Trustco Bank

By:    ______________________________              By:________________________

Title:  ______________________________             Title:_____________________



                                       83





                 SCHEDULES TO MASTER SERVICES AGREEMENT BETWEEN
           SUNGARD WEALTH MANAGEMENT SERVICES AND TRUSTCO CORPORATION

                                LIST OF SCHEDULES
A.       Base Services

B.       Base Service Levels

C.       Base Services Charges

D.       TRUSTCO Proprietary Software

E.       TRUSTCO Third Party Software

F.       SWMS Third Party Software

G.       Third Party Contracts

H.       Disaster Recovery Plan

I.       Workplan

J.       Records Retention

K.       TRUSTCO Specified Responsibilities

L.       SWMS Third Party Providers

M.       Unaffiliated Third Party Providers







[See separate document for Schedules]



                                       84




                                   SCHEDULE A
                                  BASE SERVICES

The Base Services shall include the following summarized services which are more
completely described in the Base Service Level Standards Schedule (B):

I.       Conversion Services.

          Upon  execution  of  this  Agreement  and  subject  to the  terms  and
          conditions  of this  Agreement,  SWMS and TRUSTCO  will  jointly  work
          without delay to convert  TRUSTCO's  Wealth  management  Assets to the
          SunGard  AddVantage  system  and  SWMS  outsourcing  solution  by  the
          targeted date noted below or such later date as mutually agreed by the
          parties. The conversion services shall include the following:
          o  Conversion  Plan:  Within a  reasonable  period  of time  after the
          Effective Date,  SWMS and TRUSTCO will jointly  formulate a conversion
          plan that identifies specific responsibilities of SWMS and TRUSTCO and
          a schedule for completion of such  responsibilities  (the  "Conversion
          Plan").
          o Data Conversion: Conversion of the current TRUSTCO wealth management
          accounts from the Series 7 system to the SunGard  AddVantage System in
          accordance  with the Conversion  Plan which will include the following
          services:

               o SWMS shall  provide the  necessary  Programming  to convert the
               TRUSTCO assets from their current system.

               o TRUSTCO  and/or  its  current  Third  Party  Provider  shall be
               responsible  for extracting  appropriate  data from their current
               System in order to populate the AddVantage files as follows:

                         o        Account Master
                         o        Interested Party Master
                         o        Interested Party Sub-master
                         o        Master Account related Central accounts
                         o        Holdings/Tax/Cash Lots

                         o        Non-standard conversion programs that have
                                  been done by SWMS for clients when
                                  appropriate data files could be obtained:

                         o        Trade Date/Accrual Statement Accruals
                         o        Pricing Overlay
                         o        Upload of data for loading post conversion
                                  income

     o Implementation Support


          The SWMS  Conversion  will result in the  conversion of all reasonably
          necessary  data  contained  in the final  Conversion  Plan  which will
          enable the TRUSTCO wealth management accounts that are to be converted
          to be  processed  on the  SunGard  AddVantage  system.  SWMS  shall be
          responsible for using the developed Conversion  Programming to convert
          the TRUSTCO  data files  extracted  from their  current  system to the
          format required by the AddVantage System.  Historical data will not be
          converted  from  TRUSTCO's   previous   system.   SWMS  will  maintain
          historical data going forward from the date of conversion. As noted in
          the  Agreement  two years of history will be maintained on the system.
          Older  data will be  purged on a  scheduled  basis  and  delivered  to
          TRUSTCO  in a standard  format  for use by  TRUSTCO on their  archival
          system.  TRUSTCO and SWMS will jointly be responsible  for identifying
          any data  conversion  errors  created in the data  extracted  from the
          Series 7 system and the conversion to the AddVantage  System.  TRUSTCO
          will be responsible  for correcting all errors which are caused by the
          data extract and SWMS will be  responsible  for  correcting all errors
          created by the  conversion  programming  which do not result  from the
          data extract provided by TRUSTCO.

                                       85


     o Data  Conversion  Schedule:The  conversion  of  TRUSTCO  data from  their
     current  system to the  SunGard  AddVantage  System  will be  targeted  for
     completion  by SWMS by August 1, 2004 subject to: i) the  determination  of
     the  feasibility  of  successfully  completing  the conversion on that date
     based on the results of due diligence completed on TRUSTCO's current wealth
     management  system  provider by SWMS; ii) that the necessary  communication
     lines can be installed on a timely basis; and iii) SWMS receives reasonable
     cooperation  and  necessary  and good data  (including  accounts and assets
     which are  reconciled  with all  custodians)  from both  TRUSTCO  and their
     current  wealth  management  system  provider  on a  timely  basis  and  in
     accordance with the conversion plan jointly adopted by SWMS and TRUSTCO.

     o The  conversion  will be delayed if the test  conversion  and  processing
     controls  raise  significant  concerns  which in SWMS or TRUSTCO's  opinion
     would make a conversion by unwise.

     o Establish  Network  Connectivity:  SWMS shall provide  connectivity  from
     TRUSTCO to the  AddVantage  system  through the  installation  of necessary
     communication  and back up lines.  The  connectivity  provided  will be the
     amount  determined  by SWMS and its  Affiliates  necessary  to support  the
     services,  but TRUSTCO may request  communication  line  enhancements at an
     additional  charge to TRUSTCO.  The ongoing monthly  connectivity  and line
     management   charges  for  the   communication   lines  will  be  TRUSTCO's
     responsibility.

     o TRUSTCO  System  Operations:  During the period  prior to the  Conversion
     Date,  TRUSTCO will be  responsible  for  continuing to operate its current
     wealth management  systems and for providing the appropriate and reasonable
     resources to assist SWMS with the orderly conversion of the TRUSTCO Data to
     the AddVantage system.

     o Training:  SWMS shall provide  initial  training  prior to the Conversion
     Date and as jointly  deemed  necessary  for a period of up to 30 days after
     the  Conversion  Date to the TRUSTCO  staff and  trainers on the use of the
     AddVantage  system in accordance  with the Conversion  Plan.  (The training
     will be performed both on site at TRUSTCO and at SWMS training facilities.)
     The training will be reasonably  sufficient to enable TRUSTCO to access and
     use the Base Services.

     o Post-Conversion On-Site Support: SWMS shall provide on site support for a
     period  of two  weeks  after  conversion  or such  longer  period as may be
     necessary in SWMS's opinion to correct any conversion issues.

     o Workflow Consulting  Services:  SWMS shall provide sample work flow forms
     and  procedures  and  TRUSTCO a minimum  of 120 person  days of  consulting
     services for the  purposes of: (a)  recommending  workflow  procedures  and
     Quickflow  forms to be adopted by TRUSTCO for  utilization in processing of
     the wealth  management assets after the Conversion Date; (b) helping create
     workflow forms; and (c) assisting  TRUSTCO with  implementation of workflow
     procedures and Quickflow forms.

     o SQL  Report  Writing:  SWMS will  provide  training  to TRUSTCO on SQL to
     enable  TRUSTCO  to create  reports  which are not  available  as  standard
     reports on AddVantage. In addition in the one year period after conversion,
     SWMS will,  for the Base  Charges,  provide up to twenty  (20) hours of SQL
     report writing support for TRUSTCO.

II.      Wealth Management Operations Services.

     o Wealth  Management  operations  Services are  provided on an  outsourcing
     basis and all services are provided pursuant to the direction of TRUSTCO.

                                       86


1        Securities Processing (Including)

          o Security registration and data maintenance -
          o Receipt and Delivery of Assets-
          o Security custody services (through a third party custodian)-
          o Security Trade Settlement-
          o Security Pricing (through a third party pricing service)- o Security
          Reconciliation-
          o Security Research (subject to availability of archival records)-
          o Income & Maturity Processing-
          o Capital Changes (through a third party provider)-
          o  Special  Securities  Pricing  (Securities  which  cannot  be priced
          through an  automated  third  party  pricing  system  will be provided
          through  Third  Party  Provider  such as  SparData  and are subject to
          additional fees)-
          o Special Securities Research (Research for securities which cannot be
          priced  through  an  automated  third  party  pricing  system  will be
          provided through Third Party Provider such as SparData and are subject
          to additional fees)-
          o System Generated Report Data for Escheatment of idle funds-
          o Third Party Manager liaison (outside manager follow up)-
          o Special Asset  Processing for loans,  notes and liabilities- o Asset
          Pledge Processing-
          o Securities Set-Up and Maintenance

TRUSTCO shall be  responsible  for  directing  trades for mutual funds and money
market  funds  through  QuickFlow  and  for  placing  trades  on its  marketable
securities,  either  through  QuickFlow  forms  to the network  or  with
TRUSTCO's local brokerage firms.

2        Accounting-

          o Cash receipt and disbursement-
          o Cash Transfer-
          o Fee calculation and invoicing (system generated)
          o Cash reconcilement-
          o Manual balancing (transactions in and out)
          o Cash Management (Sweep)-
          o ACH Processing (in and out) o Pension payments-
          o System Generated Tax Reporting for 1099R and 5498
          o System Generated Financial management reports-
          o Common Trust Fund Processing-
          o Wire  Processing(through  access to  custodian's  or TRUSTCO's  wire
          system)-
          o Accrual calculations-
          o  Amortization,   accretion,   original  issue  discount-  o  Account
          terminations (pursuant to TRUSTCO instructions)-
          o Master Trust rollup reporting -
          o Short Term Investment Fund accounting-


3        Customer Reporting

          o SWMS shall provide standard SWMS customer  statement formats via the
          AddVantage system from which to select.

                                       87


4.       Technological Components Included in Base System

          o AddVantage Asset Management System (with the  functionality  offered
          through SWMS and all standard updates)
          o AddVantage Query
          o Accrual and Trade Date Reporting
          o ACH Interface
          o As of Date Reporting o Available Funds
          o DTC/Custody Interfaces
          o Funds and Equities Trade Uploads
          o Fee Receivables
          o Investment Scorecard Interface
          o Master Maintenance Change and Control
          o AddVantage Modeling-
          o Mortgage-Backed Securities and CMO Processing
          o Multi-Institutional and Branch Processing
          o On Demand Valuation o Pension Payment System
          o Security Movement and Control
          o Short Term Investment Fund
          o Statement Builder
          o Investment & Cash Modeling
          o Trade Order Entry


III.     Tax and Other Services

          o 1099R,  5498, 1099 Misc.  Issuance  utilizing the current AddVantage
          system capabilities-
          o A data extract will be provided via an interface to either Trust Tax
          Services of America or Fast Tax for  preparation of all other 1099 and
          tax  reporting.  TRUSTCO  will  be  responsible  for  entering  into a
          contract  with  either  Trust Tax  Services of America or Fast Tax for
          preparation of 1099's and other tax services.
          o Estimated Tax payments file upload based on payments  generated from
          TTSOA or FastTax.

IV.      Other Services

          o  Automated  Proxy  Solicitation-(provided   through  a  third  party
          provider,  currently ADP). Currently the third party provider does not
          charge for these  services.  Should  that  change in the future  these
          third party proxy solicitation expenses would be the responsibility of
          TRUSTCO.
          o Schedule D Insurance Reporting (subject to additional fees)-
          o Toll free Help Desks for operations and system issues-
          o Securities Lending (subject to additional fees)-
          o SAS 70 for SWMS -




                                       88






                                   SCHEDULE B
                          BASE SERVICE LEVEL STANDARDS

In  delivering  its  outsourcing  services,  SWMS will seek to deliver each Base
Service  Level  Standard  listed below in  accordance  with the Minimum  Service
Level. SWMS will attempt to handle transactions that occur after agreed upon cut
off times on a best efforts basis,  but will only be responsible for meeting the
standards established by the Minimum Service Levels.



        ---------------------------- ------------------------- ------------------------- -----------------------
        Service Level                Description               Exceptions                Minimum Service Level
        ---------------------------- ------------------------- ------------------------- -----------------------
        ---------------------------- ------------------------- ------------------------- -----------------------
                                                                                   
               B-1                   SWMS shall safely         Assets not eligible for   100% Compliance with
       Security Safekeeping          maintain all eligible     nominee registration      the  standard measured over
                                     assets in the nominee     including all assets      a calendar quarter
                                     name currently used by    held in TRUSTCO's vault
                                     the custodian in order to
                                     efficiently effectuate the
                                     transfer of securities.
                                     Physical assets received for
                                     transfer on behalf of TRUSTCO
                                     will be safely maintained
                                     in a secure vault subject to
                                     dual control until such time as
                                     said assets can be delivered to
                                     third party custody providers.
                                     Physical asset transfer will be
                                     initiated within three (3) business
                                     days of receipt.

        ---------------------------- ------------------------- ------------------------- -----------------------
        ---------------------------- ------------------------- ------------------------- -----------------------
                    B-2              Security receipts and     If TRUSTCO exits a line   99% Compliance with
            Securities Movement      deliveries will be        of business or a          the  standard
                                     communicated to SWMS      substantial               measured over a
                                     via Quickflow forms and   relationship is           calendar quarter
                                     will be posted to an      transitioning in or out
                                     account by the end of     of TRUSTCO, the
                                     the business day, if      relationship managers
                                     received by 4:00 PM       will establish a
                                     Eastern Time if the       mutually agreeable
                                     asset was received or     service level and an
                                     delivered by the          appropriate conversion
                                     depository.  If           plan.
                                     received after 4:00 PM
                                     Eastern Time they will be
                                     posted the next business day,
                                     if received by the depository.
                                     Securities which are not received
                                     or delivered on a timely basis create
                                     an out of balance occurrence if they are
                                     not resolved within forty-eight hours.
                                     In the event of an occurrence notice will
                                     be given of the resolution process.

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


                                       89


        ---------------------------- ------------------------- ------------------------- -----------------------
                    B-3              Equity and fixed income   Trades for which          99% Compliance
         Security trade settlement   trades which are          TRUSTCO has not           with the  standard
                                     initiated by TRUSTCO      provided SWMS with        measured over a
                                     will be settled on the    proper notification and   calendar quarter
                                     contractual settlement    direction.
                                     date unless the assets
                                     are subject to a
                                     specific standard in this Schedule B.
                                     Failed trade occurrences will be reported
                                     to the designated TRUSTCO personnel on the
                                     following business day by viewing a failed
                                     trade report via the system.
        ---------------------------- ------------------------- ------------------------- -----------------------
        ---------------------------- ------------------------- ------------------------- -----------------------
                    B-4              A) Trades for             If TRUSTCO decides to     A) 100% by the 5th
          Common/Collective Fund     Common/collective fund    close or liquidate a      business day of the
                  Trades             which are valued on a     fund, a service level     month.
                                     monthly, quarterly or     agreement would need to   B) 100% by the next
                                     annual basis will be      be established by the     business day
                                     posted by the 5th         relationship managers.    C) 100% by the 15th
                                     business day of the       If TRUSTCO utilizes non   calendar day
                                     month                     standard investment
                                     B) Trades for             products (i.e. Hedge
                                     Common/collective fund    Funds) or outside
                                     which are valued on a     managers to manage all
                                     daily  basis will be      or part of the
                                     posted by the end of      Common/collective
                                     the next business day     funds, then the service
                                     C) Trades for Unitized    level standard will be
                                     Pools which are valued    subject to adjustment.
                                     on a monthly, quarterly
                                     or annual basis will be
                                     posted by the 15th
                                     calendar day of the
                                     month.

        ---------------------------- ------------------------- ------------------------- -----------------------
        ---------------------------- ------------------------- ------------------------- -----------------------
                    B-5              Institutional mutual      First time trades into    100% on settlement
          STN Mutual Fund Trades     fund trades will be       a new fund or a new       date.
                                     posted on settlement      dividend payment option.
                                     date.
                                     Trades must be received
                                     by SWMS via Quickflow
                                     forms by 2:30 PM
                                     Eastern Time.
        ---------------------------- ------------------------- ------------------------- -----------------------


                                       90


        ---------------------------- ------------------------- ------------------------- -----------------------
                    B-6              Trades for mutual         First time trades into    100% on day of
        NON-STN Mutual Fund Trades   funds, which cannot be    a new fund or a new       receipt of statement,
                                     traded through STN or     dividend payment option   wire or check.
                                     where the customer        or funds which require
                                     requires a registration   delivery of physical
                                     other than in nominee     information by mail or
                                     form will be posted on    overnight delivery
                                     receipt of funds or
                                     statement.
        ---------------------------- ------------------------- ------------------------- -----------------------
        ---------------------------- ------------------------- ------------------------- -----------------------
                    B-7              Manual trade requests     Requested trades in       100% within one day
        Manual Trades for Changing   to shut off or change     excess of 100 accounts    of receipt
          Automatic Sweep Models     sweep models will be      per day require 72
                                     executed within one day   hours prior notice.
                                     of receipt.  If SWMS
                                     receives trade request
                                     one hour prior to fund
                                     cut off, it will be
                                     processed on the same
                                     day;  if not, then
                                     trade will be processed
                                     the next day.
        ---------------------------- ------------------------- ------------------------- -----------------------
        ---------------------------- ------------------------- ------------------------- -----------------------
                    B-8              Automated sweep           Sweep vehicles that are   100% compliance with
              Automatic Sweep        investments of            not approved by SWMS      the standard
                                     un-invested cash and      will be processed on a
                                     sales to raise cash       'best efforts' basis.
                                     will be executed by       Accounts not properly
                                     SWMS on a daily basis,    coded.
                                     based on established
                                     cutoff times, in
                                     temporary money market
                                     vehicles, as chosen by
                                     TRUSTCO.
                                     Trade settlement amounts must be received
                                     by SWMS one hour before published fund cut
                                     off times.
        ---------------------------- ------------------------- ------------------------- -----------------------
        ---------------------------- ------------------------- ------------------------- -----------------------
                    B-9              Manual mutual fund        Money market fund         100% compliance with
         Manual Money Market Fund    trades will be made by    vehicles that are not     the standard
                  Trades             SWMS on a daily basis,    approved by SWMS will
                                     based on established      be processed on a 'best
                                     cutoffs,  in temporary    efforts' basis.
                                     money market vehicles,    Accounts not properly
                                     as chosen by TRUSTCO      coded.
                                     Trade settlement
                                     amounts must be
                                     received one hour
                                     before published fund
                                     cut off times.
        ---------------------------- ------------------------- ------------------------- -----------------------
        ---------------------------- ------------------------- ------------------------- -----------------------
                   B-10              Maturities will be        Securities that are       100% posted on
             Maturity Postings       processed on maturity     pledged for which         maturity date
                                     date for all items that   release of collateral
                                     are held at a             has not been provided.
                                     depository.               Securities for which
                                                               the custodian does not
                                                               pay the maturity on
                                                               settlement date.
        ---------------------------- ------------------------- ------------------------- -----------------------


                                       91


        ---------------------------- ------------------------- ------------------------- -----------------------
                   B-11              Securities not held at                              100% posted on
         Maturity Posting for Non    a depository will be                                receipt of funds.
             Depository Assets       posted upon receipt.
        ---------------------------- ------------------------- ------------------------- -----------------------
        ---------------------------- ------------------------- ------------------------- -----------------------
                   B-12              A) Stock splits will be   Out of balance            A) 99% on ex-date
            Stock Splits/Stock       posted on ex-date.        conditions, shares held   B) 99% on payable date
                 Dividends            B) Stock dividends       in the name of TRUSTCO
                                     will be posted on         or their customer.
                                     payable date.
        ---------------------------- ------------------------- ------------------------- -----------------------

        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-13              Within two business     Any capital change          100% within 2
              Capital Change         days of receipt of      announcement for            business days
               Notifications         capital change          which notification
                                     announcements by        was not received from
                                     electronic              the third party
                                     notification or by      service providers or
                                     mail or delivery        agents or for which
                                     service, SWMS shall     TRUSTCO does not
                                     notify TRUSTCO which    provide direction or
                                     will include a          criteria
                                     summary of the offer
                                     and the due date for
                                     written response to
                                     the offer.
                                     TRUSTCO will provide SWMS with directions
                                     and criteria for handling the capital
                                     change which will be handled in accordance
                                     with TRUSTCO's internal policies. TRUSTCO
                                     will notify SWMS of their decision by the
                                     deadline utilizing Quickflow form.

        ---------------------------- ----------------------- ----------------------- -----------------------
        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-14              Mandatory and           Complex corporate       100% according to the
         Corporate Actions Posting   voluntary corporate     actions that require    time of receipt
                                     actions will be         allocation of cost
                                     posted on the day       basis to multiple new
                                     funds are receive if    issues.
                                     received by 1:00PM
                                     Eastern Time; if funds
                                     are received after 1:00 PM ET, then they
                                     will be posted on the next business day.
        ---------------------------- ----------------------- ----------------------- -----------------------

                                       92


        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-15              A) Security movements                           A) 100% Compliance
             Security Movement       will be reconciled by                           with the standard
              Reconciliation         the end of the
                                     business day. Any out                           B) 100% Compliance
                                     of balance occurrence                           within 3 business days
                                     will be reported to
                                     the designated                                  C) 100% Compliance
                                     TRUSTCO personnel on                            with the standard
                                     the following
                                     business day. An
                                     occurrence is defined
                                     as an out of balance
                                     condition, which
                                     cannot be resolved
                                     within 48 hours.
                                     B) In the event of such an occurrence,
                                     TRUSTCO will be notified as to the
                                     resolution of the exception or the steps
                                     being taken to resolve the occurrence. C)
                                     SWMS shall provide a semi-annual position
                                     reconciliation report for all assets held
                                     for TRUSTCO in the nominee name. Findings
                                     will be published 15 days after the end of
                                     the reporting period.
        ---------------------------- ----------------------- ----------------------- -----------------------
        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-16              Stock, bond, mutual     If TRUSTCO exits a      100% within 1
              Re-Registration        fund, CD and physical   line of business or a   business day of
                                     item re-registrations   substantial             receipt.
                                     will be initiated       relationship is
                                     upon receipt of the     transitioning in or
                                     appropriate             out of TRUSTCO, the
                                     documentation if        relationship managers
                                     received by 1:00PM      will establish a
                                     Eastern Time.           mutually agreeable
                                                             service level and
                                                             appropriate
                                                             conversion plan.
        ---------------------------- ----------------------- ----------------------- -----------------------

                                       93


        ---------------------------- ----------------------- -------------------------- -----------------------
                   B-17              Securities will be      Special assets, which       100% Compliance with
            Securities Pricing       priced on a daily       cannot be priced by         the standard
                                     basis utilizing a       normal industry pricing
                                     third party service     services, will be priced
                                     provider per the        on a predetermined
                                     attached Exhibit A-1.   frequency from TRUSTCO
                                                             utilizing
                                                             specialized pricing
                                                             services.
                                                             Common/Collective
                                                             funds will be
                                                             priced daily,
                                                             monthly, quarterly,
                                                             or annually in
                                                             accordance with the
                                                             fund provisions.
                                                             Manually priced
                                                             assets will be
                                                             updated when
                                                             valuations are
                                                             provided in
                                                             accordance with
                                                             standard B-19.
                                                             Assets which cannot
                                                             be priced due to
                                                             the data not being
                                                             available or the
                                                             failure of a Third
                                                             Party Provider,
                                                             other than a
                                                             SunGard affiliate.
                                                             SWMS will run a
                                                             price variance
                                                             report off the
                                                             AddVantage system
                                                             every business day
                                                             based on the lowest
                                                             reasonable
                                                             tolerance level of
                                                             any of our
                                                             outsourcing
                                                             customers
                                                             (currently 10%).
                                                             Prices for
                                                             securities that
                                                             show up on the
                                                             variance report
                                                             will be cross
                                                             checked against the
                                                             prices provided by
                                                             Bloomberg. If any
                                                             variance cannot be
                                                             resolved through
                                                             the cross check
                                                             against Bloomberg
                                                             and the pricing
                                                             vendor, TRUSTCO
                                                             will be notified on
                                                             the same business
                                                             day.

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

                                       94


       ---------------------------- ----------------------- -----------------------     -----------------------
                   B-18              Assets will be priced                             99% Compliant with
           Special Asset Pricing     in accordance with                                   the standard
                                     the frequency code on                              measured over a
                                     the AddVantage                                      calendar year
                                     system.
                                     For assets that
                                     cannot be priced
                                     utilizing the
                                     standard pricing
                                     services SWMS will
                                     notify TRUSTCO of the
                                     need for a non
                                     standard price.
                                      TRUSTCO is responsible for providing the
                                     non standard prices which can be provided
                                     by TRUSTCO or through utilization of
                                     outside pricing services as follows: Thinly
                                     traded securities, can be handled either by
                                     TRUSTCO or an approved outside provider and
                                     the pricing will be accomplished through a
                                     call in process or data feed. TRUSTCO will
                                     be responsible for the costs of any third
                                     party fee data provider other than the
                                     standard pricing service offered by SWMS.
                                     Real estate can be valued on an annual
                                     basis utilizing a specialized pricing
                                     service approved by TRUSTCO and the costs
                                     of such real estate pricing (currently
                                     $500.00 per asset) will be in addition to
                                     the base service fees. Prices will be
                                     entered within 1 business day of receipt of
                                     the special valuation from the specialized
                                     pricing service. TRUSTCO may request that
                                     an asset be valued utilizing a specialized
                                     pricing service at any time and the costs
                                     of such valuation will be in addition to
                                     the base service fee
        ---------------------------- ----------------------- ----------------------- -----------------------


                                       95


        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-19              Manual pricing          Requests that are         100% compliance with
          Manual Pricing Updates     updates received from   submitted without the     the standard
                                     the appropriate         proper documentations
                                     TRUSTCO personnel via   or approvals
                                     Quickflow will be
                                     entered on the date
                                     received, if received by
                                     4:00PM Eastern
                                     Time.
        ---------------------------- ----------------------- ----------------------- -----------------------

        ---------------------------- ------------------------- ------------------------- -----------------------
                   B-20              A)  Common/collective     If TRUSTCO decides to     A) 98% within  the
          Common/Collective Fund     fund valuation and        close or liquidate a      first five business
                Valuations           income calculation will   fund, a service level     day of the month
                                     be performed within the   agreement would need to   following a valuation
                                     first five business day   be established by the     period
                                     of the month following    relationship managers     B) 98% within the 15
                                     a valuation period.       and an appropriate        calendar days.
                                     B) Valuations for         conversion plan.
                                     Unitized Pools which      If TRUSTCO utilizes non
                                     are valued on a           standard investment
                                     monthly, quarterly or     products (i.e. Hedge
                                     annual basis will be      Funds) or outside
                                     available by the 15th     managers to manage all
                                     calendar day of the       or part of the
                                     month                     Common/collective
                                                               funds, then the service
                                                               level standard will be
                                                               subject to adjustment.
        ---------------------------- ------------------------- ------------------------- -----------------------
        ---------------------------- ------------------------- ------------------------- -----------------------
                   B-21              Research concerning       Research   will  not  be    98% Compliance with
              Asset Research         asset history beginning   provided  for assets for    the  standard
                                     on the date of the        periods   prior  to  the    measured over a
                     .               conversion of the         date  the  assets   were    calendar quarter
                                     assets will be provided   converted.  Research  is
                                     upon request from         defined  as   retrieving
                                     current and archival      information  that is not
                                     records                   currently      available
                                     SWMS will acknowledge a   through  the  use of the
                                     request within one        wealth        management
                                     business day and          accounting        system
                                     provide a specific date   provided    by   SunGard
                                     to provide TRUSTCO with   Data Systems Inc.
                                     the research. A
                                     research request will
                                     be resolved within
                                     thirty business days
                                     unless otherwise
                                     mutually agreed upon by
                                     SWMS and TRUSTCO.

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


                                       96



        ---------------------------- ----------------------- -------------------------- -----------------------
                   B-22              Research concerning     Research   will   not  be     SWMS will acknowledge
          Archived Asset Research    archived asset          provided  for  assets for     a request within one
                                     history will be         periods   prior   to  the     business day and will
                     .               provided upon request   date  of  this  Agreement     provide to TRUSTCO an
                                     from current and        and for  assets for which     estimated date for
                                     archival records        no  information   exists.     the completed research.
                                                             Research is defined
                                                             as retrieving
                                                             information
                                                             research by a Third
                                                             that is not
                                                             currently Party
                                                             Provider is
                                                             available through
                                                             the needed, TRUSTCO
                                                             will use of the
                                                             wealth be notified
                                                             that this
                                                             management
                                                             accounting request
                                                             has been system
                                                             provided by
                                                             submitted to the
                                                             SunGard Asset
                                                             Management Third
                                                             Party Provider
                                                             Systems. TRUSTCO
                                                             will and timing of
                                                             the provide
                                                             assistance on a
                                                             reply is subject to
                                                             mutually agreeable
                                                             time the current
                                                             terms and frame
                                                             where the
                                                             conditions of the
                                                             information only
                                                             resides Third Party
                                                             Provider. on the
                                                             TRUSTCO's optical
                                                             retrieval system.

        ---------------------------- ----------------------- -------------------------- -----------------------
        ---------------------------- ----------------------- -------------------------- -----------------------
                   B-23              SWMS shall receive      Funds received after         100% compliance with
         Receipts & Disbursements    and disburse funds on   4:00 PM Eastern Time         the standard
                                     a daily basis at the    will not be posted until
                                     direction of            the next business day.
                                     appropriate TRUSTCO
                                     personnel via           Funds will only be
                                     Quickflow forms, so     distributed if TRUSTCO
                                     long as received by     has provided directions
                                     4:00 PM Eastern Time    in an agreed upon format.
                                     otherwise will be
                                     posted the next         Funds will only be
                                     business day.           accepted if SWMS has
                                                             been provided with
                                                             information by
                                                             TRUSTCO via
                                                             Quickflow form(s)
                                                             to post the funds
                                                             being received to
                                                             the appropriate
                                                             wealth management
                                                             account

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


                                       97


        ---------------------------- ----------------------- -------------------------- -----------------------
                   B-24              SWMS will utilize a     If TRUSTCO does not        100% on the next
          Demand Deposit Account     demand deposit          provide their portion of   business day
                  Control            account on behalf of    the data within the
                                     TRUSTCO for             required processing time
                                     processing TRUSTCO's    frames to complete the
                                     wealth management       reconciliation.
                                     transactions.   The     The reconcilement report
                                     account will be         may contain outstanding
                                     TRUSTCO's, and will     items to be cleared or
                                     be maintained with      reconciled.
                                     the custodian, but
                                     SWMS will be provided
                                     with on-line direct
                                     access to the demand
                                     deposit account.
                                     SWMS will balance the demand deposit
                                     account and provide the previous business
                                     day's reconcilement to TRUSTCO on the
                                     following business day.
        ---------------------------- ----------------------- -------------------------- -----------------------
        ---------------------------- ----------------------- -------------------------- -----------------------
                   B-25              Cash and processing      None                       99% cleared within 2
         Cash & System Exceptions    exceptions will be                                  business days of
                                     cleared within 2                                    reconcilement
                                     business days of the
                                     reconcilement date.
        ---------------------------- ----------------------- -------------------------- -----------------------
        ---------------------------- ----------------------- -------------------------- -----------------------
                   B-26              Stop payments           More than 25 check         100% within 24 hours
               Stop Payments         requests will be        requests received for      of receipt
                                     processed on the        one wealth management
                                     business day the        account.
                                     request is received
                                     if the request is
                                     received by 3:00PM Eastern Time; otherwise,
                                     the stop payment will be processed on the
                                     next business day.
        ---------------------------- ----------------------- -------------------------- -----------------------
        ---------------------------- ----------------------- -------------------------- -----------------------
                   B-27              Check reconciliations   Provided the bank          99% compliance with
           Check Reconciliation      will be provided        checking account has       the standard
                                     within 3 business       automated
                                     days  provided SWMS     reconciliations and SWMS
                                     has access to an        has access.
                                     automated
                                     reconciliation system
        ---------------------------- ----------------------- -------------------------- -----------------------
        ---------------------------- ----------------------- -------------------------- -----------------------
                   B-28              Income will be posted   Income that is received    100% compliance with
             Income Collection       on the date it is       after the time that the    standard measured
                                     received by the end     wealth management books    over a calendar
                                     of that business day,   are closed for the day     quarter
                                     if received by 3:00     and income that cannot
                                     PM Eastern Time,        be readily tied to a
                                     except for income       wealth management
                                     which is subject to a   account.  In the event
                                     separate service        there is such an
                                     level pursuant to       occurrence, that cannot
                                     this Schedule.          be resolved within
                                                             forty-eight hours,
                                                             TRUSTCO will be notified
                                                             as to the exception and
                                                             a timeframe for
                                                             resolution.

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

                                       98



        ---------------------------- ---------------------------- ------------------------ -----------------------
                   B-29              Cash dividends will be       Dividends which can      99.5% on payable date
         Cash Dividend Collection    posted on payable date for   not be posted due to     measured over a
                                     issues held at a             actions or inactions     calendar quarter
                                     depository.                  of third parties.
        ---------------------------- ---------------------------- ------------------------ -----------------------
        ---------------------------- ---------------------------- ------------------------ -----------------------
                   B-30              CD interest on TRUSTCO       Interest which can not   99.5% on  the date
          CD Interest Collection     certificates will be         be posted due to         that funds are
                                     posted on the date that      actions or inactions     received measured
                                     funds are received.          of third parties.        over a calendar
                                                                                           quarter
        ---------------------------- ---------------------------- ------------------------ -----------------------
        ---------------------------- ---------------------------- ------------------------ -----------------------
                   B-31              A) Income on                 If TRUSTCO decides to    A) 98% by the 5th
          Common/Collective Fund     collective/common funds      close or liquidate a     business day of the
              Income Posting         will be posted by the 5th    fund, a service level    month after a
                                     business day of the month    agreement would need     valuation period
                                     after a valuation period     to be established by     B) 98% by the 15
                                     B) Income for Unitized       the relationship         calendar day of the
                                     Pools which are valued on    managers.                month
                                     a monthly, quarterly or      If TRUSTCO utilizes
                                     annual basis will be         non standard
                                     posted by the 15th           investment products
                                     calendar day of the month    (i.e. Hedge Funds) or
                                                                  outside
                                                                  managers to
                                                                  manage all or
                                                                  part of the
                                                                  Common/collective
                                                                  funds, then
                                                                  the service
                                                                  level standard
                                                                  will be
                                                                  subject to
                                                                  adjustment.
        ---------------------------- ---------------------------- ------------------------ -----------------------
        ---------------------------- ---------------------------- ------------------------ -----------------------
                   B-32              STN mutual fund dividends    If announcements of      99.5% on payable date
          STN Mutual Funds Income    will be posted no later      dividends are not        + 1 business day
                Collection           than payable date +1         received.
                                     business day.
        ---------------------------- ---------------------------- ------------------------ -----------------------
        ---------------------------- ---------------------------- ------------------------ -----------------------
                   B-33              Interest on money market     Corrections to the       100% on first
         Money Market Funds Income   instruments will be posted   factors that are         business day of the
                  Posting            by payable date on the       received after the       month measured over a
                                     first business day of the    last business day of     calendar quarter
                                     month, even if not           the month.
                                     received.
        ---------------------------- ---------------------------- ------------------------ -----------------------
        ---------------------------- ---------------------------- ------------------------ -----------------------
                   B-34              Interest or dividend         Payments that are        100% on date of
        Interest/Dividend received   payments received by check   received for assets      receipt +1 business
                 by Check            will be processed no later   that are not             day
                                     than 1 day after receipt.    established in an
                                                                  account on the
                                                                  wealth
                                                                  management
                                                                  accounting
                                                                  system for
                                                                  which the
                                                                  proper
                                                                  documentation
                                                                  has not been
                                                                  provided to
                                                                  process the
                                                                  payment.
        ---------------------------- ---------------------------- ------------------------ -----------------------
        ---------------------------- ---------------------------- ------------------------ -----------------------
                   B-35              Liability adjustments will   Liability adjustments      100% on date of
           Liability Adjustments     be processed no later than   that are received for      receipt + 1 business
                                     1 business day after         the first time without     day
                                     receipt                      the proper documentation.
        ---------------------------- ---------------------------- ------------------------ -----------------------
        ---------------------------- ---------------------------- ------------------------ -----------------------
                   B-36              Limited partnership             None                     99.5% on payable date
            Limited Partnership      payments will be posted no                               + 1business day
                 Payments            later than payable date + 1 business day
                                     for issues held at a depository.
        ---------------------------- ---------------------------- ------------------------ -----------------------


                                       99


        ---------------------------- ---------------------------- ------------------------ -----------------------
                   B-37              Loan payments will be        Payments that are        100% on date of
               Loan Payments         processed within 1           received for assets      receipt +1 business
                                     business day of receipt.     that are not             day
                                                                  established in an
                                                                  account on the wealth
                                                                  management accounting
                                                                  system for which the
                                                                  proper documentation
                                                                  has not been provided
                                                                  to process the payment.
        ---------------------------- ---------------------------- ------------------------ -----------------------
        ---------------------------- ---------------------------- ------------------------ -----------------------
                   B-38              Promissory note payments,    Payments that are        99% on date of
          Miscellaneous Receipts     rent payments, other         received for the first   receipt +1 business
                                     assets, annuity payments,    time that have been      day
                                     Social Security payments,    sent to the income
                                     royalty payments and other   processing unit
                                     miscellaneous receipts       without the proper
                                     will be processed no         documentation.
                                     later than 1 business day
                                     after receipt.
        ---------------------------- ---------------------------- ------------------------ -----------------------
        ---------------------------- ---------------------------- ------------------------ -----------------------
                   B-39              A) Non-STN eligible mutual   A) None                  A) 99.5% on date of
            Non-STN Mutual Fund      fund dividends will be       B) Fund distributor      receipt
                 Receipts            posted upon receipt of       and/or TRUSTCO fails     B) 99.5% on Payable
                                     statement/check/wire.        to notify SWMS in        date
                                     B) Providing that SWMS is    writing prior to
                                     in receipt of funds,         payable date
                                     Dividends on TRUSTCO
                                     Proprietary Mutual Funds
                                     will be posted on payable
                                     date
        ---------------------------- ---------------------------- ------------------------ -----------------------
        ---------------------------- ---------------------------- ------------------------ -----------------------
                   B-40              Providing that SWMS is in    Any securities that      99% on payable date
         US Government Income and    receipt of funds, U S        are not held at a
               Debt Payments         Government, corporate,       depository due to
                                     municipal debt  income and   client or TRUSTCO
                                     other debt payments will     requirements.
                                     be posted on payable date.   Any security for which
                                                                  a factor is not
                                                                  available on payable
                                                                  date.  Payments will
                                                                  be posted upon receipt
                                                                  of the factors.
        ---------------------------- ---------------------------- ------------------------ -----------------------
        ---------------------------- ---------------------------- ------------------------ -----------------------
                   B-41              Domestic outgoing wires      Requests that are        99% compliance with
          Domestic Outgoing Wires    received by the cutoff       submitted without the    the standard
                                     times established by SWMS    proper forms or
                                     will be initiated and        approvals.
                                     verified within 90 minutes
                                     of receipt if received by
                                     SWMS by 3:30 PM Eastern
                                     Time.
                                     Cutoff Times are preliminary and are
                                     subject to change based on the custodian
                                     and TRUSTCO utilized.
        ---------------------------- ---------------------------- ------------------------ -----------------------


                                      100


        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-42              Incoming wires          Requests that are           99% compliance with
              Incoming Wires         received by the SWMS    submitted without the       the standard
                                     established cut off     proper forms or
                                     times (currently 5 PM   approvals.
                                     Eastern Time) will be   Wires received after
                                     identified and          the SWMS established
                                     credited to the         cutoff times will be
                                     appropriate             handled on a best
                                     account/unit on the     efforts basis.
                                     same business day.
                                     Incoming wires
                                     received after the
                                     SWMS established cut
                                     off times will be
                                     credited on the
                                     following business
                                     day.
                                     Cutoff Times are preliminary and are
                                     subject to change based on the custodian
                                     and TRUSTCO utilized.
        ---------------------------- ----------------------- ----------------------- -----------------------
        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-43              SWMS will provide fee   Fee calculations and       99% Compliance with
            Fee Calculation and      computation data for    invoices will not be       the  standard
                 Invoicing           TRUSTCO and will        provided for accounts
                                     provide a monthly fee   for which fee
                                     calculations and        schedules have not
                                     invoices to TRUSTCO.    been provided or for
                                     SWMS will also charge   fee schedules that
                                     the customer account    cannot be calculated
                                     monthly and remit the   by SWMS's current
                                     fees to TRUSTCO.        accounting system.
                                                             SWMS will not
                                                             collect fees via
                                                             auto cash or by
                                                             direct debit to
                                                             TRUSTCO customers.

        ---------------------------- ----------------------- ----------------------- -----------------------
        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-44              Fee information sent    Requests that are       100% completed for
            Fee Schedule Set Up      prior to the 25th of    submitted without the   month end fee
                                     any month will be       proper documentation    processing.
                                     applied to new          or approvals.
                                     accounts for that       Additional time will
                                     month end.              be required for mass
                                                             changes of fee
                                                             schedules in order
                                                             to properly set up
                                                             the schedules for
                                                             testing and
                                                             application to the
                                                             accounts. SWMS and
                                                             TRUSTCO will
                                                             mutually agree to a
                                                             schedule as
                                                             required. SWMS
                                                             should be notified
                                                             45 days in advance
                                                             of a mass change of
                                                             fee schedules.
        ---------------------------- ----------------------- ----------------------- -----------------------


                                      101


        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-45             Final or special fee     Requests that are        100% completed
         Special Fee Requests       requests will be         submitted without the    within 5 days of receipt.
           days of receipt.         completed within 5       proper documentation
                                    days of receipt.         or approvals and the
                                                             request for new fee
                                                             schedules.

        ---------------------------- ----------------------- ----------------------- -----------------------
        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-46              Payments for            Requests that are       100% completed within
             Repayment of Fees       reimbursement of fees   submitted without the   5 days of receipt
                                     will be processed       proper documentation
                                     within 5 days of        or approvals.
                                     receipt.
        ---------------------------- ----------------------- ----------------------- -----------------------
        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-47              Fees will be posted     SWMS will not collect   100% compliance with
               Fee Postings          on the fourth           fees via auto cash or   the standard
                                     business day of the     by direct debit to
                                     month.                  TRUSTCO client bank
                                    accounts.
        ---------------------------- ----------------------- ----------------------- -----------------------

                                      102


        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-48              In conjunction with     Scheduled maintenance   99.0% of scheduled
             Wealth Management       the Services, SWMS      and processing time     up-time measured
             Accounting System       will provide access     frame requirements      quarterly
                                     to the SunGard          (normally performed
                                     AddVantage Accounting   on weekends);
                                     System.  The            tele-communication
                                     AddVantage accounting   service provider
                                     system will be          disruptions that are
                                     available during        not affiliates of
                                     scheduled up-time,      SWMS.  Modifications
                                     currently defined as    to scheduled up-time
                                     7:00 AM - 9:00 PM       must be requested
                                     Eastern Time, Monday    seven days in advance.
                                     through Friday.
        ---------------------------- ----------------------- ----------------------- -----------------------
        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-49              System access will be   Requests that are       100% completed within
           System Access for New     provided for new        submitted without the   two business days
                 Employees           employees or changes    proper documentation
                                     to current employee     or approvals.
                                     access, within one
                                     (1) week of
                                     notification in
                                     writing; provided
                                     that these response
                                     times apply to normal
                                     business hours from
                                     Monday thru Friday.
        ---------------------------- ----------------------- ----------------------- -----------------------
        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-50              System access will be   Requests that are       100% completed within
        Revocation of System Access  revoked for             submitted without the   2 hours  during
                                     terminated TRUSTCO      proper documentation    normal business hours
                                     employees within two    or approvals.           Monday through Friday
                                     (2) hours of receipt of
                                     notification from
                                     an authorized TRUSTCO employee
                                     if received in writing or received
                                     orally and followed up in writing by
                                     3:00 PM Eastern Time, provided that these
                                     response times apply to
                                     normal business hours from Monday thru
                                     Friday.
        ---------------------------- ----------------------- ----------------------- -----------------------
        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-51              SWMS will provide an    Subject to the          99% file delivery
           Tax System Interface      interface between the   compatibility of        within 2 business
                                     wealth management       systems between SWMS    days of availability
                                     accounting system and   and TRUSTCO tax         of the complete
                                     Trust Tax Services of   providers.              information for the
                                     America or FastTax,                             tax period
                                     for the delivery of
                                     data on a monthly
                                     basis on the 10th
                                     business day of each
                                     month.
        ---------------------------- ----------------------- ----------------------- -----------------------


                                      103


        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-52              SWMS will provide the      None                 100% compliance with
                 Tax Data            data required for                               the standard
                                     pension tax reporting,
                                     Trust Tax Services
                                     of America or FastTax reporting,
                                     state tax
                                     reporting, estimated tax reporting and 5498
                                     reporting.
        ---------------------------- ----------------------- ----------------------- -----------------------

        ---------------------------- ----------------------- ---------------------------- -----------------------
                   B-53              SWMS will provide       TRUSTCO and SWMS shall       System levels to be
               SQL Training          initial training to a   jointly coordinate the       delivered shall be in
                                     limited number of       running of the SQL           accordance with the
                                     TRUSTCO users of to     Database and SWMS shall      usual standards as
                                     enable TRUSTCO to       not unreasonably deny        developed by SunGard
                                     utilize the SQL data    access.                      Asset Management
                                     base for the AddVantage                              System.
                                     system for creating     Scheduled maintenance,
                                     reports.                standard downtime for
                                                             backups, EOD and
                                                             interface
                                                             scheduling/processing
                                                             requirements,
                                                             software movement
                                                             requirements, and
                                                             any other scheduled
                                                             outages shall be
                                                             performed after
                                                             normal business
                                                             hours.

                                                             Outages which are
                                                             not within the
                                                             control of SWMS, a
                                                             SWMS Third Party
                                                             Provider or an
                                                             affiliate of SWMS.


        ---------------------------- ----------------------- ---------------------------- -----------------------
        ---------------------------- ----------------------- ---------------------------- -----------------------
                   B-54              SWMS will provide       Subject to reasonable        System levels to be
              Internet Access        TRUSTCO Wealth          downtime for maintenance     delivered shall be in
                                     Management customers    and upgrades.                accordance with the
                                     with the ability to     Customers of TRUSTCO that    usual   standards as
                                     view transactions and   do not comply with SWMS      developed by SunGard
                                     download their          security policies.           Asset Management
                                     account information                                  System
                                     via the Internet

        ---------------------------- ----------------------- ---------------------------- -----------------------
        ---------------------------- ----------------------- ---------------------------- -----------------------
                   B-55              SWMS will provide a     The help desk will not be    100% compliance with
                 Help Desk           help desk during the    available on Saturday,       the standard
                                     hours of 8:00 AM to     Sunday or holidays.
                                     8:00 PM Eastern Time
                                     that is accessible
                                     toll free and/or via
                                     e-mail.
        ---------------------------- ----------------------- ---------------------------- -----------------------
        ---------------------------- ----------------------- ---------------------------- -----------------------
                   B-56              The Help Desk will      Requests that are            99% completed within
                 Help Desk           respond to written      submitted without the        5 days
            Response to Written      inquiries within five   proper documentation or
                 Inquiries           calendar days of        approvals.
                                     receipt, unless the
                                     requestor is informed
                                     prior to the expiration of
                                     five calendar
                                     days that it will take more
                                     time to
                                     complete the request/inquiry.
        ---------------------------- ----------------------- ---------------------------- -----------------------


                                      104


        ---------------------------- ----------------------- ---------------------------- -----------------------
                   B-57              Five business days      None                         100% within 5
                Escheatment          before the applicable                                business days of
                                     filing deadline, SWMS                                filing date
                                     will provide to
                                     TRUSTCO in a
                                     mutually-agreeable
                                     format the
                                     information required
                                     to complete the
                                     annual reports of
                                     unclaimed property
                                     for the appropriate
                                     state agencies.
        ---------------------------- ----------------------- ---------------------------- -----------------------
        ---------------------------- ----------------------- ---------------------------- -----------------------
                   B-58              SWMS will deliver       SWMS shall not be            100% within 5
          Performance Measurement    asset performance       responsible for the          business days of
                                     measurement data        failure to deliver the       month end close
                                     extracts to TRUSTCO     data that is due to
                                     by providing an         Investment Scorecard's or
                                     interface of TRUSTCO    other performance vendor
                                     data to an approved     failures.
                                     SWMS vendor to help
                                     facilitate TRUSTCO's
                                     development of compliant
                                     performance
                                     reports.

                                     Files are to be delivered to
                                     a SWMS
                                     approved vendor, by electronic
                                     transmission
                                     by the 5th business day of the month for
                                     the previous month end.

        ---------------------------- ----------------------- ---------------------------- -----------------------
        ---------------------------- ----------------------- ---------------------------- -----------------------
               B-59                  SWMS will provide a       Subject to the provision        100% Compliance
           Automated Proxy           link to a Third Party     of services                     with the standards.
             Solicitation            Provider of proxy         by an outside
                                     solicitation services     third party provider and
                                     (currently ADP). SWMS     the proper account coding
                                     will deliver a record     by TRUSTCO.
                                     date position file        TRUSTCO is required to
                                     daily for processing      correct any errors in
                                     by the third party        account coding reported on
                                     vendor of proxy           a record date file by 3:00
                                     mailing services.         PM Eastern Time on the same day.
                                     The record date
                                     position files are
                                     based on the proxy
                                     information that is
                                     transmitted and
                                     received in
                                     AddVantage on a daily
                                     basis from ADP
                                     Any fees charged for
                                     utilization of the
                                     Third Party proxy
                                     solicitation service
                                     will be the TRUSTCO's
                                     responsibility.

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


                                      105


        ---------------------------- ----------------------- ---------------------------- -----------------------
                   B-60              SWMS will provide                                    100% Compliance with
             Training Program        initial training                                     the  standard
                                     sessions for TRUSTCO
                                     employees and
                                     trainers on
                                     operational functions
                                     and use of the
                                     AddVantage system.

        ---------------------------- ----------------------- ---------------------------- -----------------------
        ---------------------------- ----------------------- ---------------------------- -----------------------
                   B-61              As part of the                                       100% Compliance with
             Workflow Analysis       conversion program                                   the  standard
                                     and as agreed upon in the Workplan, SWMS
                                     will initially provide sample workflow
                                     procedures in accordance with Schedule A
                                     work with TRUSTCO to recommend workflow
                                     procedures, Quickflow forms to be adopted
                                     by TRUSTCO for utilization in the
                                     processing of wealth management assets
                                     after the Conversion Date, and assist
                                     TRUSTCO with implementation of workflow
                                     procedures and Quickflow forms.

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



                                      106





        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-62              For non institutional   Out of balance           100% Compliance with
             Non Institutional       statements, SWMS will   statements and               the standard
           Statement Production      provide the data feed   statements for which
                                     to a third party        pricing information
                                     statement provider      is not available.
                                     as follows:             TRUSTCO will be
                                     a) For accounts where   notified of an out of
                                     all assets are priced   balance statement,
                                     by an automatic         the cause of the out
                                     pricing services by     of balance condition
                                     the 5th business day    and the measures that
                                     of the month after      need to be taken to
                                     the end of the          re-balance the
                                     reporting period        statement.
                                     b) For accounts that    Statements will be
                                     have assets that must   re-balanced within 5
                                     be priced manually,     business days.
                                     and so long as
                                     TRUSTCO provides
                                     directions to produce
                                     the statements
                                     without waiting on
                                     the manual prices,
                                     by the 5th business
                                     day of the month
                                     after the end of the
                                     reporting period;
                                     provided that SWMS
                                     has received the
                                     manual prices by the
                                     end of the month.
                                     Otherwise, statements will be provided ten
                                     (10) business days after SWMS receives the
                                     manual prices.

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

                                      107


        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-63              For institutional       Out of balance           100% Compliance with
          Institutional Customer     statements, SWMS will   statements and               the standard
                 Statement           provide the data feed   statements for which
                Production           to a third party        pricing information
                                     statement provider      are not available.
                                     as follows:             TRUSTCO will be
                                     a) For accounts where   notified of an out of
                                     all assets are priced   balance statement,
                                     by an automatic         the cause of the out
                                     pricing services by     of balance condition
                                     the 5th business day    and the measures that
                                     of the month after      need to be taken to
                                     the end of the          re-balance the
                                     reporting period        statement.
                                     b) For accounts that    Statements will be
                                     have assets that must   re-balanced within 7
                                     be priced manually,     business days.
                                     and so long as
                                     TRUSTCO provides
                                     directions to produce
                                     the statements
                                     without waiting on
                                     the manual prices, by
                                     the 5th business day
                                     of the month after
                                     the end of the
                                     reporting period;
                                     provided that SWMS
                                     has received the
                                     manual prices by the
                                     end of the month.
                                     Otherwise, statements will be provided ten
                                     (10) business days after SWMS receives the
                                     manual prices.
        ---------------------------- ----------------------- ----------------------- -----------------------
        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-64              SWMS will provide an                            100% Compliance with
                  SAS 70             annual SAS 70 audit                             the service
                                     report for SWMS.                                standards
        ---------------------------- ----------------------- ----------------------- -----------------------
        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-65              All mutual fund         Subject to the          100% Compliance with
        SunGard Transaction Network  trades for assets       eligibility of the      the service standard
                                     that are held on the    mutual funds to be
                                     AddVantage system and   traded through the
                                     that are eligible       network.
                                     will be accomplished
                                     through utilization
                                     of the SunGard
                                     Transaction Network
                                     ("STN").
        ---------------------------- ----------------------- ----------------------- -----------------------
        ---------------------------- ----------------------- ----------------------- -----------------------
                   B-66              SWMS will provide                               99.5% compliance with
             Required Reports        access to TRUSTCO to                            the service standard,
                                     the reports which are                           measured monthly
                                     generally available
                                     from the AddVantage
                                     system.

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



                                      108






                                   SCHEDULE C
                              BASE SERVICES CHARGES
         Introduction

               This Schedule details (i) the Base Charges payable by TRUSTCO for
               the Base Services described in the Agreement and (ii) the pricing
               methodologies applicable to the Base Services.

               The Base Charges  identified below, in the aggregate,  compensate
               SunGard in full for the  provision  and  performance  of the Base
               Services as they currently exist.  Except as set forth herein and
               in the  Agreement,  there  are no  additional  charges  or  fees,
               however  described,  for  the  provision  by  SWMS  of  the  Base
               Services.  The Base  Charges  include  charges for the SWMS Third
               Party  Software and  Equipment  and the standard  upgrades to and
               refreshes  of  the  SWMS  Third  Party   Software  and  Equipment
               sufficient to support the Base Services and  satisfaction  of the
               Service Levels set forth in Schedule B, during the Initial Term.

         Conversion Charge

               For  conversion  of the  TRUSTCO  Trust  Assets  to  the  SunGard
               AddVantage  system TRUSTCO shall pay a one time conversion fee to
               SWMS of $* plus  reasonable  travel costs and per diem  expenses.
               The  conversion  fee may be billed in increments or in a lump sum
               and  these  fees are  payable  within 30 days of  receipt  of the
               statement.  In the event that the contract  for the  provision of
               SWMS' outsourcing  services is terminated prior to the end of its
               initial  term,  the  conversion  charges  provided  for  in  this
               Agreement  shall  be  considered  by  the  parties  to  represent
               liquidated  damages which shall be retained by SWMS to compensate
               it for the early termination of the agreement and such liquidated
               damages shall be in addition to any other fees and expenses which
               are owed by TRUSTCO to SWMS  pursuant  to the  provisions  of the
               contract.

         Monthly Base Charge

         3.1   During the Initial  Term , TRUSTCO  shall pay a Monthly  Base
               Services Charge to SWMS, which shall be calculated as follows: i)
               during  the  Initial  Term of the  Agreement,  the  monthly  Base
               Charges  will be  calculated  on a  pro-rata  basis on the market
               value of all TRUSTCO Trust Assets  relating to the Base Services,
               including  without  limitation,  private wealth  (personal trust)
               assets,  institutional  wealth (employee benefits,  endowment and
               foundations)  assets,  safekeeping and  custodianship  assets and
               investment  advisory  assets,  (the  "TRUSTCO  Trust  Assets") as
               follows:

                    i) * basis  points (* bps.) on the first $* market  value of
                    all the TRUSTCO Trust Assets under management;

                    ii) For all  TRUSTCO  Trust  Assets in excess of $* and less
                    than $* there shall be no charge;

            MATERIAL INDICATED BY AN ASTERISK ("*") HAS BEEN OMITTED
                       AND FILED SEPARATELY WITH THE SEC.

                                      109


                    iii) * basis  points  (* bps) on  TRUSTCO  Trust  Assets  in
                    excess of $* and less than $*; and

                    iv) * basis  points (* bps) on all TRUSTCO  Trust  Assets in
                    excess of $*.

                    v) An example of the  calculation of the basis point fees on
                    the first $* of assets is as follows:



                    . Each "basis point" (bps) is equal to one  one-hundredth of
                    one percent (0.01%);  thus, for example, the Basis Point Fee
                    of * basis points (* bps) of the wealth management assets is
                    equal to *  one-hundredths  of one percent (*%) per annum of
                    the total fair market value of the wealth  management assets
                    or $*. The  monthly fee will be  calculated  on the basis of
                    one twelfth (1 12th) of the annual basis point fee charge.

          and ii) during any Renewal  Term,  the monthly  Base  Charges  will be
          calculated in accordance  with the  agreements  reached by the Parties
          pursuant to Section 2.2 of the Agreement. Any TRUSTCO proprietary fund
          assets and TRUSTCO  collective fund assets for which TRUSTCO  provides
          custody services ("Other Assets") shall be included in the calculation
          of total  TRUSTCO  Trust  Assets,  provided  that if such  assets  are
          recorded in more than one place in the system,  such assets shall only
          be  counted  once.  Assets of  accounts  for which  TRUSTCO  does have
          investment  authority  but no  custody  that are  established  for the
          purpose of shadow  accounting  shall be included in the calculation of
          total Trust Assets.  The Parties  recognize and are in agreement  that
          the monthly Base Charges payable by TRUSTCO to SWMS are * percent (*%)
          attributable  to the  delivery  of  operational  services  by  SWMS to
          TRUSTCO and * percent (*%)  attributable  to the  provision by SWMS to
          TRUSTCO of access to systems and customized software.

          In addition to the monthly Base Charges  TRUSTCO shall  reimburse SWMS
          for all reasonable out of pocket expenses including postage, envelopes
          etc and pay a pro-rata  portion of any  mutually  agreed upon fees for
          any Additional Services.  Should TRUSTCO choose to utilize a statement
          type other than a standard  SWMS  statement  format,  TRUSTCO  will be
          responsible for all costs in creating the statement type.

          Provided  that  SWMS  is  not  in  material  default  of  any  of  its
          obligations under this Agreement,  TRUSTCO agrees that during the Term
          the  Base  Services  shall  be  provided  exclusively  by SWMS for the
          TRUSTCO Trust Assets on the Effective Date and any additional  TRUSTCO
          assets for which Base Services are  subsequently  provided by SWMS and
          not by any other third party engaged by TRUSTCO or by TRUSTCO itself.

          The monthly Base Charges are subject to adjustment by SWMS upon 30 day
          notice in the event of a significant  legal or regulatory  change that
          results in an alteration in the way that trust account  operations are
          required to be operated.

            MATERIAL INDICATED BY AN ASTERISK ("*") HAS BEEN OMITTED
                       AND FILED SEPARATELY WITH THE SEC.
                                      110



          The monthly Base Charges are also subject to  adjustment  by SWMS upon
          30 day  notice  in the event of a  significant  change in the way that
          trust account  operations  are required to be operated that is not the
          result of a legal or regulatory  change;  provided,  however,  that if
          TRUSTCO should reasonably  disagree with the proposed adjustment based
          on its belief that the change is not significant enough to warrant the
          proposed  Base  Charges  adjustment,  the Parties  agree to handle the
          disagreement in accordance with the dispute  resolution  provisions of
          Section 17.

          The basis  points  factor for  determining  the monthly  Base  Charges
          (calculated  on the entire  market  value of the TRUSTCO  Trust Assets
          shall be subject to a minimum monthly charge.  During the Initial Term
          TRUSTCO  shall pay a minimum  monthly  Base Charge which is a prorated
          amount of an annual minimum fee of * dollars ($*) (the "Annual Minimum
          Fee").  In other words,  if, at any time during the Initial Term,  the
          monthly Base Charge as calculated  pursuant to Section 2.1 above shall
          fall below the minimum Base Charge  applicable  to such year,  TRUSTCO
          shall pay to SWMS the  minimum  Base Charge  described  above for such
          month.

         4.       Conversion Date
          Upon  execution  of  this  Agreement  and  subject  to the  terms  and
          conditions  of this  Agreement,  SWMS and TRUSTCO  will  jointly  work
          without  delay  to  convert  TRUSTCO's  Trust  Assets  to the  SunGard
          AddVantage system and SWMS outsourcing solution.

         5.       Mutual Fund Trades, Equity Trades and Custody
          All  eligible   mutual  funds  will  be  traded  through  the  SunGard
          Transaction  Network  and  Union  Planters  Bank  will  serve  as  the
          custodian  of TRUSTCO  assets.  SWMS shall be  entitled to receive any
          revenue derived from such trades as part of its compensation.  TRUSTCO
          will  continue  to be  responsible  for all  trading  charges  for its
          Customers' assets.

         6.       Additional Storage on the AddVantage System
          For the Base Charges noted above SWMS provides two year's history plus
          the current year on the system.  The history  maintained on the system
          begins upon  conversion  and older  history is purged on a  systematic
          basis.  TRUSTCO may retain a full five years history on the AddVantage
          system  for an  additional  charge of * dollars  ($*) per year for the
          fourth  and fifth  years of the  Initial  Term.  Fees for  maintaining
          additional  history  during  any  renewal  term  would be  subject  to
          agreement by the Parties on the fees to be paid.

7.       Outside Tax Provider
          As noted in the Agreement,  TRUSTCO is responsible for entering into a
          contract  with an outside tax provider to prepare its 1099's and other
          tax  reporting  needs.  TRUSTCO  will be  responsible  for all fees in
          connection with the outside provider's services.



8.       Investment Scorecard Performance Reporting
          If TRUSTCO  decides to utilize  Investment  Scorecard  through SWMS to
          provide its investment  performance reporting the Investment Scorecard
          costs will be TRUSTCO's  responsibility.  The costs if contracted  for
          through SWMS are estimated to be $* per account per month.

            MATERIAL INDICATED BY AN ASTERISK ("*") HAS BEEN OMITTED
                       AND FILED SEPARATELY WITH THE SEC.

                                      111





                                   SCHEDULE K
                       TRUSTCO Specified responsibilities

SWMS' ability to deliver the Services is dependent upon TRUSTCO handling certain
responsibilities  which are critical to the delivery of the Services  including,
but not limited  to, the  responsibilities  listed on this  Schedule K. As such,
TRUSTCO agrees to perform the critical  responsibilities listed on this Schedule
K in accordance with the Terms of Service.

     o QuickFlow  is the required  means of  communication  between  TRUSTCO and
     SWMS.  As  such  TRUSTCO  agrees  to  utilize  Quickflow  as its  means  of
     communicating all transactions, requests etc. to SWMS.


     o TRUSTCO will be responsible for all marketable security transaction trade
     entry  either  through  Quickflow  or the  trades can be made  directly  to
     TRUSTCO's local brokers.


     o As part of the  Workplan to be  developed  by the  Parties  there will be
     routine  responsibilities  that  are  necessary  in order  to  deliver  the
     Services, but which will be TRUSTCO's responsibility. Some of these routine
     responsibilities are for such things as:

          o Printing of on-site trust checks
          o Processing of cash transactions and daily blotter balancing
          o Transactional direction to SWMS through QuickFlow
          o Operations liaison for handling on site demands and work processes
          o Designated  relationship  manager to handle liaison  between TRUSTCO
          and SWMS
          o Creating non standard reports
          o Approving all forms utilized

In addition there will be other responsibilities which will be formalized in the
Work Plan process.

                                      112




Exhibit 31(a)
                                  Certification

I, Robert J. McCormick,  the principal executive officer of TrustCo Bank Corp NY
("registrant"), certify that:

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

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

     3. Based on my knowledge,  the financial  statements,  and other  financial
     information  included  in  this  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 report;

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

          a) Designed such disclosure  controls and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  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; and

          b) Evaluated the effectiveness of the registrant's disclosure controls
          and procedures and presented in this report our conclusions  about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this report based on such evaluation;

          c)  Disclosed in this report any change in the  registrant's  internal
          control over financial reporting that occurred during the registrant's
          most recent fiscal quarter (the registrant's  fourth fiscal quarter in
          the case of an annual  report)  that has  materially  affected,  or is
          reasonably  likely to materially  affect,  the  registrant's  internal
          control over financial reporting; and




                                      113






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

          a) all significant  deficiencies and material weaknesses in the design
          or operation of internal  control over financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and

          b) any fraud,  whether or not material,  that  involves  management or
          other  employees  who  have a  significant  role  in the  registrant's
          internal control over financial reporting.







     Date:  August 9, 2004


     /s/ Robert J. McCormick
     ------------------

     President and
     Chief Executive Officer




                                      114





Exhibit 31(b)
                                  Certification

I, Robert T. Cushing,  the principal  financial  officer of TrustCo Bank Corp NY
("registrant"), certify that:

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

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

     3. Based on my knowledge,  the financial  statements,  and other  financial
     information  included  in  this  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 report;

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

          a) Designed such disclosure  controls and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  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; and

          b) Evaluated the effectiveness of the registrant's disclosure controls
          and procedures and presented in this report our conclusions  about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this report based on such evaluation;

          c)  Disclosed in this report any change in the  registrant's  internal
          control over financial reporting that occurred during the registrant's
          most recent fiscal quarter (the registrant's  fourth fiscal quarter in
          the case of an annual  report)  that has  materially  affected,  or is
          reasonably  likely to materially  affect,  the  registrant's  internal
          control over financial reporting; and




                                      115





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

          a) all significant  deficiencies and material weaknesses in the design
          or operation of internal  control over financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and

          b) any fraud,  whether or not material,  that  involves  management or
          other  employees  who  have a  significant  role  in the  registrant's
          internal control over financial reporting.







     Date:  August 9, 2004


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

     Executive Vice President and
     Chief Financial Officer




                                      116




Exhibit 32


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


     In  connection  with the  Quarterly  Report  of  TrustCo  Bank Corp NY (the
"Company")  on Form 10-Q for the period  ending  June 30, 2004 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:


          1. The Report fully complies with the requirements of section 13(a) or
          15(d) 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 J. McCormick
                                             -----------------------
                                             Robert J. McCormick
                                             President and
                                             Chief Executive Officer




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





August 9, 2004


                                      117