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

                                              Form 13F

                                     Form 13F COVER PAGE

Report for the Calendar Year or Quarter Ended:   March 31, 2005

Check here if Amendment [ ]: Amendment Number:

This Amendment (Check only one): [] is a restatement

                                [  ] adds new holdings entries

Institutional Investment Manager Filing this Report:

Name:       First Commonwealth Financial Corporation
Address:   22 North Sixth Street
           Indiana, PA, 15701

Form 13F File Number:28-05151

The institutional investment manager filing this report and the person
by whom it is signed hereby represent that the person signing the report is
authorized to submit it, that all information contained herein is true,
correct and complete, and it is understood that all required items,
statements, schedules, lists, and tables, are considered integral parts of
this form.

Person Signing this Report on Behalf of Reporting Manager:

Name:      John J. Dolan
Title:     Executive Vice President and Chief Financial Officer
Phone:     (724) 349-7220

Signature,Place, and Date of Signing:

/s/ John. J. Dolan

John J. Dolan,     Indiana, PA,  May 16, 2005

Report Type(check only one) :

     [x] 13F HOLDINGS REPORT (Check here if all holdings of this reporting
                     manager are reported in this report

     [ ] 13F NOTICE (Check here if no holdings reported are in this report,
        and all holdings are reported by other reporting manager(s))

     [ ] 13F COMBINATION REPORT (Check here if a portion of the holdings
         for this reporting manager are reported in this report and a
         portion are reported by other reporting manager(s).)



                                 Form 13F SUMMARY PAGE

Report Summary:

Number of Other Included Managers:  1

Form 13F Information Table Entry Total: 216

Form 13F Information Table Value Total: $148,893    (thousands)

List of Other Included Managers:

Provide a numbered list of the name(s) and Form 13F file number(s) of all
institutional investment managers with respect to which this report is
filed, other than the manager filing this report.

Number:   1

Form 13F File Number:28-05153

Name:    First Commonwealth Trust Company





                                            FORM 13F INFORMATION TABLE


            COLUMN  1               COL 2     COL 3     COL 4        COLUMN 5       COL 6     COL 7         COLUMN 8
                                    TITLE               MARKET
                                      OF                VALUE    SHS OR  SH/ PUT/ INVESTMENT  OTHER         VOTING AUTHORITY
ISSUER                              CLASS      CUSIP  (X$1000)  PRN AMT  PRN CALL DISCRETION MANAGERS   SOLE     SHARED    NONE
                                                                                        

3M CO                               Common  88579Y101      468     5,460 SH        DEFINED         1     5,460         0        0
3M CO                               Common  88579Y101      819     9,560 SH         OTHER          1     9,560         0        0
ABBOTT LABS                         Common  002824100      814    17,456 SH        DEFINED         1    17,456         0        0
ABBOTT LABS                         Common  002824100       24       525 SH         OTHER          1       525         0        0
ALCOA INC                           Common  013817101      767    25,225 SH        DEFINED         1    25,225         0        0
ALCOA INC                           Common  013817101       93     3,060 SH         OTHER          1     3,060         0        0
ALLSTATE CORP                       Common  020002101      975    18,033 SH        DEFINED         1    18,033         0        0
ALLSTATE CORP                       Common  020002101      415     7,677 SH         OTHER          1     7,677         0        0
ALLTEL CORP                         Common  020039103      901    16,427 SH        DEFINED         1    16,427         0        0
ALLTEL CORP                         Common  020039103      478     8,716 SH         OTHER          1     1,700     7,016        0
ALTRIA GROUP INC                    Common  02209S103      693    10,600 SH        DEFINED         1    10,600         0        0
ALTRIA GROUP INC                    Common  02209S103    2,023    30,940 SH         OTHER          1    30,940         0        0
AMERICAN INTL GROUP INC             Common  026874107      922    16,645 SH        DEFINED         1    16,645         0        0
AMERICAN INTL GROUP INC             Common  026874107       88     1,581 SH         OTHER          1     1,581         0        0
AMGEN INC                           Common  031162100    1,200    20,621 SH        DEFINED         1    20,621         0        0
AMGEN INC                           Common  031162100       80     1,375 SH         OTHER          1     1,375         0        0
ANHEUSER BUSCH COS INC              Common  035229103    1,187    25,044 SH        DEFINED         1    25,044         0        0
ANHEUSER BUSCH COS INC              Common  035229103       40       850 SH         OTHER          1       850         0        0
APACHE CORP                         Common  037411105    1,042    17,017 SH        DEFINED         1    17,017         0        0
APACHE CORP                         Common  037411105       73     1,199 SH         OTHER          1       675       524        0
BANK OF AMERICA CORPORATION         Common  060505104    1,119    25,375 SH        DEFINED         1    25,375         0        0
BANK OF AMERICA CORPORATION         Common  060505104      233     5,276 SH         OTHER          1     5,276         0        0
BELLSOUTH CORP                      Common  079860102      223     8,488 SH        DEFINED         1     8,088       400        0
BELLSOUTH CORP                      Common  079860102      104     3,949 SH         OTHER          1     3,949         0        0
BERKSHIRE SECURITIES                Common  084991868      702     3,600 SH        DEFINED         1     3,600         0        0
BERKSHIRE SECURITIES                Common  084991868      351     1,800 SH         OTHER          1     1,800         0        0
BICO INC                            Common  088766100        0   101,100 SH        DEFINED         1   101,100         0        0
BJ SVCS CO                          Common  055482103      602    11,600 SH        DEFINED         1    11,600         0        0
BJ SVCS CO                          Common  055482103        5       100 SH         OTHER          1       100         0        0
BOEING CO                           Common  097023105      213     3,638 SH        DEFINED         1     3,638         0        0
BOEING CO                           Common  097023105      102     1,744 SH         OTHER          1     1,744         0        0
BP PLC                              Common  055622104      764    12,246 SH        DEFINED         1    12,246         0        0
BP PLC                              Common  055622104      392     6,281 SH         OTHER          1     5,279     1,002        0
BP PRUDHOE BAY RTY TR               Common  055630107      220     3,150 SH        DEFINED         1     3,150         0        0
CAREMARK RX INC                     Common  141705103      878    22,080 SH        DEFINED         1    22,080         0        0
CAREMARK RX INC                     Common  141705103       30       750 SH         OTHER          1       750         0        0
CATERPILLAR INC DEL                 Common  149123101      179     1,957 SH        DEFINED         1     1,957         0        0
CATERPILLAR INC DEL                 Common  149123101       25       275 SH         OTHER          1       275         0        0
CENDANT CORP                        Common  151313103      570    27,740 SH        DEFINED         1    27,740         0        0
CENDANT CORP                        Common  151313103       38     1,840 SH         OTHER          1     1,840         0        0
CHEVRONTEXACO CORP                  Common  166764100      482     8,272 SH        DEFINED         1     8,272         0        0
CHEVRONTEXACO CORP                  Common  166764100      246     4,220 SH         OTHER          1     3,420         0      800
CISCO SYS INC                       Common  17275R102    1,017    56,828 SH        DEFINED         1    56,828         0        0
CISCO SYS INC                       Common  17275R102      119     6,625 SH         OTHER          1     6,625         0        0
CITIGROUP INC                       Common  172967101    1,444    32,125 SH        DEFINED         1    32,125         0        0
CITIGROUP INC                       Common  172967101      242     5,392 SH         OTHER          1     5,027       365        0
CNB FINL CORP PA                    Common  126128107      390    26,251 SH        DEFINED         1    26,251         0        0
COMCAST CORP NEW                    Common  20030N101      208     6,164 SH        DEFINED         1     6,164         0        0
COMCAST CORP NEW                    Common  20030N101       84     2,483 SH         OTHER          1     2,365         0      118
CONOCOPHILLIPS                      Common  20825C104      364     3,379 SH        DEFINED         1     3,379         0        0
CONOCOPHILLIPS                      Common  20825C104       54       500 SH         OTHER          1       500         0        0
CONSTELLATION ENERGY GROUP I        Common  210371100      274     5,291 SH         OTHER          1     5,291         0        0
COOPER COS INC                      Common  216648402      855    11,725 SH        DEFINED         1    11,725         0        0
COOPER COS INC                      Common  216648402       27       375 SH         OTHER          1       375         0        0
COVENTRY HEALTH CARE INC            Common  222862104      500     7,335 SH        DEFINED         1     7,335         0        0
COVENTRY HEALTH CARE INC            Common  222862104       37       550 SH         OTHER          1       550         0        0
CTC COMMUNICATIONS GROUP INC        Common  126419100        0    10,000 SH        DEFINED         1    10,000         0        0
DELL INC                            Common  24702R101      936    24,366 SH        DEFINED         1    24,366         0        0
DELL INC                            Common  24702R101       29       750 SH         OTHER          1       750         0        0
DIASENSE INC COM                    Common  252834106        0    17,500 SH        DEFINED         1    17,500         0        0
DOMINION RES INC VA NEW             Common  25746U109      887    11,918 SH        DEFINED         1    11,918         0        0
DOMINION RES INC VA NEW             Common  25746U109      150     2,015 SH         OTHER          1     2,015         0        0
DOW CHEM CO                         Common  260543103      355     7,128 SH        DEFINED         1     7,128         0        0
DOW CHEM CO                         Common  260543103       77     1,546 SH         OTHER          1     1,546         0        0
DU PONT E I DE NEMOURS & CO         Common  263534109      546    10,654 SH        DEFINED         1    10,654         0        0
DU PONT E I DE NEMOURS & CO         Common  263534109      108     2,100 SH         OTHER          1       300     1,800        0
EBAY INC                            Common  278642103      286     7,685 SH        DEFINED         1     7,685         0        0
EBAY INC                            Common  278642103        7       200 SH         OTHER          1       200         0        0
EMBRYO DEV CORP                     Common  290818103        1    15,000 SH        DEFINED         1    15,000         0        0
EMERSON ELEC CO                     Common  291011104       19       300 SH        DEFINED         1       300         0        0
EMERSON ELEC CO                     Common  291011104      632     9,730 SH         OTHER          1     9,730         0        0
ESB FINANCIAL CORP                  Common  26884F102      170    12,510 SH        DEFINED              12,510         0        0
EXELON CORP                         Common  30161N101      123     2,676 SH        DEFINED         1     2,676         0        0
EXELON CORP                         Common  30161N101       86     1,866 SH         OTHER          1     1,866         0        0
EXXON MOBIL CORP                    Common  30231G102    4,414    74,053 SH        DEFINED         1    74,053         0        0
EXXON MOBIL CORP                    Common  30231G102    2,356    39,523 SH         OTHER          1    18,597    20,626      300
FEDEX CORP                          Common  31428X106      815     8,680 SH        DEFINED         1     8,680         0        0
FEDEX CORP                          Common  31428X106       33       350 SH         OTHER          1       350         0        0
FIRST COMWLTH FINL CORP PA          Common  319829107   18,641 1,360,681 SH        DEFINED         1 1,356,515         0        0
FIRST COMWLTH FINL CORP PA          Common  319829107    2,315   169,002 SH         OTHER          1   118,792    50,210        0
FLEXTRONICS INTL LTD                Common  Y2573F102      557    46,295 SH        DEFINED         1    46,295         0        0
FLEXTRONICS INTL LTD                Common  Y2573F102       16     1,350 SH         OTHER          1     1,350         0        0
FORTUNE BRANDS INC                  Common  349631101    1,051    13,032 SH        DEFINED         1    13,032         0        0
FORTUNE BRANDS INC                  Common  349631101       24       300 SH         OTHER          1       300         0        0
FPL GROUP INC                       Common  302571104      793    19,740 SH        DEFINED         1    19,740         0        0
FPL GROUP INC                       Common  302571104       94     2,350 SH         OTHER          1     2,350         0        0
GANNETT INC                         Common  364730101      623     7,880 SH        DEFINED         1     7,880         0        0
GANNETT INC                         Common  364730101       28       350 SH         OTHER          1       350         0        0
GATEWAY BANK OF PENNSYLVANIA        Common  869099101       50     5,000 SH          SOLE                5,000         0        0
GENERAL ELEC CO                     Common  369604103    3,453    95,770 SH        DEFINED         1    95,770         0        0
GENERAL ELEC CO                     Common  369604103    4,681   129,825 SH         OTHER          1   126,795     3,030        0
GENERAL MLS INC                     Common  370334104      149     3,030 SH        DEFINED         1     3,030         0        0
GENERAL MLS INC                     Common  370334104      159     3,240 SH         OTHER          1     3,240         0        0
HARTFORD FINL SVCS GROUP INC        Common  416515104      836    12,200 SH        DEFINED         1    12,200         0        0
HARTFORD FINL SVCS GROUP INC        Common  416515104       88     1,282 SH         OTHER          1     1,282         0        0
HEINZ H J CO                        Common  423074103       66     1,780 SH        DEFINED         1     1,780         0        0
HEINZ H J CO                        Common  423074103      248     6,723 SH         OTHER          1     6,723         0        0
INGERSOLL-RAND COMPANY LTD          Common  G4776G101      278     3,490 SH        DEFINED         1     3,490         0        0
INGERSOLL-RAND COMPANY LTD          Common  G4776G101      494     6,200 SH         OTHER          1     6,200         0        0
INTEL CORP                          Common  458140100      855    36,797 SH        DEFINED         1    36,797         0        0
INTEL CORP                          Common  458140100      149     6,400 SH         OTHER          1     6,400         0        0
INTERNATIONAL BUSINESS MACHS        Common  459200101    2,008    21,979 SH        DEFINED         1    21,979         0        0
INTERNATIONAL BUSINESS MACHS        Common  459200101    1,452    15,893 SH         OTHER          1    15,793       100        0
JACOBS ENGR GROUP INC DEL           Common  469814107      679    13,080 SH        DEFINED         1    13,080         0        0
JACOBS ENGR GROUP INC DEL           Common  469814107       23       450 SH         OTHER          1       450         0        0
JOHNSON & JOHNSON                   Common  478160104    1,757    26,160 SH        DEFINED         1    26,160         0        0
JOHNSON & JOHNSON                   Common  478160104      657     9,790 SH         OTHER          1     9,390       400        0
JUNIATA VALLEY NATL BK              Common  482016102    1,073    24,119 SH        DEFINED         1    24,119         0        0
LAUREL CAPITAL GROUP INC            Common  518629100      263    12,000 SH        DEFINED              12,000         0        0
LEESPORT FINANCIAL CORPORATION      Common  524477106    1,813    76,650 SH        DEFINED              76,650         0        0
LEHMAN BROS HLDGS INC               Common  524908100      457     4,856 SH        DEFINED         1     4,856         0        0
LEHMAN BROS HLDGS INC               Common  524908100       35       375 SH         OTHER          1       375         0        0
LOWES COS INC                       Common  548661107    1,433    25,104 SH        DEFINED         1    25,104         0        0
LOWES COS INC                       Common  548661107      203     3,550 SH         OTHER          1     3,250       300        0
LUCENT TECHNOLOGIES INC             Common  549463107       27     9,746 SH        DEFINED         1     9,670        76        0
LUCENT TECHNOLOGIES INC             Common  549463107        6     2,345 SH         OTHER          1     2,065       280        0
MAGNITUDE INFORMATION SYS IN        Common  559534102       11   112,400 SH        DEFINED         1   112,400         0        0
MAXIM INTEGRATED PRODS INC          Common  57772K101      355     8,694 SH        DEFINED         1     8,694         0        0
MAXIM INTEGRATED PRODS INC          Common  57772K101        8       200 SH         OTHER          1       200         0        0
MBNA CORP                           Common  55262L100      711    28,944 SH        DEFINED         1    28,944         0        0
MBNA CORP                           Common  55262L100       71     2,892 SH         OTHER          1     2,892         0        0
MCCORMICK & CO INC                  Common  579780206      599    17,410 SH        DEFINED         1    17,410         0        0
MCCORMICK & CO INC                  Common  579780206       16       475 SH         OTHER          1       475         0        0
MEDTRONIC INC                       Common  585055106      393     7,716 SH        DEFINED         1     7,716         0        0
MEDTRONIC INC                       Common  585055106        4        75 SH         OTHER          1        75         0        0
MELLON FINL CORP                    Common  58551A108      142     4,974 SH        DEFINED         1     4,974         0        0
MELLON FINL CORP                    Common  58551A108      133     4,645 SH         OTHER          1     2,000     2,645        0
MERCK & CO INC                      Common  589331107      108     3,350 SH        DEFINED         1     3,350         0        0
MERCK & CO INC                      Common  589331107      964    29,790 SH         OTHER          1    29,190       600        0
MERRILL LYNCH & CO INC              Common  590188108    1,197    21,150 SH        DEFINED         1    21,150         0        0
MERRILL LYNCH & CO INC              Common  590188108      158     2,800 SH         OTHER          1     2,800         0        0
MICROSOFT CORP                      Common  594918104    1,170    48,418 SH        DEFINED         1    48,418         0        0
MICROSOFT CORP                      Common  594918104       89     3,685 SH         OTHER          1     3,685         0        0
MORGAN STANLEY                      Common  617446448       19       340 SH        DEFINED         1       340         0        0
MORGAN STANLEY                      Common  617446448      281     4,914 SH         OTHER          1     4,914         0        0
NATIONAL CITY CORP                  Common  635405103      210     6,276 SH        DEFINED         1     6,276         0        0
NEW MEXICO BANQUEST                 Common  647991926    1,000     7,207 SH        DEFINED         1     7,207         0        0
NEW MEXICO BANQUEST                 Common  647991926      100       717 SH         OTHER          1       717         0        0
NOBLE CORPORATION                   Common  G65422100      676    12,025 SH        DEFINED         1    12,025         0        0
NOBLE CORPORATION                   Common  G65422100       17       300 SH         OTHER          1       300         0        0
NORTH PITTSBURGH SYS INC            Common  661562108       79     4,000 SH        DEFINED         1     4,000         0        0
NORTH PITTSBURGH SYS INC            Common  661562108    1,318    66,670 SH         OTHER          1    51,000    15,670        0
OMEGA FINANCIAL CORP                Common  682092101    5,027   168,780 SH        DEFINED             168,780         0        0
OMEGA FINL CORP                     Common  682092101      212     7,106 SH        DEFINED         1     7,106         0        0
ORACLE CORP                         Common  68389X105      660    52,921 SH        DEFINED         1    52,921         0        0
ORACLE CORP                         Common  68389X105       44     3,516 SH         OTHER          1     3,516         0        0
OSCIENT PHARMACEUTICALS CORP        Common  68812R105       23    10,000 SH        DEFINED         1    10,000         0        0
PARKVALE FINANCIAL CORP             Common  701492100    6,242   224,544 SH        DEFINED             224,544         0        0
PENNSYLVANIA RL ESTATE INVT         Common  709102107      299     7,414 SH        DEFINED         1     7,414         0        0
PEPSICO INC                         Common  713448108    1,478    27,879 SH        DEFINED         1    27,879         0        0
PEPSICO INC                         Common  713448108    1,206    22,750 SH         OTHER          1    22,350       400        0
PFIZER INC                          Common  717081103    1,876    71,394 SH        DEFINED         1    71,394         0        0
PFIZER INC                          Common  717081103      725    27,595 SH         OTHER          1    27,595         0        0
PITNEY BOWES INC                    Common  724479100      503    11,141 SH        DEFINED         1    11,141         0        0
PITNEY BOWES INC                    Common  724479100       25       550 SH         OTHER          1       550         0        0
PNC FINL SVCS GROUP INC             Common  693475105      486     9,448 SH        DEFINED         1     8,898         0      550
PNC FINL SVCS GROUP INC             Common  693475105      154     3,000 SH         OTHER          1     3,000         0        0
PPG INDS INC                        Common  693506107      274     3,837 SH        DEFINED         1     3,837         0        0
PPG INDS INC                        Common  693506107    1,835    25,652 SH         OTHER          1    19,802     5,850        0
PPL CORP                            Common  69351T106      338     6,261 SH        DEFINED         1     6,261         0        0
PPL CORP                            Common  69351T106      259     4,800 SH         OTHER          1     4,800         0        0
PRAXAIR INC                         Common  74005P104      658    13,739 SH        DEFINED         1    13,739         0        0
PRAXAIR INC                         Common  74005P104       11       230 SH         OTHER          1       230         0        0
PRICE T ROWE GROUP INC              Common  74144T108      916    15,430 SH        DEFINED         1    15,430         0        0
PRICE T ROWE GROUP INC              Common  74144T108       53       900 SH         OTHER          1       900         0        0
PROCTER & GAMBLE CO                 Common  742718109    1,534    28,944 SH        DEFINED         1    28,944         0        0
PROCTER & GAMBLE CO                 Common  742718109    2,165    40,850 SH         OTHER          1    40,450       400        0
PUBLIC SVC ENTERPRISE GROUP         Common  744573106       88     1,614 SH        DEFINED         1     1,614         0        0
PUBLIC SVC ENTERPRISE GROUP         Common  744573106      377     6,930 SH         OTHER          1     6,680         0      250
QUALCOMM INC                        Common  747525103      820    22,385 SH        DEFINED         1    22,385         0        0
QUALCOMM INC                        Common  747525103       31       850 SH         OTHER          1       850         0        0
ROCKWELL AUTOMATION INC             Common  773903109      261     4,615 SH        DEFINED         1     4,615         0        0
ROCKWELL AUTOMATION INC             Common  773903109      266     4,688 SH         OTHER          1     4,688         0        0
ROCKWELL COLLINS INC                Common  774341101      209     4,394 SH        DEFINED         1     4,394         0        0
ROCKWELL COLLINS INC                Common  774341101      128     2,688 SH         OTHER          1     2,688         0        0
ROYAL BANCSHARES OF PENN-A          Common  780081105      427    18,821 SH        DEFINED              18,821         0        0
ROYAL DUTCH PETE CO                 Common  780257804      251     4,175 SH        DEFINED         1     4,175         0        0
ROYAL DUTCH PETE CO                 Common  780257804      125     2,078 SH         OTHER          1     2,078         0        0
S & T BANCORP INC                   Common  783859101    2,349    66,354 SH        DEFINED         1    66,354         0        0
S & T BANCORP INC                   Common  783859101      462    13,064 SH         OTHER          1    13,064         0        0
SBC COMMUNICATIONS INC              Common  78387G103      397    16,779 SH        DEFINED         1    16,779         0        0
SBC COMMUNICATIONS INC              Common  78387G103      317    13,387 SH         OTHER          1    13,387         0        0
SUSQUEHANNA BANCSHARES INC          Common  869099101    2,007    82,319 SH        DEFINED              82,319         0        0
SUSQUEHANNA BANCSHARES INC P        Common  869099101    1,274    52,242 SH        DEFINED         1    52,242         0        0
SYMANTEC CORP                       Common  871503108      660    30,920 SH        DEFINED         1    30,920         0        0
SYMANTEC CORP                       Common  871503108       64     3,000 SH         OTHER          1     3,000         0        0
SYSCO CORP                          Common  871829107      428    11,945 SH        DEFINED         1    11,945         0        0
SYSCO CORP                          Common  871829107       23       650 SH         OTHER          1       650         0        0
TARGET CORP                         Common  87612E106    1,511    30,205 SH        DEFINED         1    30,205         0        0
TARGET CORP                         Common  87612E106      201     4,025 SH         OTHER          1     4,025         0        0
TEXAS INSTRS INC                    Common  882508104      729    28,585 SH        DEFINED         1    28,585         0        0
TEXAS INSTRS INC                    Common  882508104       73     2,850 SH         OTHER          1     2,850         0        0
TYCO INTL LTD NEW                   Common  902124106    1,047    30,971 SH        DEFINED         1    30,971         0        0
TYCO INTL LTD NEW                   Common  902124106       41     1,200 SH         OTHER          1     1,200         0        0
UNITED TECHNOLOGIES CORP            Common  913017109      855     8,415 SH        DEFINED         1     8,415         0        0
UNITED TECHNOLOGIES CORP            Common  913017109       22       220 SH         OTHER          1       220         0        0
VERITAS SOFTWARE CO                 Common  923436109      313    13,500 SH        DEFINED         1    13,500         0        0
VERITAS SOFTWARE CO                 Common  923436109       10       450 SH         OTHER          1       450         0        0
VERIZON COMMUNICATIONS              Common  92343V104    2,013    56,706 SH        DEFINED         1    56,706         0        0
VERIZON COMMUNICATIONS              Common  92343V104      997    28,092 SH         OTHER          1    23,548     4,544        0
VIACOM INC                          Common  925524308      850    24,407 SH        DEFINED         1    24,407         0        0
VIACOM INC                          Common  925524308       30       852 SH         OTHER          1       852         0        0
VODAFONE GROUP PLC NEW              Common  92857W100       36     1,370 SH        DEFINED         1     1,370         0        0
VODAFONE GROUP PLC NEW              Common  92857W100      205     7,712 SH         OTHER          1     7,712         0        0
VORNADO RLTY TR                     Common  929042109      881    12,725 SH        DEFINED         1    12,725         0        0
VORNADO RLTY TR                     Common  929042109      111     1,600 SH         OTHER          1     1,600         0        0
WACHOVIA CORP 2ND NEW               Common  929903102      853    16,762 SH        DEFINED         1    16,762         0        0
WAL MART STORES INC                 Common  931142103    1,294    25,819 SH        DEFINED         1    25,819         0        0
WAL MART STORES INC                 Common  931142103      165     3,300 SH         OTHER          1     3,300         0        0
WASHINGTON MUT INC                  Common  939322103      641    16,230 SH        DEFINED         1    16,230         0        0
WASHINGTON MUT INC                  Common  939322103       61     1,540 SH         OTHER          1     1,540         0        0
WELLS FARGO & CO NEW                Common  949746101    1,210    20,226 SH        DEFINED         1    20,226         0        0
WELLS FARGO & CO NEW                Common  949746101      130     2,166 SH         OTHER          1     2,166         0        0
WILLOW GROVE BANCORP                Common  97111W101      486    30,200 SH        DEFINED              30,200         0        0
WYETH                               Common  983024100      413     9,798 SH        DEFINED         1     9,798         0        0
WYETH                               Common  983024100      160     3,800 SH         OTHER          1     3,800         0        0

GRAND TOTALS                                           148,893