In accordance with ASC 825, the carrying amounts and estimated fair values of financial instruments, at June 30, 2015 and December 31, 2014 are as follows:

(dollars in thousands)			Fair Value Measurements at
	Carrying		June 30, 2015 Using:
	Value		Level 1			Level 2			Level 3			Total
Financial assets:
Cash and cash equivalents	$	678,585		678,585			-			-			678,585
Securities available for sale		689,663		35			689,628			-			689,663
Held to maturity securities		63,543		-			67,689			-			67,689
Federal Reserve Bank and Federal
Home Loan Bank stock		9,480		N/	A		N/	A		N/	A		N/	A
Net loans		3,197,377		-			-			3,252,841			3,252,841
Accrued interest receivable		10,807		26			2,652			8,129			10,807
Financial liabilities:
Demand deposits		355,783		355,783			-			-			355,783
Interest bearing deposits		3,781,658		2,596,394			1,185,529			-			3,781,923
Short-term borrowings		170,750		-			170,750			-			170,750
Accrued interest payable		515		77			438			-			515

(dollars in thousands)			Fair Value Measurements at
	Carrying		December 31, 2014 Using:
	Value		Level 1			Level 2			Level 3			Total
Financial assets:
Cash and cash equivalents	$	671,448		671,448			-			-			671,448
Securities available for sale		676,759		35			676,724			-			676,759
Held to maturity securities		70,946		-			75,342			-			75,342
Federal Reserve Bank and Federal
Home Loan Bank stock		9,228		N/	A		N/	A		N/	A		N/	A
Net loans		3,112,005		-			-			3,171,005			3,171,005
Accrued interest receivable		10,800		30			2,694			8,076			10,800
Financial liabilities:
Demand deposits		331,425		331,425			-			-			331,425
Interest bearing deposits		3,700,816		2,537,583			1,163,245			-			3,700,828
Short-term borrowings		189,116		-			189,116			-			189,116
Accrued interest payable		548		100			448			-			548

The specific estimation methods and assumptions used can have a substantial impact on the resulting fair values of financial instruments. The following is a brief summary of the significant methods and assumptions used in estimating fair values:

Cash and Cash Equivalents

The carrying values of these financial instruments approximate fair values and are classified as Level 1.

Federal Reserve Bank and Federal Home Loan Bank stock

It is not practical to determine the fair value of Federal Reserve Bank and Federal Home Loan Bank stock due to their restrictive nature.

Index

Securities Held to Maturity

Similar to securities available for sale described previously, the fair value of securities held to maturity are determined utilizing an independent pricing service for identical assets or significantly similar securities. The pricing service uses a variety of techniques to arrive at fair value including market maker bids, quotes and pricing models. Inputs to the pricing models include recent trades, benchmark interest rates, spreads and actual and projected cash flows. This results in a Level 2 classification of the inputs for determining fair value. Interest and dividend income is recorded on the accrual method and included in the Consolidated Statements of Income in the respective investment class under total interest and dividend income. The Company does not have any securities that would be designated as Level 3.

Loans

The fair values of all loans are estimated using discounted cash flow analyses with discount rates equal to the interest rates currently being offered for loans with similar terms to borrowers of similar credit quality resulting in a Level 3 classification. Impaired loans are valued at the lower of cost or fair value as described previously. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

Deposit Liabilities

The fair values disclosed for noninterest bearing demand deposits, interest bearing checking accounts, savings accounts, and money market accounts are, by definition, equal to the amount payable on demand at the balance sheet date resulting in a Level 1 classification. The carrying value of all variable rate certificates of deposit approximates fair value resulting in a Level 2 classification. The fair value of fixed rate certificates of deposit is estimated using discounted cash flow analyses with discount rates equal to the interest rates currently being offered on certificates of similar size and remaining maturity resulting in a Level 2 classification.

Accrued Interest Receivable/Payable

The carrying amounts of accrued interest approximate fair value resulting in a Level 1, Level 2 or Level 3 classification consistent with the asset or liability that they are associated with.

Short-Term Borrowings and Other Financial Instruments

The fair value of all short-term borrowings and other financial instruments approximates the carrying value resulting in a Level 2 classification.

Financial Instruments with Off-Balance Sheet Risk

The Company is a party to financial instruments with off-balance sheet risk. Such financial instruments consist of commitments to extend financing and standby letters of credit. If the commitments are exercised by the prospective borrowers, these financial instruments will become interest earning assets of the Company. If the commitments expire, the Company retains any fees paid by the prospective borrower. The fair value of commitments is estimated based upon fees currently charged to enter into similar agreements, taking into consideration the remaining terms of the agreements and the present creditworthiness of the borrower. For fixed rate commitments, the fair value estimation takes into consideration an interest rate risk factor. The fair value of these off-balance sheet items approximates the recorded amounts of the related fees, which are considered to be immaterial.

Index

The Company does not engage in activities involving interest rate swaps, forward placement contracts, or any other instruments commonly referred to as derivatives.

(7) Other Comprehensive (Loss) Income

The following is a summary of the accumulated other comprehensive loss balances, net of tax:

	Three months ended 6/30/15
(dollars in thousands)	Balance at 4/1/2015			Other Comprehensive Loss- Before Reclassifications			Amount reclassified from Accumulated Other Comprehensive Loss		Other Comprehensive Income (loss)- Three months ended 6/30/15			Balance at 6/30/2015

Net unrealized holding (loss) gain on securities available for sale, net of tax	$	(1,855	)		(3,289	)		-		(3,289	)		(5,144	)
Net change in net actuarial loss and prior service credit on pension and postretirement benefit plans, net of tax		(832	)		-			49		49			(783	)

Accumulated other comprehensive income (loss), net of tax		(2,687	)		(3,289	)		49		(3,240	)		(5,927	)

	Three months ended 6/30/14
(dollars in thousands)	Balance at 4/1/2014			Other Comprehensive Income (loss)- Before Reclassifications		Amount reclassified from Accumulated Other Comprehensive Income			Other Comprehensive Income (loss)- Three months ended 6/30/14			Balance at 6/30/2014

Net unrealized holding gain (loss) on securities available for sale, net of tax	$	(13,655	)		6,912		-			6,912			(6,743	)
Net change in net actuarial loss and prior service credit on pension and postretirement benefit plans, net of tax		4,203			-		(71	)		(71	)		4,132

Accumulated other comprehensive income (loss), net of tax		(9,452	)		6,912		(71	)		6,841			(2,611	)

	Six months ended 6/30/15
(dollars in thousands)	Balance at 1/1/2015			Other Comprehensive Loss- Before Reclassifications			Amount reclassified from Accumulated Other Comprehensive Loss			Other Comprehensive Income (loss)- Six months ended 6/30/15			Balance at 6/30/2015


Net unrealized holding gain (loss) on securities available for sale, net of tax	$	(3,693	)		(1,302	)		(149	)		(1,451	)		(5,144	)
Net change in net actuarial loss and prior service credit on pension and postretirement benefit plans, net of tax		(816	)		-			33			33			(783	)

Accumulated other comprehensive income (loss), net of tax		(4,509	)		(1,302	)		(116	)		(1,418	)		(5,927	)

	Six months ended 6/30/14
(dollars in thousands)	Balance at 1/1/2014			Other Comprehensive Income (loss)- Before Reclassifications		Amount reclassified from Accumulated Other Comprehensive Income			Other Comprehensive Income (loss)- Six months ended 6/30/14			Balance at 6/30/2014


Net unrealized holding gain (loss) on securities available for sale, net of tax	$	(18,078	)		11,339		(4	)		11,335			(6,743	)
Net change in net actuarial loss and prior service credit on pension and postretirement benefit plans, net of tax		4,275			-		(143	)		(143	)		4,132

Accumulated other comprehensive income (loss), net of tax		(13,803	)		11,339		(147	)		11,192			(2,611	)

Index

The following represents the reclassifications out of accumulated other comprehensive income (loss) for the three months and six months ended June 30, 2015 and 2014:

(dollars in thousands)	Three months ended June 30,						Six months ended June 30,
	2015			2014			2015			2014			Affected Line Item in Statements
Unrealized gains (losses) on securities available for sale

Realized gain on securities transactions	$	-			-		$	249			6		Net gain on securities transactions
Income tax expense		-			-			(100	)		(2	)	Income taxes
Net of tax		-			-			149			4

Amortization of pension and postretirement benefit items

Amortization of net actuarial (loss) gain		(15	)		74			(10	)		146		Salaries and employee benefits
Amortization of prior service (cost) credit		(67	)		45			(45	)		90		Salaries and employee benefits
Income tax benefit		33			(48	)		22			(93	)	Income taxes
Net of tax		(49	)		71			(33	)		143

Total reclassifications, net of tax	$	(49	)		71		$	116			147

(8) Subsequent Event

On July 21, 2015 Trustco Bank (the “Bank”), the wholly owned subsidiary of TrustCo Bank Corp NY, entered into a formal agreement (the “Agreement”) with the Comptroller of the Currency of the United States (the “OCC”).

The Agreement relates to the findings of the OCC following an examination of the Bank. Since the completion of the examination, the Bank believes it has been working diligently to address the findings of the examination and to develop and implement appropriate formal action plans.

The Agreement requires the Bank to take various actions, within prescribed time frames, with respect to certain areas of the Bank. These include, among others, (i) establishment of a committee of at least three Directors to monitor and coordinate the Bank’s response to the Agreement; (ii) adoption of compliance plans to respond to the Agreement with the assistance of an independent qualified consultant; (iii) evaluation and implementation of improvements in corporate governance with the assistance of an independent qualified consultant; (iv) evaluation and implementation of improvements in internal audit; (v) development of a strategic plan; (vi) development of a revised capital plan consistent with the strategic plan; (vii) development and implementation of improvements to the Bank’s loan review system; and (viii) such other necessary steps to address the issues and questions noted by the OCC in the Agreement.

(9) New Accounting Pronouncements

In January 2014, the FASB amended existing guidance to clarify when a creditor should be considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan such that the loan should be derecognized and the real estate recognized. These amendments clarify that an in substance repossession or foreclosure occurs, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either: (1) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure, or (2) the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additional disclosures are required. These amendments are effective for public business entities for annual periods and interim periods within those annual periods beginning after December 15, 2014. The adoption of this standard did not have a material effect on the Company’s operating results or financial condition, but new disclosures were added.

Index

Crowe Horwath LLP

Independent Member Crowe Horwath International

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Shareholders

TrustCo Bank Corp NY

Glenville, New York

We have reviewed the accompanying consolidated statements of financial condition of TrustCo Bank Corp NY as of June 30, 2015, the related consolidated statements of income and comprehensive income for the three-month and six-month periods ended June 30, 2015 and 2014, and the related changes in shareholders’ equity and cash flows for the six-month periods ended June 30, 2015 and 2014. These interim financial statements are the responsibility of the Company's management.

We conducted our reviews in accordance with the standards of 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, 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 reviews, we are not aware of any material modifications that should be made to the accompanying interim financial statements for them to be in conformity with U.S. generally accepted accounting principles.

/s/ Crowe Horwath LLP

New York, New York

August 7, 2015

Index

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations

Forward-looking Statements

Statements included in this report and in future filings by TrustCo Bank Corp NY (“TrustCo” or the “Company”) 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. Forward-looking statements can be identified by the use of such words as may, will, should, could, would, estimate, project, believe, intend, anticipate, plan, seek, expect and similar expressions. Examples of forward-looking statements include, among others, statements TrustCo makes regarding its expectations for complying with the new regulatory capital rules, costs associated with the Formal Agreement that the Company’s subsidiary, Trustco Bank (or the “Bank”) has entered into with the Office of the Comptroller of the Currency (“OCC”), the profitability of growth of the Company’s balance sheet, the ability of its loan products to continue to attract customers if long-term rates rise and the ability to secure new sources of liquidity should the need arise. TrustCo wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made.

In addition to factors described under Part II, Item 1A, Risk Factors, if any, and under the Risk Factor discussion in TrustCo’s Annual Report on Form 10-K for the year ended December 31, 2014, 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:

TrustCo’s ability to continue to originate a significant volume of one-to-four family mortgage loans in its market areas;

TrustCo’s ability to continue to maintain noninterest expense and other overhead costs at reasonable levels relative to income;

TrustCo’s ability to comply with the Formal Agreement entered into with Trustco Bank’s regulator, the OCC, and potential regulatory actions if TrustCo or Trustco Bank fails to comply;

Restrictions or conditions imposed by TrustCo’s and Trustco Bank’s regulators on their operations that may make it more difficult to achieve TrustCo’s and Trustco Bank’s goals;

the future earnings and capital levels of TrustCo and Trustco Bank and the continued receipt of approvals from TrustCo’s and Trustco Bank’s primary federal banking regulators to distribute capital from Trustco Bank to TrustCo, which could affect the ability of TrustCo to pay dividends;

TrustCo’s ability to make accurate assumptions and judgments regarding the credit risks associated with its lending and investing activities, including changes in the level and direction of loan delinquencies and charge-offs, changes in property values, and changes in estimates of the adequacy of the allowance for loan losses;

the effects of and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System, inflation, interest rates, market and monetary fluctuations;

Index

the perceived overall value of TrustCo’s products and services by users, including the features, pricing and quality compared to competitors’ products and services and the willingness of current and prospective customers to substitute competitors’ products and services for TrustCo’s products and services;

the effect of changes in financial services laws and regulations (including laws concerning taxation, banking and securities) and the impact of other governmental initiatives affecting the financial services industry;

results of examinations of Trustco Bank and the Company by their respective primary federal banking regulators, including the possibility that the regulators may, among other things, require us to increase our loss allowances or to take other actions that reduce capital or income;

real estate and collateral values;

changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board (“FASB”) or the Public Company Accounting Oversight Board;

technological changes;

changes in local market areas and general business and economic trends, as well as changes in consumer spending and saving habits;

TrustCo’s success at managing the risks involved in the foregoing and managing its business; and

other risks and uncertainties included under “Risk Factors” in our Form 10-K for the year ended December 31, 2014 and in this Form 10-Q.

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 are the tables "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 month and six month periods ended June 30, 2015 and 2014.

Introduction

The review that follows focuses on the factors affecting the financial condition and results of operations of TrustCo during the three month and six month periods ended June 30, 2015, with comparisons to the corresponding periods in 2014, as applicable. Net interest margin is presented on a fully taxable equivalent basis in this discussion. The consolidated interim financial statements and related notes, as well as the 2014 Annual Report to Shareholders on Form 10-K, which was filed with the SEC on March 6, 2015, should also 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.

Index

Financial markets generally trended up during the early weeks of the second quarter of 2015, with a shift to a declining trend and higher volatility in the closing weeks of the period. For the full second quarter, the S&P 500 Index was down 0.2% and the Dow Jones Industrial Average was down 0.9%. Credit markets increased volatility during the period, caused by worldwide economic news and decreasing liquidity in some segments of the bond market. On average, the shape of the curve steepened considerably, reversing a recent trend. The 10 year Treasury bond averaged 2.16% during Q2 compared to 1.97% in Q1, an increase of 19 basis points. However, the 2 year Treasury bond average rate rose just 1 basis point and the 5 year Treasury bond just 7 basis points, producing the steepened curve. The spread between the 10 year and the 2 year Treasury bonds increased from 1.36% on average in Q1 to 1.55% in Q2. While improved, the curve is not as steep as observed through much of 2014, and in fact is well below the 220 basis point spread averaged during the second quarter of 2014. Steeper yield curves are favorable for portfolio mortgage lenders like TrustCo. The table below illustrates the range of rate movements for both short term and longer term rates. The target Fed Funds range remained unchanged at zero to 0.25% during the second quarter of 2015. Spreads of certain asset classes, including agency securities and mortgage-backed securities, were consistent with recent quarters, remaining relatively narrow compared to the Treasury curve during the second quarter of 2015. Spreads generally remained well below the levels seen a year ago. Changes in rates and spreads during the current quarter were due to a number of factors; however, uncertainty about the timing of any actions that the Federal Reserve Board (“FRB”) would take in regard to the extraordinary accommodations that have influenced markets in recent years and further uncertainty regarding the economy and related issues were key factors. Low risk free rates in major nations have also caused investors to shift into alternative fixed income instruments, contributing to the compression of spreads over the risk free rate.

		3 Month Yield (%)		2 Year Yield (%)		5 Year Yield (%)		10 Year Yield (%)		10 - 2 Year Spread (%)

Q2/14	Beg of Q2		0.04		0.44		1.74		2.77		2.33
	Peak		0.04		0.51		1.80		2.82		2.35
	Trough		0.01		0.35		1.50		2.44		2.06
	End of Q2		0.04		0.47		1.62		2.53		2.06
	Average in Q2		0.03		0.42		1.66		2.62		2.20

Q3/14	Beg of Q3		0.02		0.47		1.66		2.58		2.11
	Peak		0.04		0.59		1.85		2.63		2.11
	Trough		0.01		0.42		1.55		2.34		1.84
	End of Q3		0.02		0.58		1.78		2.52		1.94
	Average in Q3		0.03		0.52		1.70		2.49		1.98

Q4/14	Beg of Q4		0.02		0.53		1.69		2.42		1.89
	Peak		0.05		0.73		1.76		2.45		1.91
	Trough		0.01		0.34		1.37		2.07		1.46
	End of Q4		0.04		0.67		1.65		2.17		1.50
	Average in Q4		0.02		0.54		1.60		2.28		1.74

Q1/15	Beg of Q1		0.02		0.66		1.61		2.12		1.46
	Peak		0.05		0.73		1.70		2.24		1.51
	Trough		0.01		0.44		1.18		1.68		1.19
	End of Q1		0.03		0.56		1.37		1.94		1.38
	Average in Q1		0.02		0.60		1.46		1.97		1.36

Q2/15	Beg of Q2		0.03		0.55		1.32		1.87		1.32
	Peak		0.03		0.75		1.80		2.50		1.77
	Trough		0.01		0.49		1.26		1.85		1.32
	End of Q2		0.01		0.64		1.63		2.35		1.71
	Average in Q2		0.02		0.61		1.53		2.16		1.55

Despite steady equity markets and some modest improvements in parts of the economy, the underlying economy of the United States continued to face many significant challenges. Employment increased and the unemployment rate declined, although labor force participation remains weak. Wage growth also remains weak, with much of the new job creation coming from low wage jobs. Economic conditions vary significantly over geographic areas, with strength concentrated in and around major population centers on the coasts and in certain areas where economic activity has been driven by specific regional factors. The unprecedented intervention by governments in markets and attempts to stimulate the economy, including the sharp easing of monetary policy during 2007-2008 are now in the early stages of being stabilized, and eventually reversed. Economic activity in Europe, China and elsewhere has also been mixed at best, contributing to global economic issues and leading to additional government stimulation efforts in those areas. Finally, the impact of regulatory changes that have been enacted has only partly been felt at this point, and we expect that these changes will continue to impact the banking industry going forward. These regulatory changes have added significant operating expense and operational burden and fundamentally changed the way banks conduct business.

Index

The federal government, primarily through the Treasury Department and the federal banking agencies, is also implementing the financial reform bill, the “Dodd–Frank Wall Street Reform and Consumer Protection Act” (the “Dodd-Frank Act”), which has had and will likely continue to have a significant impact on the financial services industry.

The Dodd-Frank Act also created a new agency, the Consumer Financial Protection Bureau (the “CFPB”), to centralize responsibility for consumer financial protection and be responsible for implementing, examining and enforcing compliance with federal consumer financial laws such as the Truth in Lending Act, the Equal Credit Opportunity Act, the Real Estate Settlement Procedures Act and the Truth in Saving Act, among others. Depository institutions that have assets of $10 billion or less, such as the Bank, will continue to be supervised by their primary federal regulators (in the case of the Bank, the OCC). The CFPB will also have data collecting powers for fair lending purposes for both small business and mortgage loans, as well as authority to prevent unfair, deceptive and abusive acts and practices. These new and revised rules have and may continue to increase our regulatory compliance burden and costs and restrict the financial products and services we offer to our customers.

In January 2013, the CFPB issued a series of final rules related to mortgage loan origination and mortgage loan servicing. In particular, on January 10, 2013, the CFPB issued a final rule implementing the ability-to-repay and qualified mortgage (“QM”) provisions of the Truth in Lending Act, as amended by the Dodd-Frank Act (the “QM Rule”). The ability-to-repay provision requires creditors to make reasonable, good faith determinations that borrowers are able to repay their mortgages before extending the credit based on a number of factors and consideration of financial information about the borrower from reasonably reliable third-party documents. Under the Dodd-Frank Act and the QM Rule, loans meeting the definition of “qualified mortgage” are entitled to a presumption that the lender satisfied the ability-to-repay requirements. The presumption is a conclusive presumption/safe harbor for prime loans meeting the QM requirements, and a rebuttable presumption for higher-priced/subprime loans meeting the QM requirements. The definition of a “qualified mortgage” incorporates the statutory requirements, such as not allowing negative amortization or terms longer than 30 years. The QM Rule also adds an explicit maximum 43% debt-to-income ratio for borrowers if the loan is to meet the QM definition, though some mortgages that meet Government-Sponsored Enterprise, Federal Housing Administration and United States Department of Veterans Affairs (“VA”) underwriting guidelines may, for a period not to exceed seven years, meet the QM definition without being subject to the 43% debt-to-income limits. The QM Rule became effective on January 10, 2014.

TrustCo believes that its long-term focus on traditional banking services and practices has enabled the Company to avoid significant impact from asset quality problems and that the Company’s strong liquidity and solid capital positions have allowed the Company to continue to conduct business in a manner consistent with its past practice. TrustCo has not engaged in the types of high risk loans and investments that have led to the widely reported problems in the industry. Nevertheless, the Company did experience an increase in nonperforming loans (“NPLs”) relative to historical levels, although NPLs have declined over recent years, and management believes the current level remains manageable. While the Company does not expect to see a significant change in the inherent risk of loss in its loan portfolio at June 30, 2015, should general housing prices and other economic measures, such as unemployment in the Company’s market areas, deteriorate, the Company may experience an increase in the level of credit risk and in the amount of its classified and nonperforming loans.

Index

In addition, the natural flight to quality that occurs in financial crises as investors focus on the safest possible investments, cuts in targeted interest rates and liquidity injections by the Federal government have all served to reduce yields available on both short term liquidity (Federal Funds and other short term investments), as well as the low risk types of securities typically invested in by the Company. As noted, the slope of the curve steepened during the quarter. A steeper slope in the yield curve is generally better for mortgage lender profitability. The future course of interest rates is subject to significant uncertainty, as various indicators are providing contradicting signals. Somewhat better economic activity could potentially lead to higher rates. Potentially offsetting this is that Treasuries continue to be viewed as a safe haven by many investors around the world, with their demand serving to dampen or completely outweigh any upward pressure on yields. Finally, the Dodd-Frank Act creates additional uncertainty for the Company and the Bank. This law significantly changed the current bank regulatory structure and affects the lending, deposit, investment, trading and operating activities of financial institutions and their holding companies.

Overview

TrustCo recorded net income of $10.7 million, or $0.113 of diluted earnings per share for the three months ended June 30, 2015, compared to net income of $11.8 million or $0.125 of diluted earnings per share in the same period in 2014. Return on average assets was 0.91% and 1.03%, respectively, for the three months ended June 30, 2015 and 2014. Return on average equity was 10.66% and 12.50%, respectively, for the three months ended June 30, 2015 and 2014.

For the six months ended June 30, 2015, net income was $21.4 million versus $22.8 million for the year earlier period, while diluted earnings per share were $0.225 compared to $0.241, for the same periods.

The primary factors accounting for the change in net income for three month and six month periods ended June 30, 2015 compared to the same periods of the prior year were:

An increase in the average balance of interest earning assets of $156.6 million to $4.65 billion for the second quarter of 2015 compared to the same period in 2014, and an increase of $144.7 million for the first six months of 2015 compared to the prior year period.

An increase in the average balance of interest bearing liabilities of $103.6 million to $3.97 billion for the second quarter of 2015 compared to the same period in 2014, and an increase of $101.0 million for the first six months of 2015 compared to the prior year period.

Index

A decrease in taxable equivalent net interest margin for the second quarter of 2015 to 3.07% from 3.16% in the prior year period. The decrease in the margin was more than offset by the increase in average earning assets, resulting in an increase of $177 thousand in taxable equivalent net interest income in the second quarter of 2015 compared to the second quarter of 2014. For the six month period, taxable net interest income was up $661 thousand, due entirely to the increase in average earning assets as the net interest margin declined from 3.15% to 3.08%.

A decrease in the provision for loan losses to $800 thousand in the second quarter of 2015 from $1.5 million in the second quarter of 2014. For the six months ended June 30, 2015, the provision was $1.6 million, compared to $3.0 million during the same period in 2014.

An increase of $2.7 million in noninterest expense, including net other real estate (“ORE”) expense, for the second quarter of 2015 compared to the second quarter of 2014. Excluding ORE costs, expenses were up $805 thousand. During the second quarter of 2014, other real estate expense (income), net included a large gain of $2.4 million on the sale of a foreclosed property that was netted against ORE expenses. For the six months ended June 30, 2015 as compared to the corresponding prior year period noninterest expense, including net other real estate (“ORE”) expense, increased by $3.8 million. The comparability of these periods is also affected by the large ORE gain noted earlier.

A decrease of $773 thousand in income taxes, in the second quarter of 2015 compared to the prior year due to lower pre-tax earnings and a decrease of $1.5 million for the six month period versus the prior year, also due primarily to lower pre-tax earnings.

Regulatory Agreement

On July 21, 2015 Trustco Bank, the wholly owned subsidiary of TrustCo Bank Corp NY, entered into a formal agreement with the OCC.

The Formal Agreement relates to the findings of the OCC following its regularly scheduled examination of the Bank. Since the completion of the examination, the Bank believes it has been working diligently to address the findings of the examination and to develop and implement appropriate formal action plans.

The Formal Agreement requires the Bank to take various actions, within prescribed time frames, with respect to certain areas of the Bank. These include, among others, (i) establishment of a committee of at least three Directors to monitor and coordinate the Bank’s response to the Formal Agreement; (ii) adoption of compliance plans to respond to the Formal Agreement with the assistance of an independent qualified consultant; (iii) evaluation and implementation of improvements in corporate governance with the assistance of an independent qualified consultant; (iv) evaluation and implementation of improvements in internal audit; (v) development of a strategic plan; (vi) development of a revised capital plan consistent with the strategic plan; (vii) development and implementation of improvements to the Bank’s loan review system; and (viii) such other necessary steps to address the issues and questions noted by the OCC in the Formal Agreement. The Company expects the cost to comply with the agreement to be between $2.5 million and $5.0 million annually.

Index

Asset/Liability Management

The Company strives to generate its earnings capabilities through a mix of core deposits funding a prudent mix of earning assets. Additionally, TrustCo attempts to maintain adequate liquidity and reduce the sensitivity of net interest income to changes in interest rates to an acceptable level while enhancing profitability both on a short-term and long-term basis.

TrustCo’s results are affected by a variety of factors including competitive and economic conditions in the specific markets in which the Company operates, and more generally in the national economy, financial market conditions and the regulatory environment. Each of these factors is dynamic, and changes in any area can have an impact on TrustCo’s results. Included in the Annual Report to Shareholders on Form 10-K for the year ended December 31, 2014 is a description of the effect interest rates had on the results for the year 2014 compared to 2013. Many of the same market factors discussed in the 2014 Annual Report continued to have a significant impact on results through the second quarter of 2015.

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

Interest rates have a significant impact on the operations and financial results of all financial services companies. One of the most important interest rates used to implement national economic policy is the Federal Funds rate. This is the interest rate utilized within the banking system for overnight borrowings for institutions with the highest credit rating. The Federal Funds target rate decreased from 4.25% at the beginning of 2008 to a target range of 0.00% to 0.25% by the end of 2008. The target range has not been changed since. FRB officials have not been completely consistent or clear in regard to expectations for the future and have generally stressed the need to be accommodative given economic conditions, but have noted that conditions may be in place to raise the target rate later this year.

Traditionally, interest rates on bank deposit accounts are heavily influenced by the Federal Funds rate. The average rate on interest bearing deposits was 4 basis points higher in the second quarter of 2015 relative to the prior year period, with lower rates on money market deposits unable to offset the rate increases on time deposits. Please refer to the statistical disclosures in the table below entitled “Distribution of Assets, Liabilities and Shareholders’ Equity: Interest Rates and Interest Differential.”

The interest rate on the 10 year Treasury bond and other long-term interest rates have significant influence on the rates for new residential real estate loans. The FRB has attempted to influence rates on mortgage loans by means other than targeting a lower Federal Funds rate, including direct intervention in the mortgage-backed securities market through purchasing these securities in an attempt to raise prices and reduce yields. Currently (based on the FRB’s statement released June 17, 2015) this includes the reinvestment of principal payments received on its holdings of agency securities, agency mortgage-backed securities and Treasury securities. While no longer increasing its holdings of these securities, the reinvestment of principal means that the existing holdings are now being unwound. Eventually, management believes, the FRB will have to unwind these positions, which would likely put upward pressure on rates, although other factors may mitigate this pressure. These changes in interest rates can have an effect on the Company relative to the interest income on loans, securities and Federal Funds sold and other short term instruments, as well as on interest expense on deposits and borrowings.

Index

TrustCo’s principal loan products are residential real estate loans. As noted above, residential real estate loans and longer-term investments are most affected by the changes in longer term market interest rates such as the 10 year Treasury. As noted previously, the 10 year Treasury yield was up somewhat, on average, during the second quarter of 2015 compared to the first quarter of 2015, but the yield remains at relatively modest levels compared to historical yields.

Interest rates on new residential real estate loan originations are also influenced by the rates established by secondary market participants such as Freddie Mac and Fannie Mae. As a portfolio lender, TrustCo does not sell loans into the secondary market in the normal course of business, and is able to establish rates that management determines are appropriate in light of the long-term nature of residential real estate loans while remaining competitive with the secondary market rates. Financial market volatility and the problems faced by the financial services industry have lessened the influence of the secondary market; however, various programs initiated by arms of the federal government have had an impact on rate levels for certain products. Most importantly, a government goal of keeping mortgage rates low has been supported by targeted buying of certain securities, thus supporting prices and constraining yields, as noted above. The futures of Freddie Mac and Fannie Mae remain uncertain as Congress debates the structure of both entities.

The Federal Funds sold and other short term investments portfolios are affected primarily by changes in the Federal Funds target rate. Also, changes in interest rates have an effect on the recorded balance of the securities available for sale portfolio, which is recorded at fair value. Generally, as interest rates increase the fair value of these securities will decrease.

Interest rates generally remained below historic norms on both short term and longer term investments during the second quarter of 2015. As noted above, time deposit costs were higher in the second quarter of 2015 compared to the prior year quarter.

While TrustCo has been affected by aspects of the overall changes in financial markets, it was not affected to the degree the mortgage crisis affected some banks and financial institutions in the United States beginning in 2007. Generally, the crisis revolved around actual and future levels of delinquencies and defaults on mortgage loans, in many cases arising, in management’s view, from lenders with overly liberal underwriting standards, changes in the types of mortgage loans offered, significant upward resets on adjustable rate loans and fraud, among other factors. The Company utilizes a traditional underwriting process in evaluating loan applications, and since originated loans are retained in portfolio there is a strong incentive to be conservative in making credit decisions. For additional information concerning TrustCo’s loan portfolio and nonperforming loans, please refer to the discussions under “Loans” and “Nonperforming Assets,” respectively. Further, the Company does not rely on borrowed funds to support its assets and maintains a significant level of liquidity on the asset side of the balance sheet. These characteristics provide the Company with increased flexibility and stability during periods of market disruption and interest rate volatility.

Index

A fundamental component of TrustCo’s strategy has been to grow customer relationships and the deposits and loans that are part of those relationships. The Company has significant capacity to grow its balance sheet given its existing infrastructure. The Company expects that growth to be profitable. The current interest rate environment has narrowed the margin on incremental balance sheet expansion. While the Company has not changed its fundamental long term strategy in regard to utilizing its excess capacity, management continually evaluates changing conditions and may seek to limit growth or reduce the size of the balance sheet if its analysis indicates that doing so would be beneficial in the short term.

For the second quarter of 2015, the net interest margin was 3.07%, down 9 basis points versus the prior year’s quarter. The quarterly results reflect the following significant factors:

The average balance of Federal Funds sold and other short-term investments increased by $76.3 million while the average yield was flat at 25 basis points in the second quarter of 2015 compared to the same period in 2014. The increase in the average balance reflects the decision to temporarily limit purchases of additional investment securities to make funds available for lending given the relative attractiveness of yields on loans versus securities.

The average balance of securities available for sale decreased by $155.8 million while the average yield decreased to 1.93% for the second quarter of 2015 compared to 2.10% for the same period in 2014. The average balance of held to maturity securities decreased by $14.9 million and the average yield increased to 3.87% for the second quarter of 2015 compared to 3.64% for the same period in 2014.

The average loan portfolio grew by $252.5 million to $3.22 billion and the average yield decreased 14 basis points to 4.39% in the second quarter of 2015 compared to the same period in 2014. The decline in the average yield primarily reflects the decline in market interest rates on new loan originations as older, higher rate loans pay down or are paid off.

The average balance of interest bearing liabilities (primarily deposit accounts) increased $103.6 million and the average rate paid increased 3 basis points to 0.41% in the second quarter of 2015 compared to the same period in 2014.

During the second quarter of 2015, the Company continued to focus on its strategy to expand the loan portfolio by offering competitive interest rates as the rate environment changed. Management believes the TrustCo residential real estate loan product is very competitive compared to local and national competitors. Competition remains strong in the Company’s market areas.

Index

The strategy on the funding side of the balance sheet continues to be to attract deposit customers to the Company based upon a combination of service, convenience and interest rate. The Company has periodically offered attractive long-term deposit rates as part of a strategy to lengthen deposit lives.

Earning Assets

Total average interest earning assets increased from $4.49 billion in the second quarter of 2014 to $4.65 billion in the same period of 2015 with an average yield of 3.49% in 2014 and 3.42% in 2015. Interest income on average earning assets increased from $39.2 million in the second quarter of 2014 to $39.7 million in the second quarter of 2015, on a tax equivalent basis, with higher volume more than offsetting the lower yield.

Loans

The average balance of loans was $3.22 billion in the second quarter of 2015 and $2.97 billion in the comparable period in 2014. The yield on loans decreased 14 basis points to 4.39%. The higher average balances more than offset the lower yield, leading to an increase in the interest income on loans from $33.6 million in the second quarter of 2014 to $35.3 million in the second quarter of 2015.

Compared to the second quarter of 2014, the average balance of the loan portfolio during the second quarter of 2015 increased in all categories except commercial loans, with increases in residential mortgage, home equity and installment loan categories. The average balance of residential mortgage loans was $2.65 billion in 2015 compared to $2.40 billion in 2014, an increase of 10.3%. The average yield on residential mortgage loans decreased by 15 basis points to 4.44% in the second quarter of 2015 compared to 2014.

TrustCo actively markets the residential loan products within its market territories. Mortgage loan rates are affected by a number of factors including rates on Treasury securities, the Federal Funds rate and rates set by competitors and secondary market participants. TrustCo aggressively markets the unique aspects of its loan products thereby attempting to create a differentiation from other lenders. These unique aspects include low closing costs, fast turn-around time on loan approvals, no escrow or mortgage insurance requirements for qualified borrowers and the fact that the Company typically holds these loans in portfolio and does not sell them into the secondary markets. Assuming a rise in long-term interest rates, the Company would anticipate that the unique features of its loan products will continue to attract customers in the residential mortgage loan area.

Commercial loans, which consist primarily of loans secured by commercial real estate, decreased $11.4 million to an average balance of $210.4 million in the second quarter of 2015 compared to the same period in the prior year. The average yield on this portfolio increased 3 basis points to 5.15% over the same period.

The average yield on home equity credit lines decreased 12 basis points to 3.50% during the second quarter of 2015 compared to 3.62% in the prior period. Given the stability of the underlying repricing index in recent years, changes in portfolio yield are driven primarily by the proportion of loans that are within the lower introductory rate offered on new lines at times relative to fully priced balances and balances that have priced to the floor rate. The average balances of home equity lines increased 4.2% to $354.1 million in the second quarter of 2015 as compared to the prior year.

Index

Securities Available for Sale

The average balance of the securities available for sale portfolio for the second quarter of 2015 was $669.1 million compared to $825.0 million for the comparable period in 2014. The decreased balances reflect routine paydowns, calls, maturities and sales, partly offset by new investment purchases. During the quarter, continued low market yields on securities eligible to be added to the portfolio resulted in loans being a more attractive option for the deployment of cash. The average yield was 1.93% for the second quarter of 2015 and 2.10% for the second quarter of 2014 for the available for sale portfolio. The decline in yield primarily reflects the maturities, calls, paydowns and sales of higher yielding securities. This portfolio is primarily comprised of agency issued residential mortgage backed securities, bonds issued by government sponsored enterprises (such as Fannie Mae, the Federal Home Loan Bank, and Freddie Mac), agency-issued commercial mortgage backed securities, Small Business Administration participation certificates and municipal bonds. These securities are recorded at fair value with any adjustment in fair value included in other comprehensive income (loss), net of tax.

The net unrealized loss in the available for sale securities portfolio was $8.6 million as of June 30, 2015 compared to a net unrealized loss of $6.2 million as of December 31, 2014. The unrealized gain or loss in the portfolio is primarily the result of changes in market interest rate levels.

Held to Maturity Securities

The average balance of held to maturity securities was $65.5 million for the second quarter of 2015 compared to $80.3 million in the second quarter of 2014. The decrease in balances reflects routine paydowns, calls and maturities and follows the overall decline in securities with a shift towards cash for more flexibility and loans for greater yield. The average yield was 3.87% for the second quarter of 2015 compared to 3.64% for the year earlier period. The higher yield reflects a modest change in mix and slower prepayments on MBS, which reduced premium amortization. TrustCo expects to hold the securities in this portfolio until they mature or are called.

As of June 30, 2015, the securities in this portfolio include residential mortgage-backed securities and corporate bonds. The balances for these securities are recorded at amortized cost.

Federal Funds Sold and Other Short-term Investments

The 2015 second quarter average balance of federal funds sold and other short-term investments was $683.1 million, a $76.3 million increase from the $606.8 million average for the same period in 2014. The yield was unchanged at 0.25%. Interest income from this portfolio increased $47 thousand from $376 thousand in 2014 to $423 thousand in 2015, reflecting the average balance increase.

Index

The Federal Funds sold and other short-term investments portfolio is utilized to generate additional interest income and liquidity as funds are waiting to be deployed into the loan and securities portfolios.

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, demand deposits, interest-bearing checking, money market and time deposit accounts.

Total average interest bearing deposits (which includes interest bearing checking, money market accounts, savings and certificates of deposit) increased $110.6 million to $3.78 billion for the second quarter of 2015 versus the second quarter in the prior year, and the average rate paid increased from 0.36% for 2014 to 0.40% for 2015. Total interest expense on these deposits increased $423 thousand to $3.8 million in the second quarter of 2015 compared to the year earlier period. The increase in deposits versus the prior year was due to strong growth in both core deposits and certificates of deposit. From the second quarter of 2014 to the second quarter of 2015, interest bearing demand account average balances were up 11.8%, certificates of deposit average balances were up 4.0%, non-interest demand average balances were up 8.9% and average savings balances increased 0.8%. The Company has not utilized brokered deposits as a funding source, but does incorporate them as a contingent funding source within its Asset/Liability Policy. Like other contingent funding sources, brokered CDs may be tested from time to time to ensure operational and market readiness. The Company does not pay premium rates on certificates with balances over $100,000 within its branch network.

At June 30, 2015, the maturity of total time deposits is as follows:

(dollars in thousands)

Under 1 year	$	999,338
1 to 2 years		156,523
2 to 3 years		9,101
3 to 4 years		10,139
4 to 5 years		9,948
Over 5 years		215
	$	1,185,264

Average short-term borrowings for the quarter were $182.8 million in 2015 compared to $189.8 million in 2014. The average rate decreased during this time period from 0.72% in 2014 to 0.66% in 2015. The short-term borrowings of the Company are cash management accounts, which represent retail accounts with customers for which the Bank has pledged certain assets as collateral.

Index

Net Interest Income

Taxable equivalent net interest income increased by $177 thousand to $35.7 million in the second quarter of 2015 compared to the same period in 2014. The net interest spread was down 10 basis points to 3.01% in the second quarter of 2015 compared to the year ago period. As previously noted, the net interest margin was down 9 basis points to 3.07% for the second quarter of 2015 compared to the same period in 2014.

Nonperforming Assets

Nonperforming assets include nonperforming loans (“NPLs”), which are those loans in a non-accrual status 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 other real estate owned.

The following describes the nonperforming assets of TrustCo as of June 30, 2015:

Nonperforming loans and foreclosed real estate: Total NPLs were $32.5 million at June 30, 2015, compared to $34.0 million at December 31, 2014 and $40.9 million at June 30, 2014. There were $32.4 million of non-accrual loans at June 30, 2015 compared to $33.9 million at December 31, 2014 and $40.7 million at June 30, 2014. There were no loans at June 30, 2015 and 2014 and December 31, 2014 that were past due 90 days or more and still accruing interest.

At June 30, 2015, nonperforming loans primarily include a mix of commercial and residential loans. Of total nonperforming loans of $32.5 million at June 30, 2015, $29.1 million were residential real estate loans, $3.3 million were commercial mortgages and $89 thousand were installment loans, compared to $30.1 million, $3.8 million and $90 thousand, respectively at December 31, 2014.

A significant percentage of nonperforming loans are residential real estate loans, which are historically lower-risk than most other types of loans. The Bank’s loan loss experience on these loans has generally been favorable with net charge-offs of 0.15% of average residential real estate loans (including home equity lines of credit) for the second quarter of 2015 (annualized) compared to 0.23% for the second quarter of 2014. Management believes that these loans have been appropriately written down where required.

Ongoing portfolio management is intended to result in early identification and disengagement from deteriorating credits. TrustCo has a diversified loan portfolio that includes a significant balance of residential mortgage loans to borrowers in the Capital Region of New York and avoids concentrations to any one borrower or any single industry. TrustCo has no advances to borrowers or projects located outside the United States. TrustCo continues to identify delinquent loans as quickly as possible and to move promptly to resolve problem loans. Efforts to resolve delinquencies begin immediately after the payment grace period expires, with repeated, automatically generated notices, as well as personalized phone calls and letters. Loans are placed in nonaccrual status once they are 90 days past due, or earlier if management has determined that such classification is appropriate. Once in nonaccrual status, loans are either brought current and maintained current, at which point they may be returned to accrual status, or they proceed through the foreclosure process. The collateral on nonaccrual loans is evaluated periodically, and the loan value is written down if the collateral value is insufficient.

Index

The Company originates loans throughout its deposit franchise area. At June 30, 2015, 81.3% of its gross loan portfolio balances were in New York State and the immediately surrounding areas (including New Jersey, Vermont and Massachusetts), and 18.7% were in Florida. Those figures compare to 82.7% and 17.3%, respectively at December 31, 2014. Within these two geographic regions, commercial loans constitute a larger component of the local outstandings in New York than in Florida, at 7.3% and 2.6%, respectively, as of June 30, 2015. The Florida and New York levels of commercial loans as a percent of total loans within each geographic region were similar to the December 31, 2014 numbers of 7.8% in New York and 3.6% in Florida.

Economic conditions vary widely by geographic location. Florida experienced a more significant downturn than New York during the recession. Reflecting that, nonperforming loans (NPLs as a percentage of the portfolio) had generally been more heavily weighted towards Florida in recent years. However, as of June 30, 2015, NPLs were roughly in line with regional outstandings, as 5.2% of nonperforming loans were to Florida borrowers, compared to 94.8% in New York and surrounding areas. The level of Florida based NPLs was 8.1% of total NPLs as of December 31, 2014. For the three months ended June 30, 2015, New York and surrounding areas experienced net charge-offs of approximately $1.0 million, compared to $166 thousand in Florida.

Other than loans currently identified as nonperforming, management is aware of no other loans in the Bank’s portfolio that pose material risk of the eventual non-collection of principal and interest. Also as of June 30, 2015, there were no other loans classified for regulatory purposes that management reasonably expects will materially impact future operating results, liquidity, or capital resources.

TrustCo has identified nonaccrual commercial and commercial real estate loans, as well as all loans restructured under a troubled debt restructuring, as impaired loans. There were $3.6 million of commercial mortgages and commercial loans classified as impaired as of June 30, 2015, compared to $4.1 million at December 31, 2014. There were $23.1 million of impaired residential loans at June 30, 2015, compared to $22.4 million at December 31, 2014. The average balances of all impaired loans were $26.6 million during the six months of 2015 and $27.7 million for the full year 2014.

As of June 30, 2015 and December 31, 2014, the Company’s loan portfolio did not include any subprime mortgages or loans acquired with deteriorated credit quality.

At June 30, 2015 there was $6.1 million of foreclosed real estate compared to $6.4 million at December 31, 2014.

During the second quarter of 2015, there were $50 thousand of gross commercial loan charge-offs and $1.3 million of gross residential mortgage and consumer loan charge-offs as compared with $13 thousand of gross commercial loan charge-offs and $1.8 million of residential mortgage and consumer loan charge-offs in the second quarter of 2014. Gross recoveries during the second quarter of 2015 were $1 thousand for commercial loans and $144 thousand for residential mortgage and consumer loans, compared to $2 thousand for commercial loans and $219 thousand for residential and consumer in the second quarter of 2014.

Index

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 probable incurred losses in the loan portfolio.

(dollars in thousands)	As of					As of
	June 30, 2015					December 31, 2014
	Amount		Percent of Loans to Total Loans			Amount		Percent of Loans to Total Loans
Commercial	$	3,820		6.01	%	$	3,764		6.41	%
Real estate - construction		381		0.83	%		571		1.22	%
Real estate mortgage - 1 to 4 family		34,527		81.94	%		35,394		80.98	%
Home equity lines of credit		6,381		10.95	%		6,430		11.15	%
Installment Loans		462		0.27	%		168		0.24	%
	$	45,571		100.00	%	$	46,327		100.00	%

At June 30, 2015, the allowance for loan losses was $45.6 million, compared to the June 30, 2014 and December 31, 2014 balances of $46.9 million and $46.3 million, respectively. The allowance represents 1.41% of the loan portfolio as of June 30, 2015 compared to 1.56% at June 30, 2014 and 1.47% at December 31, 2014.

The provision for loan losses was $800 thousand for the quarter ended June 30, 2015 compared to $1.5 million for the second quarter of 2014. Net charge-offs for the three-month period ended June 30, 2015 were $1.2 million, compared to $1.6 million in the year earlier period. The decrease in the provision for loan losses in 2015 was primarily related to improving trends in NPLs and charge-offs and generally better economic conditions in Florida, where loss severity was particularly high during the financial crisis.

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

The magnitude and nature of recent loan charge-offs and recoveries,

The growth in the loan portfolio and the implication that it has in relation to the economic climate in the Bank’s market territories, and

The economic environment in the Upstate New York territory primarily (the Company’s largest geographical market) over the last several years, as well as in the Company’s other market areas.

Management continues to monitor these factors in determining future loan loss provisions or recaptures in relation to the economic environment, loan charge-offs, recoveries and the level and trends of nonperforming loans.

Index

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. Management believes that TrustCo’s earnings performance and strong capital position enable the Company to easily secure new sources of liquidity. 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.

The Company uses an industry standard external model as the primary tool to identify, quantify and project changes in interest rates and prepayment speeds taken both from industry sources and internally generated data based upon historical trends in the Bank’s balance sheet. Assumptions based on the historical behavior of deposit rates and balances in relation to changes in market interest rates are also incorporated into the model. This model calculates an economic or fair value amount with respect to non-time deposit categories since these deposits are part of the core deposit products of the Company. The assumptions used are inherently uncertain and, as a result, the model cannot precisely measure the fair value of capital or precisely predict the impact of fluctuations in interest rates on the fair value of capital.

Using this model, the fair value of capital projections as of June 30, 2015 are referenced below. The base case (current rates) scenario shows the present estimate of the fair value of capital assuming no change in the operating environment or operating strategies and no change in interest rates from those existing in the marketplace as of June 30, 2015. The table indicates the impact on the fair value of capital assuming interest rates were to instantaneously increase by 100 bp, 200 bp, 300 bp and 400 bp or to decrease by 100 bp.

As of June 30, 2015	Estimated Percentage of Fair value of Capital to Fair value of Assets
+400 BP		19.73	%
+300 BP		20.87
+200 BP		21.92
+100 BP		22.73
Current rates		22.93
-100 BP		21.20

Noninterest Income

Total noninterest income for the second quarter of 2015 was $4.5 million, essentially unchanged from the prior year period. For the six months ended June 30, 2015 total noninterest income was $9.1 million compared to $10.3 million in the prior year period. The 2014 six month period included gains on securities sales of $6 thousand and a gain of $1.6 million on the sale of the Company’s planned Florida regional administrative center, while the 2015 period included gains on securities sale of $249 thousand. Excluding all gains, noninterest income was up $125 thousand to $8.8 million for the six month periods.

Trustco Financial Services income increased $73 thousand to $1.5 million for the second quarter of 2015 compared to the second quarter of 2014. The fair value of assets under management were $938 million at June 30, 2015 compared to $918 million at December 31, 2014 and $878 million at June 30, 2014. The increase in assets was due to market value gains and net account acquisition.

Index

The total of fees for other services to customers plus other income was $3.0 million in the second quarter of 2015, down $124 thousand. For the six months ended June 30, 2015 fees for other services to customers plus other income was $5.7 million in the second quarter of 2015, down $91 thousand(excluding the $1.6 million gain on sale of the Florida administration center noted above, which is included in “other”) versus the same period in 2014.

Noninterest Expenses

Total noninterest expenses were $22.1 million for the three months ended June 30, 2015, compared to $19.4 million for the three months ended June 30, 2014. The largest cause of the increase in expenses was a $1.9 million increase in ORE expenses, which was driven by the $2.4 million gain on a foreclosed property in the second quarter of 2014. Other increases included higher professional services expenses and higher salaries and benefits. Professional services expenses were up $628 thousand for the period, due partly to legal and consulting fees related to the agreement with the OCC. Higher salaries and benefits were related to higher full time equivalent employee count in the areas of branch administration and compliance. Full time equivalent headcount was 760 as of June 30, 2015, compared to 747 as of June 30, 2014. Salaries and benefits increased by $152 thousand to $8.2 million in the second quarter of 2015 compared to the year ago quarter. Advertising (up $76 thousand), FDIC and other insurance (up $17 thousand) and “other” (up $184 thousand) also contributed to the overall increase. A $232 thousand decline in occupancy expense offset a portion of these increases. Excluding the ORE line, noninterest expenses were up $805 thousand in the second quarter of 2015 compared to the prior year.

For the six months ended June 30, 2015, total noninterest expenses were $44.0 million, compared to $40.2 million for the six months ended June 30, 2014, an increase of $3.8 million. Excluding the ORE line, noninterest expenses were up $2.3 million for the six month period ended June 30, 2015 compared to the prior year, with increases in salaries and benefits and professional service expenses contributing most of the total increase.

Income Taxes

In the second quarter of 2015, TrustCo recognized income tax expense of $6.5 million, compared to $7.2 million for the second quarter of 2014. The effective tax rates were 37.6% and 38.0% for the second quarters of 2015 and 2014, respectively. For the six month period ended June 30, 2015, as compared to the year earlier period, tax expense fell to $12.9 million from $14.3 million and the tax rate was 37.5% down from 38.6%. The decrease in taxes reflects lower pre-tax income levels in 2015 for both the three and six month periods, and a deferred tax asset write-down of $200 thousand during the first quarter of 2014 that reflected the impact of New York State tax law changes.

Capital Resources

Consistent with its long-term goal of operating a sound and profitable financial organization, TrustCo strives to maintain strong capital ratios.

Index

Banking regulators have moved towards higher required capital requirements due to the standards included in the Basel III reform measures and the Dodd-Frank Act, as well as a general trend towards reducing risk in the banking system by providing a greater capital margin.

Total shareholders’ equity at June 30, 2015 was $402.5 million, compared to $385.0 million at June 30, 2014. TrustCo declared a dividend of $0.065625 per share in the second quarter of 2015. This results in a dividend payout ratio of 58.15% based on second quarter 2015 earnings per share of $0.113.

The Bank reported the following capital ratios as of June 30, 2015 and December 31, 2014:

(dollars in thousands)	As of June 30, 2015					Well			Adequately
	Amount		Ratio			Capitalized*			Capitalized*
Tier 1 leverage capital	$	396,840		8.37	%		5.00	%		4.00	%
Common equity tier 1 capital		396,840		16.85			6.50			4.50
Tier 1 risk-based capital		396,840		16.85			8.00			6.00
Total risk-based capital		426,486		18.11			10.00			8.00

(dollars in thousands)	As of December 31, 2014					Well			Adequately
	Amount		Ratio			Capitalized*			Capitalized*
Tier 1 (core) capital	$	386,913		8.33	%		5.00	%		4.00	%
Tier 1 risk-based capital		386,913		16.60			6.00			4.00
Total risk-based capital		416,269		17.86			10.00			8.00

*	Federal regulatory minimum requirements to be considered to be Well Capitalized and Adequately Capitalized

The following is a summary of actual capital amounts and ratios as of June 30, 2015 and December 31, 2014 for TrustCo on a consolidated basis:

(dollars in thousands)	As of June 30, 2015
	Amount		Ratio
Tier 1 leverage capital	$	407,833		8.60	%
Common equity tier 1 capital		407,833		17.30
Tier 1 risk-based capital		407,833		17.30
Total risk-based capital		437,498		18.56

(dollars in thousands)	As of December 31, 2014
	Amount		Ratio
Leverage capital	$	397,400		8.55	%
Tier 1 risk-based capital		397,400		17.04
Total risk-based capital		426,770		18.30

In addition, at June 30, 2015, the consolidated equity to total assets ratio was 8.49%, compared to 8.47% at December 31, 2014 and 8.39% at June 30, 2014.

TrustCo became subject to Federal Reserve regulations requiring minimum capital requirements in January 2015 when new regulatory capital rules issued in July 2013 by the federal banking agencies, including the Federal Reserve and the OCC, took effect. The new capital rules substantially amend the prior regulatory capital rules and implemented the “Basel III” regulatory capital reforms, as well as certain changes required by the Dodd-Frank Act.

Index

The final rule includes new minimum risk-based capital and leverage ratios, and refines the definition of what constitutes “capital” for purposes of calculating these ratios. The new minimum capital requirements are: (i) a new common equity Tier 1 capital ratio of 4.5%; (ii) a Tier 1 to risk-based assets capital ratio of 6% (increased from 4%); (iii) a total capital ratio of 8% (unchanged from current rules); and (iv) a Tier 1 capital to average consolidated assets ratio (known as the “leverage ratio”) of 4% (unchanged from current rules). The final rule also establishes a “capital conservation buffer” of 2.5% above the new regulatory minimum capital ratios and when fully phased in, effectively, will result in the following minimum ratios that banks and bank holding companies must maintain in order to avoid being subject to, among other matters, limitations on dividends, share repurchases and discretionary bonus payments to executive officers: (i) a common equity Tier 1 capital ratio of 7.0%, (ii) a Tier 1 to risk-based assets capital ratio of 8.5%, and (iii) a total capital ratio of 10.5%. The new capital conservation buffer requirement would be phased in beginning in January 2016 at 0.625% of risk-weighted assets and would increase in increments of 0.625% each year until fully implemented in January 2019.

The following chart compares the risk-based capital ratios required under the prior rules to those prescribed under the new final rules:

	Prior Rules			Final Rules

Common equity tier 1 capital		N/ A			4.50	%
Tier 1 risk-based capital		4.00	%		6.00	%
Total risk-based capital		8.00	%		8.00	%
Common equity tier 1 capital conservation buffer*		N/A			2.50	%

*	When fully phased in, which will occur on January 1, 2019.

The final rules also implement revisions and clarifications consistent with Basel III regarding the various components of Tier 1 capital, including common equity, unrealized gains and losses and instruments that will no longer qualify as Tier 1 capital.

The application of more stringent capital requirements for the Company and the Bank could, among other things, result in lower returns on equity, require the raising of additional capital and result in regulatory actions, such as the inability to pay dividends or repurchase shares, if we were to be unable to comply with such requirements.

In addition to the updated capital requirements, the final rules also contain revisions to the prompt corrective action framework. Beginning January 1, 2015, the minimum ratios for the Company and the Bank to be considered well-capitalized are as follows:

	Prior Rules			Final Rules

Common equity tier 1 capital		N/A			6.50	%
Tier 1 risk-based capital		6.00	%		8.00	%
Total risk-based capital		10.00	%		10.00	%
Tier 1 leverage capital		5.00	%		5.00	%

The Bank and the Company continue to meet the regulatory requirements to be classified as well capitalized.

Index

Critical Accounting Policies:

Pursuant to SEC guidance, management of the Company is encouraged to evaluate and disclose those accounting policies 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 the inherent risk of losses in the loan 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 Annual Report on Form 10-K for the year ended December 31, 2014 is a description of the significant accounting policies that are utilized by the Company in the preparation of the Consolidated Financial Statements.

Index

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 the 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 and held to maturity are calculated using amortized costs for these securities. Included in the average balance of shareholders' equity is the unrealized loss, net of tax, in the available for sale portfolio of ($3.5) million in 2015 and ($5.3) million in 2014. The subtotals contained in the following table are the arithmetic totals of the items contained in that category. Increases and decreases in interest income and expense due to both rate and volume have been allocated to the categories of variances (volume and rate) based on the percentage relationship of such variances to each other.

	Three months ended June 30, 2015									Three months ended June 30, 2014

(dollars in thousands)	Average Balance			Interest			Average Rate			Average Balance			Interest			Average Rate			Change in Interest Income/ Expense			Variance Balance Change			Variance Rate Change

Assets

Securities available for sale:
U. S. government sponsored enterprises	$	114,279			366			1.28	%	$	110,783			381			1.38	%	$	(15	)		63			(78	)
Mortgage backed securities and collateralized mortgage obligations-residential		441,754			2,276			2.06	%		589,334			3,299			2.24	%		(1,023	)		(774	)		(249	)
State and political subdivisions		1,939			36			7.36	%		3,823			70			7.32	%		(34	)		(37	)		3
Corporate bonds		956			-			0.00	%		1,403			2			0.48	%		(2	)		(0	)		(2	)
Small Business Administration-guaranteed participation securities		98,894			503			2.03	%		108,072			539			1.99	%		(36	)		(99	)		63
Mortgage backed securities and collateralized mortgage obligations-commercial		10,600			38			1.41			10,871			38			1.40			-			(2	)		2
Other		685			4			2.34	%		665			4			2.41	%		-			-			-

Total securities available for sale		669,107			3,223			1.93	%		824,951			4,333			2.10	%		(1,110	)		(850	)		(260	)

Federal funds sold and other short-term Investments		683,110			423			0.25	%		606,809			376			0.25	%		47			47			-

Held to maturity securities:
Corporate bonds		9,965			154			6.17	%		9,950			154			6.18	%		-			1			(1	)
Mortgage backed securities and collateralized mortgage obligations-residential		55,509			480			3.46	%		70,377			577			3.28	%		(97	)		(278	)		181

Total held to maturity securities		65,474			634			3.87	%		80,327			731			3.64	%		(97	)		(277	)		180

Federal Reserve Bank and Federal Home Loan Bank stock		9,466			118			4.99	%		10,937			128			4.68	%		(10	)		(52	)		42

Commercial loans		210,424			2,710			5.15	%		221,819			2,842			5.12	%		(132	)		(238	)		106
Residential mortgage loans		2,648,320			29,371			4.44	%		2,401,020			27,548			4.59	%		1,823			6,852			(5,029	)
Home equity lines of credit		354,053			3,092			3.50	%		339,884			3,064			3.62	%		28			470			(442	)
Installment loans		8,226			176			8.60	%		5,827			167			11.47	%		9			214			(205	)

Loans, net of unearned income		3,221,023			35,349			4.39	%		2,968,550			33,621			4.53	%		1,728			7,298			(5,570	)

Total interest earning assets		4,648,180			39,747			3.42	%		4,491,574			39,189			3.49	%		558			6,166			(5,608	)

Allowance for loan losses		(46,190	)								(47,389	)
Cash & non-interest earning assets		137,329									135,326


Total assets	$	4,739,319								$	4,579,511


Liabilities and shareholders' equity

Deposits:
Interest bearing checking accounts	$	706,767			111			0.06	%	$	632,266			89			0.06	%		22			22			-
Money market accounts		635,347			547			0.35	%		655,009			618			0.38	%		(71	)		(20	)		(51	)
Savings		1,249,865			599			0.19	%		1,240,158			592			0.19	%		7			7			-
Time deposits		1,190,234			2,500			0.84	%		1,144,165			2,035			0.71	%		465			84			381

Total interest bearing deposits		3,782,213			3,757			0.40	%		3,671,598			3,334			0.36	%		423			93			330
Short-term borrowings		182,829			300			0.66	%		189,802			342			0.72	%		(42	)		(13	)		(29	)

Total interest bearing liabilities		3,965,042			4,057			0.41	%		3,861,400			3,676			0.38	%		381			80			301

Demand deposits		344,982									316,759
Other liabilities		25,591									22,325
Shareholders' equity		403,704									379,027

Total liabilities and shareholders' equity	$	4,739,319								$	4,579,511

Net interest income, tax equivalent					35,690									35,513					$	177			6,085			(5,908	)

Net interest spread								3.01	%								3.11	%

Net interest margin (net interest income to total interest earning assets)								3.07	%								3.16	%

Tax equivalent adjustment					(19	)								(33	)


Net interest income					35,671									35,480

Index

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 the 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 and held to maturity are calculated using amortized costs for these securities. Included in the average balance of shareholders' equity is the unrealized loss, net of tax, in the available for sale portfolio of ($3.1) million in 2015 and ($7.2) million in 2014. The subtotals contained in the following table are the arithmetic totals of the items contained in that category. Increases and decreases in interest income and expense due to both rate and volume have been allocated to the categories of variances (volume and rate) based on the percentage relationship of such variances to each other.

	Six months ended June 30, 2015									Six months ended June 30, 2014

(dollars in thousands)	Average Balance			Interest			Average Rate			Average Balance			Interest			Average Rate			Change in Interest Income/ Expense			Variance Balance Change			Variance Rate Change

Assets

Securities available for sale:
U. S. government sponsored enterprises	$	96,172			578			1.20	%	$	139,907			887			1.27	%	$	(309	)		(263	)		(46	)
Mortgage backed securities and collateralized mortgage obligations-residential		459,980			4,669			2.03	%		567,700			6,377			2.25	%		(1,708	)		(1,127	)		(581	)
State and political subdivisions		2,015			74			7.31	%		4,971			175			7.04	%		(101	)		(120	)		19
Corporate bonds		1,226			1			0.16	%		4,956			61			2.47	%		(60	)		(27	)		(33	)
Small Business Administration-guaranteed participation securities		100,270			1,025			2.05	%		109,079			1,095			2.01	%		(70	)		(126	)		56
Mortgage backed securities and collateralized mortgage obligations-commercial		10,635			75			1.41	%		10,904			76			1.39	%		(1	)		(3	)		2
Other		685			8			2.34	%		662			8			2.42	%		-			1			(1	)

Total securities available for sale		670,983			6,430			1.92	%		838,179			8,679			2.07	%		(2,249	)		(1,666	)		(583	)

Federal funds sold and other short-term Investments		668,269			823			0.25	%		591,167			727			0.25	%		96			96			-

Held to maturity securities:
Corporate bonds		9,964			308			6.17	%		9,948			308			6.18	%		-			1			(1	)
Mortgage backed securities and collateralized mortgage obligations-residential		57,419			958			3.34	%		72,340			1,202			3.32	%		(244	)		(265	)		21

Total held to maturity securities		67,383			1,266			3.76	%		82,288			1,510			3.67	%		(244	)		(264	)		20

Federal Reserve Bank and Federal Home Loan Bank stock		9,348			234			5.01	%		10,720			261			4.87	%		(27	)		(47	)		20

Commercial loans		214,713			5,506			5.13	%		222,074			5,639			5.08	%		(133	)		(274	)		141
Residential mortgage loans		2,621,417			58,329			4.46	%		2,378,199			54,530			4.59	%		3,799			7,817			(4,018	)
Home equity lines of credit		353,161			6,153			3.51	%		340,281			6,000			3.56	%		153			360			(207	)
Installment loans		8,011			351			8.84	%		5,712			334			11.78	%		17			218			(201	)

Loans, net of unearned income		3,197,302			70,339			4.41	%		2,946,266			66,503			4.52	%		3,836			8,121			(4,285	)

Total interest earning assets		4,613,285			79,092			3.44	%		4,468,620			77,680			3.48	%		1,412			6,241			(4,829	)

Allowance for loan losses		(46,392	)								(47,802	)
Cash & non-interest earning assets		138,319									132,906


Total assets	$	4,705,212								$	4,553,724


Liabilities and shareholders' equity

Deposits:
Interest bearing checking accounts	$	692,445			216			0.06	%	$	619,076			173			0.06	%		43			43			-
Money market accounts		636,596			1,164			0.37	%		650,828			1,217			0.38	%		(53	)		(24	)		(29	)
Savings		1,239,737			1,257			0.20	%		1,232,803			1,355			0.22	%		(98	)		23			(121	)
Time deposits		1,185,363			4,934			0.84	%		1,142,001			3,986			0.70	%		948			151			797

Total interest bearing deposits		3,754,141			7,571			0.41	%		3,644,708			6,731			0.37	%		840			193			647
Short-term borrowings		187,560			646			0.69	%		195,954			735			0.76	%		(89	)		(28	)		(61	)

Total interest bearing liabilities		3,941,701			8,217			0.42	%		3,840,662			7,466			0.39	%		751			165			586

Demand deposits		336,741									316,386
Other liabilities		25,817									22,499
Shareholders' equity		400,953									374,177

Total liabilities and shareholders' equity	$	4,705,212								$	4,553,724

Net interest income , tax equivalent					70,875									70,214					$	661			6,076			(5,415	)

Net interest spread								3.02	%								3.09	%

Net interest margin (net interest income to total interest earning assets)								3.08	%								3.15	%

Tax equivalent adjustment					(39	)								(78	)


Net interest income					70,836									70,136

Index

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

As detailed in the Annual Report to Shareholders as of December 31, 2014, the Company is subject to interest rate risk as its principal market risk. As noted in detail throughout this Management’s Discussion and Analysis for the three and six month periods ended June 30, 2015 and 2014, the Company continues to respond to changes in interest rates in a fashion to position the Company to meet short term earning goals and to also allow the Company to respond to changes in interest rates in the future. Consequently, for the second quarter of 2015, the Company had an average balance of Federal Funds sold and other short-term investments of $683.1 million compared to $606.8 million in the second quarter of 2014. As investment opportunities present themselves, management plans to invest funds from the Federal Funds sold and other short-term investment portfolio into the securities available for sale, securities held to maturity and loan portfolios. Additional disclosure of interest rate risk can be found under “Liquidity and Interest Rate Sensitivity” and “Asset/Liability Management” in the Management’s Discussion and Analysis section of this document.

Item 4.

Controls and Procedures

An evaluation was carried out under the supervision and with the participation of the Company’s management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Company’s disclosure controls and procedures as of the end of the period covered by this report.

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.

Index

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.

PART II

OTHER INFORMATION

Item 1.

Legal Proceedings

None.

Item 1A.

Risk Factors

In addition to the information set forth below and elsewhere in this Form 10-Q, you should carefully consider the factors we previously disclosed in our Annual Report on Form 10-K as of and for the year ended December 31, 2014, in addition to the risk factor set forth below. These risks could materially and adversely affect our business, financial condition and results of operations. These enumerated risks are not the only risks we face. Our operations could also be affected by additional factors that are not presently known to us or by factors that we currently consider immaterial to our business.

We have entered into a Formal Agreement under which our regulators will require us to take certain actions.

On July 21, 2015, Trustco Bank entered into a Formal Agreement with its primary regulator, the OCC. The Formal Agreement requires the Bank to take various actions, within prescribed time frames, with respect to certain areas of the Bank including, among others, (i) establishing a board committee to monitor and coordinate the response to the Agreement; (ii) adopting compliance plans to respond to the Agreement; (iii) evaluating and implementing improvements in corporate governance; (iv) evaluating and implementing improvements in internal audit; (v) developing a strategic plan; (vi) developing a revised capital plan consistent with the strategic plan; (vii) developing and implementing improvements to the loan review system; and (viii) other necessary steps to address the issues and questions noted in the Agreement. We intend to take all actions necessary to enable the Bank to comply with the requirements of the Formal Agreement, and as the date hereof we have submitted all documentation required as of this date to the OCC. There can be no assurance that the Bank will be able to continue to comply fully with the provisions of the Formal Agreement, and the determination of our compliance will be made by the OCC. Failure to meet the requirements of the Formal Agreement could result in additional supervisory and enforcement actions against the Bank and/or its directors and senior executive officers, including the issuance of a cease and desist order or the imposition of civil money penalties. In addition, compliance efforts related to the Formal Agreement have an adverse impact on our non-interest expense.

Index

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3.

Defaults Upon Senior Securities

None.

Item 4.

Mine Safety

None.

Item 5.

Other Information

None.

Item 6.

Exhibits

Reg S-K (Item 601)

Exhibit No.	Description

10.1	Formal Agreement by and between Trustco Bank and the OCC dated July 21, 2015, incorporated by reference to Exhibit 10.1 to TrustCo Bank Corp NY’s first current report on Form 8-K filed July 21, 2015.

15	Crowe Horwath LLP Letter Regarding Unaudited Interim Financial Information

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 Michael M. Ozimek, principal financial officer.

32	Section 1350 Certifications of Robert J. McCormick, principal executive officer and Michael M. Ozimek, principal financial officer.

101.INS	Instance Document

101.SCH	XBRL Taxonomy Extension Schema Document

101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF	XBRL Taxonomy Extension Definition Linkbase Document

101.LAB	XBRL Taxonomy Extension Label Linkbase Document

101.PRE	XBRLTaxonomy Extension Presentation Linkbase Document

Index

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/ Michael M. Ozimek

	Michael M. Ozimek
	Senior Vice President
	and Chief Financial Officer

Date: August 7, 2015

Index

Exhibits Index

Reg S-K
Exhibit No.	Description

10.1	Formal Agreement by and between Trustco Bank and the OCC dated July 21, 2015, incorporated by reference to Exhibit 10.1 to TrustCo Bank Corp NY’s first current report on Form 8-K filed July 21, 2015.

15	Crowe Horwath LLP Letter Regarding Unaudited Interim Financial Information

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 Michael M. Ozimek, principal financial officer.

32	Section 1350 Certifications of Robert J. McCormick, principal executive officer and Michael M. Ozimek, principal financial officer.

101.INS	Instance Document

101.SCH	XBRL Taxonomy Extension Schema Document

101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF	XBRL Taxonomy Extension Definition Linkbase Document

101.LAB	XBRL Taxonomy Extension Label Linkbase Document

101.PRE	XBRLTaxonomy Extension Presentation Linkbase Document

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

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

Large accelerated filer ☐	Accelerated filer ☒	Non-accelerated filer ☐
Smaller reporting company ☐

Common Stock		Number of Shares Outstanding as of July 31, 2015
$1 Par Value		95,148,720

	Three Months Ended June 30,					Six Months Ended June 30,
	2015		2014			2015		2014

Interest and dividend income:
Interest and fees on loans	$	35,343		33,614			70,326		66,488
Interest and dividends on securities available for sale:
U. S. government sponsored enterprises		366		381			578		887
State and political subdivisions		23		44			48		112
Mortgage-backed securities and collateralized mortgage obligations-residential		2,276		3,299			4,669		6,377
Corporate bonds		-		2			1		61
Small Business Administration-guaranteed participation securities		503		539			1,025		1,095
Mortgage-backed securities and collateralized mortgage obligations-commercial		38		38			75		76
Other securities		4		4			8		8
Total interest and dividends on securities available for sale		3,210		4,307			6,404		8,616

Interest on held to maturity securities:
Mortgage-backed securities and collateralized mortgage obligations-residential		480		577			958		1,202
Corporate bonds		154		154			308		308
Total interest on held to maturity securities		634		731			1,266		1,510

Federal Reserve Bank and Federal Home Loan Bank stock		118		128			234		261
Interest on federal funds sold and other short-term investments		423		376			823		727
Total interest income		39,728		39,156			79,053		77,602

Interest expense:
Interest on deposits:
Interest-bearing checking		111		89			216		173
Savings		599		592			1,257		1,355
Money market deposit accounts		547		618			1,164		1,217
Time deposits		2,500		2,035			4,934		3,986
Interest on short-term borrowings		300		342			646		735
Total interest expense		4,057		3,676			8,217		7,466

Net interest income		35,671		35,480			70,836		70,136
Provision for loan losses		800		1,500			1,600		3,000
Net interest income after provision for loan losses		34,871		33,980			69,236		67,136

Noninterest income:
Trustco financial services income		1,478		1,405			3,131		2,915
Fees for services to customers		2,691		2,732			5,215		5,253
Net gain on securities transactions		-		-			249		6
Other		285		368			482		2,090
Total noninterest income		4,454		4,505			9,077		10,264

Noninterest expenses:
Salaries and employee benefits		8,164		8,012			16,645		15,604
Net occupancy expense		3,878		4,110			7,986		8,369
Equipment expense		1,803		1,823			3,745		3,575
Professional services		2,066		1,438			3,573		2,724
Outsourced services		1,425		1,425			2,850		2,750
Advertising expense		733		657			1,333		1,256
FDIC and other insurance		1,017		1,000			2,082		1,904
Other real estate expense (income), net		201		(1,688	)		625		(833	)
Other		2,844		2,660			5,149		4,889
Total noninterest expenses		22,131		19,437			43,988		40,238

Income before taxes		17,194		19,048			34,325		37,162
Income taxes		6,467		7,240			12,883		14,343

Net income	$	10,727		11,808			21,442		22,819

Net income per share:
- Basic	$	0.113		0.125			0.226		0.241

- Diluted	$	0.113		0.125			0.225		0.241

For the quarterly period ended		Commission File Number 0-10592
June 30, 2015

Part I.	FINANCIAL INFORMATION	PAGE NO.

Item 1.	Consolidated Interim Financial Statements (Unaudited):

	Consolidated Statements of Income for the three month and six month periods ended June 30, 2015 and 2014	3

	Consolidated Statements of Comprehensive Income for the three month and six month periods ended June 30, 2015 and 2014	4

	Consolidated Statements of Financial Condition as of June 30, 2015 and December 31, 2014	5

	Consolidated Statements of Changes in Shareholders’ Equity for the six month periods ended June 30, 2015 and 2014	6

	Consolidated Statements of Cash Flows for the six month periods ended June 30, 2015 and 2014	7-8

	Notes to Consolidated Interim Financial Statements	9-38

	Report of Independent Registered Public Accounting Firm	39

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	40-62

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	63

Item 4.	Controls and Procedures	63-64

Part II.	OTHER INFORMATION

Item 1.	Legal Proceedings	64

Item 1A.	Risk Factors	64

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	65

Item 3.	Defaults Upon Senior Securities	65

Item 4.	Mine Safety	65

Item 5.	Other Information	65

Item 6.	Exhibits	65

	June 30, 2015			December 31, 2014
ASSETS:	(Unaudited)			(Audited)

Cash and due from banks	$	37,574			43,505

Federal funds sold and other short term investments		641,011			627,943
Total cash and cash equivalents		678,585			671,448

Securities available for sale		689,663			676,759

Held to maturity securities (fair value 2015 $67,689; 2014 $75,342)		63,543			70,946

Federal Reserve Bank and Federal Home Loan Bank stock		9,480			9,228

Loans, net of deferred fees and costs		3,242,948			3,158,332
Less:
Allowance for loan losses		45,571			46,327
Net loans		3,197,377			3,112,005

Bank premises and equipment, net		38,100			38,565
Other assets		64,589			65,488

Total assets	$	4,741,337			4,644,439

LIABILITIES:
Deposits:
Demand	$	355,783			331,425
Interest-bearing checking		713,001			682,210
Savings accounts		1,250,154			1,216,831
Money market deposit accounts		633,239			638,542
Time deposits		1,185,264			1,163,233
Total deposits		4,137,441			4,032,241

Short-term borrowings		170,750			189,116
Accrued expenses and other liabilities		30,687			29,638

Total liabilities		4,338,878			4,250,995

SHAREHOLDERS' EQUITY:
Capital stock par value $1; 150,000,000 shares authorized; 98,964,052 and 98,944,623 shares issued at June 30, 2015 and December 31, 2014, respectively		98,964			98,945
Surplus		171,988			172,353
Undivided profits		175,721			166,745
Accumulated other comprehensive loss, net of tax		(5,927	)		(4,509	)
Treasury stock at cost - 3,908,037 and 4,087,295 shares at
June 30, 2015 and December 31, 2014, respectively		(38,287	)		(40,090	)

Total shareholders' equity		402,459			393,444

Total liabilities and shareholders' equity	$	4,741,337			4,644,439

	Capital Stock		Surplus			Undivided Profits			Accumulated Other Comprehensive Loss			Treasury Stock			Total

Beginning balance, January 1, 2014	$	98,927		173,144			147,432			(13,803	)		(43,887	)		361,813
Net income		-		-			22,819			-			-			22,819
Other comprehensive income, net of tax		-		-			-			11,192			-			11,192
Cash dividend declared, $.1312 per share		-		-			(12,419	)		-			-			(12,419	)
Sale of treasury stock (202,072 shares)		-		(548	)		-			-			1,987			1,439
Stock based compensation expense		-		173			-			-			-			173

Ending balance, June 30, 2014	$	98,927		172,769			157,832			(2,611	)		(41,900	)		385,017

Beginning balance, January 1, 2015	$	98,945		172,353			166,745			(4,509	)		(40,090	)		393,444
Net income		-		-			21,442			-			-			21,442
Other comprehensive loss, net of tax		-		-			-			(1,418	)		-			(1,418	)
Cash dividend declared, $.1312 per share		-		-			(12,466	)		-			-			(12,466	)
Stock options exerised and related tax benefits (19,429 shares)		19		80			-			-			-			99
Purchase of treasury stock (14,881 shares)		-		-			-			-			(99	)		(99	)
Sale of treasury stock (194,139 shares)		-		(541	)		-			-			1,902			1,361
Stock based compensation expense		-		96			-			-			-			96

Ending balance, June 30, 2015	$	98,964		171,988			175,721			(5,927	)		(38,287	)		402,459

	Six months ended June 30,
	2015			2014

Cash flows from operating activities:
Net income	$	21,442			22,819

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		2,331			2,432
Net gain on sale of other real estate owned		(302	)		(2,482	)
Writedown of other real estate owned		350			998
Net gain on sale of building held for sale		-			(1,556	)
Provision for loan losses		1,600			3,000
Deferred tax expense		167			1,508
Stock based compensation expense		96			173
Net gain on sale of bank premises and equipment		-			(1	)
Net gain on sales and calls of securities		(249	)		(6	)
Decrease in taxes receivable		1,815			1,265
Increase in interest receivable		(7	)		(152	)
Decrease in interest payable		(33	)		(2	)
Increase in other assets		(405	)		(2,561	)
Increase (decrease) in accrued expenses and other liabilities		1,072			(1,009	)
Total adjustments		6,435			1,607
Net cash provided by operating activities		27,877			24,426

Cash flows from investing activities:

Proceeds from sales and calls of securities available for sale		81,516			180,623
Proceeds from calls and maturities of held to maturity securities		7,403			8,289
Purchases of securities available for sale		(98,092	)		(118,755	)
Proceeds from maturities of securities available for sale		1,499			9,000
Purchases of Federal Reserve Bank and Federal Home Loan Bank stock		(252	)		(451	)
Net increase in loans		(90,557	)		(107,000	)
Net proceeds from sale of building held for sale		-			4,745
Proceeds from dispositions of other real estate owned		3,870			7,230
Proceeds from dispositions of bank premises and equipment		66			53
Purchases of bank premises and equipment		(1,932	)		(4,160	)
Net cash used in investing activities		(96,479	)		(20,426	)

Cash flows from financing activities:

Net increase in deposits		105,200			68,116
Net decrease in short-term borrowings		(18,366	)		(22,646	)
Proceeds from exercise of stock options and related tax benefits		99			-
Proceeds from sale of treasury stock		1,361			1,439
Purchases of treasury stock		(99	)		-
Dividends paid		(12,456	)		(12,405	)
Net cash provided by financing activities		75,739			34,504
Net increase in cash and cash equivalents		7,137			38,504
Cash and cash equivalents at beginning of period		671,448			583,044
Cash and cash equivalents at end of period	$	678,585			621,548

Supplemental Disclosure of Cash Flow Information:
Cash paid during the year for:
Interest paid	$	8,250		7,468
Income taxes paid		11,059		13,142
Other non cash items:
Transfer of loans to other real estate owned		3,585		5,880
Transfer of other real estate owned to fixed assets		-		568
Increase in dividends payable		10		14
Change in unrealized gain (loss) on securities available for sale-gross of deferred taxes		(2,422	)	18,878
Change in deferred tax effect on unrealized gain (loss) on securities available for sale		971		(7,543	)
Amortization of net actuarial gain (loss) and prior service credit on pension and postretirement plans		55		(236	)
Change in deferred tax effect of amortization of net actuarial loss and prior service cost (credit)		(22	)	93

(In thousands except per share data)	For the three months ended June 30:				For the six months ended June 30:
	2015		2014		2015		2014

Net income	$	10,727		11,808	$	21,442		22,819
Less: Net income allocated to participating securities		-		13		-		26
Net income allocated to common shareholders	$	10,727		11,795	$	21,442		22,793
Basic EPS:
Distributed earnings allocated to common stock	$	6,238		6,213	$	12,466		12,419
Undistributed earnings allocated to common stock		4,489		5,582		8,976		10,374
Net income allocated to common shareholders	$	10,727		11,795	$	21,442		22,793
Weighted average common shares outstanding including participating securities		95,056		94,665		95,002		94,642
Less: Participating securities		-		106		-		106
Weighted average common shares		95,056		94,559		95,002		94,536

Basic EPS	$	0.113		0.125	$	0.226		0.241

Diluted EPS:
Net income allocated to common shareholders	$	10,727		11,795	$	21,442		22,793
Weighted average common shares for basic EPS		95,056		94,559		95,002		94,536
Effect of Dilutive Securities:
Stock Options		134		116		130		122
Weighted average common shares including potential dilutive shares		95,190		94,675		95,132		94,658

Diluted EPS	$	0.113		0.125	$	0.225		0.241

	For the three months ended June 30,
	Pension Benefits						Other Postretirement Benefits
(dollars in thousands)	2015			2014			2015			2014

Service cost	$	15			18			39			15
Interest cost		330			336			64			32
Expected return on plan assets		(684	)		(609	)		(180	)		(169	)
Amortization of net loss (gain)		121			-			(106	)		(74	)
Amortization of prior service cost (credit)		-			-			67			(45	)
Net periodic benefit	$	(218	)		(255	)		(116	)		(241	)

	For the six months ended June 30,
	Pension Benefits						Other Postretirement Benefits
(dollars in thousands)	2015			2014			2015			2014

Service cost	$	30			36			78			29
Interest cost		660			672			129			64
Expected return on plan assets		(1,368	)		(1,218	)		(361	)		(338	)
Amortization of net loss (gain)		81			-			(71	)		(146	)
Amortization of prior service cost (credit)		-			-			45			(90	)
Net periodic benefit	$	(597	)		(510	)		(180	)		(481	)

(dollars in thousands)	June 30, 2015
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value

U.S. government sponsored enterprises	$	152,216		87		221		152,082
State and political subdivisions		1,939		30		-		1,969
Mortgage backed securities and collateralized mortgage obligations - residential		434,780		550		6,125		429,205
Small Business Administration- guaranteed participation securities		98,059		-		2,736		95,323
Mortgage backed securities and collateralized mortgage obligations - commercial		10,560		-		161		10,399
Other		650		-		-		650
Total debt securities		698,204		667		9,243		689,628
Equity securities		35		-		-		35
Total securities available for sale	$	698,239		667		9,243		689,663

New York and other states:
	June 30, 2015
(dollars in thousands)	30-59 Days Past Due		60-89 Days Past Due		90+ Days Past Due		Total 30+ days Past Due		Current		Total Loans

Commercial:
Commercial real estate	$	-		272		2,348		2,620		167,337		169,957
Other		-		-		3		3		23,411		23,414
Real estate mortgage - 1 to 4 family:
First mortgages		2,781		937		16,742		20,460		2,054,988		2,075,448
Home equity loans		53		7		264		324		51,533		51,857
Home equity lines of credit		943		177		1,286		2,406		305,113		307,519
Installment		36		26		37		99		7,564		7,663

Total	$	3,813		1,419		20,680		25,912		2,609,946		2,635,858

Florida:

(dollars in thousands)	30-59 Days Past Due		60-89 Days Past Due		90+ Days Past Due		Total 30+ days Past Due		Current		Total Loans

Commercial:
Commercial real estate	$	33		-		-		33		15,889		15,922
Other		-		-		-		-		106		106
Real estate mortgage - 1 to 4 family:
First mortgages		673		89		1,014		1,776		533,434		535,210
Home equity loans		-		-		-		-		7,414		7,414
Home equity lines of credit		-		-		99		99		47,328		47,427
Installment		-		3		-		3		1,008		1,011

Total	$	706		92		1,113		1,911		605,179		607,090

Total:

(dollars in thousands)	30-59 Days Past Due		60-89 Days Past Due		90+ Days Past Due		Total 30+ days Past Due		Current		Total Loans

Commercial:
Commercial real estate	$	33		272		2,348		2,653		183,226		185,879
Other		-		-		3		3		23,517		23,520
Real estate mortgage - 1 to 4 family:
First mortgages		3,454		1,026		17,756		22,236		2,588,422		2,610,658
Home equity loans		53		7		264		324		58,947		59,271
Home equity lines of credit		943		177		1,385		2,505		352,441		354,946
Installment		36		29		37		102		8,572		8,674

Total	$	4,519		1,511		21,793		27,823		3,215,125		3,242,948

New York and other states:
	December 31, 2014
(dollars in thousands)	30-59 Days Past Due		60-89 Days Past Due		90+ Days Past Due		Total 30+ days Past Due		Current		Loans

Commercial:
Commercial real estate	$	618		52		2,627		3,297		171,491		174,788
Other		-		-		-		-		29,200		29,200
Real estate mortgage - 1 to 4 family:
First mortgages		3,340		3,874		16,782		23,996		2,017,144		2,041,140
Home equity loans		141		59		337		537		51,176		51,713
Home equity lines of credit		568		342		1,198		2,108		306,656		308,764
Installment		79		10		58		147		6,627		6,774

Total	$	4,746		4,337		21,002		30,085		2,582,294		2,612,379

(dollars in thousands)	June 30, 2015
	Less than 12 months				12 months or more				Total
	Fair Value		Gross Unreal. Loss		Fair Value		Gross Unreal. Loss		Fair Value		Gross Unreal. Loss
U.S. government sponsored enterprises	$	31,493		51		56,351		170		87,844		221
Mortgage backed securities and collateralized mortgage obligations - residential		183,404		2,307		188,924		3,818		372,328		6,125
Small Business Administration - guaranteed participation securities		7,973		164		87,350		2,572		95,323		2,736
Mortgage backed securities and collateralized mortgage obligations - commercial		-		-		10,399		161		10,399		161

Total	$	222,870		2,522		343,024		6,721		565,894		9,243

(dollars in thousands)	Three months ended June 30,				Six months ended June 30,
	2015		2014		2015		2014

Proceeds from sales	$	-		-	$	22,945		-
Proceeds from calls		28,891		39,301		58,571		180,623
Gross realized gains		-		-		249		6
Gross realized losses		-		-		-		-

	June 30, 2015
(dollars in thousands)	New York and other states*		Florida		Total
Commercial:
Commercial real estate	$	169,957		15,922		185,879
Other		23,414		106		23,520
Real estate mortgage - 1 to 4 family:
First mortgages		2,075,448		535,210		2,610,658
Home equity loans		51,857		7,414		59,271
Home equity lines of credit		307,519		47,427		354,946
Installment		7,663		1,011		8,674
Total loans, net	$	2,635,858		607,090		3,242,948
Less: Allowance for loan losses						45,571
Net loans					$	3,197,377

	June 30, 2015
(dollars in thousands)	New York and other states		Florida		Total
Loans in non-accrual status:
Commercial:
Commercial real estate	$	3,260		-		3,260
Other		3		-		3
Real estate mortgage - 1 to 4 family:
First mortgages		24,179		1,407		25,586
Home equity loans		284		-		284
Home equity lines of credit		2,903		271		3,174
Installment		79		10		89
Total non-accrual loans		30,708		1,688		32,396
Restructured real estate mortgages - 1 to 4 family		74		-		74
Total nonperforming loans	$	30,782		1,688		32,470

(dollars in thousands)	For the three months ended June 30, 2015
	Commercial		Real Estate Mortgage- 1 to 4 Family		Installment		Total
Balance at beginning of period	$	4,024		41,529		391		45,944
Loans charged off:
New York and other states*		50		1,066		33		1,149
Florida		-		169		-		169
Total loan chargeoffs		50		1,235		33		1,318

Recoveries of loans previously charged off:
New York and other states*		-		133		9		142
Florida		1		2		-		3
Total recoveries		1		135		9		145
Net loans charged off		49		1,100		24		1,173
Provision for loan losses		47		658		95		800
Balance at end of period	$	4,022		41,087		462		45,571

(dollars in thousands)	For the three months ended June 30, 2014
	Commercial		Real Estate Mortgage- 1 to 4 Family		Installment		Total
Balance at beginning of period	$	3,840		43,091		104		47,035
Loans charged off:
New York and other states*		13		1,691		32		1,736
Florida		-		75		10		85
Total loan chargeoffs		13		1,766		42		1,821

Recoveries of loans previously charged off:
New York and other states*		-		195		8		203
Florida		2		16		-		18
Total recoveries		2		211		8		221
Net loans charged off		11		1,555		34		1,600
Provision for loan losses		244		1,216		40		1,500
Balance at end of period	$	4,073		42,752		110		46,935

(dollars in thousands)	For the six months ended June 30, 2015
	Commercial		Real Estate Mortgage- 1 to 4 Family		Installment		Total
Balance at beginning of period	$	4,071		42,088		168		46,327
Loans charged off:
New York and other states*		100		2,180		76		2,356
Florida		-		278		-		278
Total loan chargeoffs		100		2,458		76		2,634

Recoveries of loans previously charged off:
New York and other states*		16		243		15		274
Florida		2		2		-		4
Total recoveries		18		245		15		278
Net loans charged off		82		2,213		61		2,356
Provision for loan losses		33		1,212		355		1,600
Balance at end of period	$	4,022		41,087		462		45,571

(dollars in thousands)	For the six months ended June 30, 2014
	Commercial		Real Estate Mortgage- 1 to 4 Family		Installment		Total
Balance at beginning of period	$	4,019		43,597		98		47,714
Loans charged off:
New York and other states*		273		2,617		81		2,971
Florida		613		542		12		1,167
Total loan chargeoffs		886		3,159		93		4,138

Recoveries of loans previously charged off:
New York and other states*		18		270		13		301
Florida		3		55		-		58
Total recoveries		21		325		13		359
Net loans charged off		865		2,834		80		3,779
Provision for loan losses		919		1,989		92		3,000
Balance at end of period	$	4,073		42,752		110		46,935

Florida:

(dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment

Commercial:
Commercial real estate	$	-		-		-		-
Other		-		-		-		-
Real estate mortgage - 1 to 4 family:
First mortgages		1,255		1,347		-		1,339
Home equity loans		54		54		-		55
Home equity lines of credit		651		735		-		660

Total	$	1,960		2,136		-		2,054

	Three months ended 6/30/2015						Three months ended 6/30/2014
New York and other states*:
(dollars in thousands)	Number of Contracts		Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment		Number of Contracts		Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment

Commercial:
Commercial real estate		-	$	-	$	-		1	$	300	$	300
Real estate mortgage - 1 to 4 family:
First mortgages		13		1,542		1,542		12		1,611		1,611
Home equity loans		1		139		139		1		47		47
Home equity lines of credit		2		44		44		2		443		443

Total		16	$	1,725	$	1,725		16	$	2,401	$	2,401

Florida:	Number of		Pre-Modification Outstanding Recorded		Post-Modification Outstanding Recorded		Number of		Pre-Modification Outstanding Recorded		Post-Modification Outstanding Recorded
(dollars in thousands)	Contracts		Investment		Investment		Contracts		Investment		Investment

Real estate mortgage - 1 to 4 family:
First mortgages		-	$	-	$	-		2	$	192	$	192
Home equity lines of credit		-		-		-		-		-		-

Total		-	$	-	$	-		2	$	192	$	192

	Six months ended 6/30/2015						Six months ended 6/30/2014
New York and other states*:	Number of		Pre-Modification Outstanding Recorded		Post-Modification Outstanding Recorded		Number of		Pre-Modification Outstanding Recorded		Post-Modification Outstanding Recorded
(dollars in thousands)	Contracts		Investment		Investment		Contracts		Investment		Investment

Commercial:
Commercial real estate		-	$	-	$	-		1	$	300	$	300
Real estate mortgage - 1 to 4 family:
First mortgages		20		2,987		2,987		20		2,985		2,985
Home equity loans		1		139		139		2		51		51
Home equity lines of credit		2		44		44		3		565		565

Total		23	$	3,170	$	3,170		26	$	3,901	$	3,901

Florida:

(dollars in thousands)
	Pass		Classified		Total
Commercial:
Commercial real estate	$	15,922		-		15,922
Other		106		-		106

	$	16,028		-		16,028

	Fair Value Measurements at June 30, 2015 Using:

	Carrying		Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	Value		(Level 1)		(Level 2)		(Level 3)
(dollars in thousands)
Securities available for sale:
U.S. government sponsored enterprises	$	152,082	$	-	$	152,082	$	-
State and political subdivisions		1,969		-		1,969		-
Mortgage backed securities and collateralized mortgage obligations - residential		429,205		-		429,205		-
Small Business Administration- guaranteed participation securities		95,323		-		95,323		-
Mortgage backed securities and collateralized mortgage obligations - commercial		10,399		-		10,399		-
Other		685		35		650		-
Total securities available for sale	$	689,663	$	35	$	689,628	$	-

	Fair Value Measurements at December 31, 2014 Using:

	Carrying		Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	Value		(Level 1)		(Level 2)		(Level 3)
(dollars in thousands)
Securities available for sale:
U.S. government sponsored enterprises	$	77,800	$	-	$	77,800	$	-
State and political subdivisions		2,271		-		2,271		-
Mortgage backed securities and collateralized mortgage obligations - residential		483,560		-		483,560		-
Corporate bonds		1,500		-		1,500		-
Small Business Administration- guaranteed participation securities		100,496		-		100,496		-
Mortgage backed securities and collateralized mortgage obligations - commercial		10,447		-		10,447		-
Other		685		35		650		-
Total securities available for sale	$	676,759	$	35	$	676,724	$	-

	Fair Value Measurements at June 30, 2015 Using:

	Carrying		Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	Value		(Level 1)		(Level 2)		(Level 3)
(dollars in thousands)

Other real estate owned	$	6,108	$	-	$	-	$	6,108
Impaired loans:
Commercial real estate		36		-		-		36
Real estate mortgage - 1 to 4 family:
First mortgages		1,536		-		-		1,536
Home equity lines of credit		89		-		-		89

	Fair Value Measurements at December 31, 2014 Using:

	Carrying		Quoted Prices in Active Markets for Identical Assets		Significant Other Observable Inputs		Significant Unobservable Inputs
	Value		(Level 1)		(Level 2)		(Level 3)
(dollars in thousands)

Other real estate owned	$	6,441	$	-	$	-	$	6,441
Impaired loans:
Commercial real estate		206		-		-		206
Real estate mortgage - 1 to 4 family:
First mortgages		2,627		-		-		2,627
Home equity lines of credit		810		-		-		810