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

                                              Form 13F

                                     Form 13F COVER PAGE

Report for the Calendar Year or Quarter Ended:   June 30, 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,  August 11, 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: 223

Form 13F Information Table Value Total: $149,557    (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     395     5,460  SH      DEFINED     1            5,460      0    0
3M CO                              COMMON  88579Y101     691     9,560  SH      OTHER       1            9,560      0    0
ABBOTT LABS                        COMMON  002824100     849    17,331  SH      DEFINED     1           17,331      0    0
ABBOTT LABS                        COMMON  002824100      26       525  SH      OTHER       1              525      0    0
ALCOA INC                          COMMON  013817101     635    24,310  SH      DEFINED     1           24,310      0    0
ALCOA INC                          COMMON  013817101      76     2,900  SH      OTHER       1            2,900      0    0
ALLSTATE CORP                      COMMON  020002101   1,032    17,273  SH      DEFINED     1           17,273      0    0
ALLSTATE CORP                      COMMON  020002101     459     7,677  SH      OTHER       1            7,677      0    0
ALLTEL CORP                        COMMON  020039103   1,026    16,477  SH      DEFINED     1           16,477      0    0
ALLTEL CORP                        COMMON  020039103     516     8,291  SH      OTHER       1            1,775  6,516    0
ALTRIA GROUP INC                   COMMON  02209S103     685    10,600  SH      DEFINED     1           10,600      0    0
ALTRIA GROUP INC                   COMMON  02209S103   2,001    30,940  SH      OTHER       1           30,940      0    0
AMERICAN INTL GROUP INC            COMMON  026874107     928    15,980  SH      DEFINED     1           15,980      0    0
AMERICAN INTL GROUP INC            COMMON  026874107      83     1,431  SH      OTHER       1            1,431      0    0
AMGEN INC                          COMMON  031162100   1,194    19,756  SH      DEFINED     1           19,756      0    0
AMGEN INC                          COMMON  031162100      83     1,375  SH      OTHER       1            1,375      0    0
ANHEUSER BUSCH COS INC             COMMON  035229103   1,150    25,139  SH      DEFINED     1           25,139      0    0
ANHEUSER BUSCH COS INC             COMMON  035229103      43       950  SH      OTHER       1              950      0    0
APACHE CORP                        COMMON  037411105   1,057    16,364  SH      DEFINED     1           16,364      0    0
APACHE CORP                        COMMON  037411105      77     1,199  SH      OTHER       1              675    524    0
BANK OF AMERICA CORPORATION        COMMON  060505104   1,136    24,906  SH      DEFINED     1           24,906      0    0
BANK OF AMERICA CORPORATION        COMMON  060505104     241     5,276  SH      OTHER       1            5,276      0    0
BELLSOUTH CORP                     COMMON  079860102     313    11,777  SH      DEFINED     1           11,377    400    0
BELLSOUTH CORP                     COMMON  079860102     105     3,957  SH      OTHER       1            3,957      0    0
BERKSHIRE SECURITIES               COMMON  084991868     767     3,600  SH      DEFINED     1            3,600      0    0
BERKSHIRE SECURITIES               COMMON  084991868     383     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     590    11,250  SH      DEFINED     1           11,250      0    0
BJ SVCS CO                         COMMON  055482103       5       100  SH      OTHER       1              100      0    0
BOEING CO                          COMMON  097023105     231     3,502  SH      DEFINED     1            3,502      0    0
BOEING CO                          COMMON  097023105     115     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     225     3,150  SH      DEFINED     1            3,150      0    0
CAREMARK RX INC                    COMMON  141705103     960    21,570  SH      DEFINED     1           21,570      0    0
CAREMARK RX INC                    COMMON  141705103      33       750  SH      OTHER       1              750      0    0
CATERPILLAR INC DEL                COMMON  149123101     187     1,957  SH      DEFINED     1            1,957      0    0
CATERPILLAR INC DEL                COMMON  149123101      26       275  SH      OTHER       1              275      0    0
CENDANT CORP                       COMMON  151313103     608    27,165  SH      DEFINED     1           27,165      0    0
CENDANT CORP                       COMMON  151313103      39     1,740  SH      OTHER       1            1,740      0    0
CHEVRON CORP NEW                   COMMON  166764100     463     8,272  SH      DEFINED     1            8,272      0    0
CHEVRON CORP NEW                   COMMON  166764100     236     4,220  SH      OTHER       1            3,420      0  800
CISCO SYS INC                      COMMON  17275R102   1,071    56,108  SH      DEFINED     1           56,108      0    0
CISCO SYS INC                      COMMON  17275R102     121     6,325  SH      OTHER       1            6,325      0    0
CITIGROUP INC                      COMMON  172967101   1,412    30,535  SH      DEFINED     1           30,535      0    0
CITIGROUP INC                      COMMON  172967101     247     5,342  SH      OTHER       1            4,977    365    0
CNB FINL CORP PA                   COMMON  126128107     390    26,278  SH      DEFINED     1           26,278      0    0
CNL INCOME FUND VII PARTNERS       COMMON  004000998      20    20,000  SH      DEFINED     1           20,000      0    0
COMCAST CORP NEW                   COMMON  20030N101     181     5,900  SH      DEFINED     1            5,900      0    0
COMCAST CORP NEW                   COMMON  20030N101      76     2,483  SH      OTHER       1            2,365      0  118
CONOCOPHILLIPS                     COMMON  20825C104     390     6,776  SH      DEFINED     1            6,776      0    0
CONOCOPHILLIPS                     COMMON  20825C104      57     1,000  SH      OTHER       1            1,000      0    0
CONSTELLATION ENERGY GROUP I       COMMON  210371100     305     5,291  SH      OTHER       1            5,291      0    0
COOPER COS INC                     COMMON  216648402     721    11,845  SH      DEFINED     1           11,845      0    0
COOPER COS INC                     COMMON  216648402      23       375  SH      OTHER       1              375      0    0
COVENTRY HEALTH CARE INC           COMMON  222862104     660     9,330  SH      DEFINED     1            9,330      0    0
COVENTRY HEALTH CARE INC           COMMON  222862104      42       600  SH      OTHER       1              600      0    0
CTC COMMUNICATIONS GROUP INC       COMMON  126419100       0    10,000  SH      DEFINED     1           10,000      0    0
DELL INC                           COMMON  24702R101     955    24,191  SH      DEFINED     1           24,191      0    0
DELL INC                           COMMON  24702R101      39     1,000  SH      OTHER       1            1,000      0    0
DIASENSE INC COM                   COMMON  252834106       0    17,500  SH      DEFINED     1           17,500      0    0
DOMINION RES INC VA NEW            COMMON  25746U109     870    11,858  SH      DEFINED     1           11,858      0    0
DOMINION RES INC VA NEW            COMMON  25746U109     148     2,015  SH      OTHER       1            2,015      0    0
DOW CHEM CO                        COMMON  260543103     522    11,728  SH      DEFINED     1           11,728      0    0
DOW CHEM CO                        COMMON  260543103      76     1,696  SH      OTHER       1            1,696      0    0
DU PONT E I DE NEMOURS & CO        COMMON  263534109     476    11,068  SH      DEFINED     1           11,068      0    0
DU PONT E I DE NEMOURS & CO        COMMON  263534109      90     2,100  SH      OTHER       1              300  1,800    0
EBAY INC                           COMMON  278642103     541    16,385  SH      DEFINED     1           16,385      0    0
EBAY INC                           COMMON  278642103      20       600  SH      OTHER       1              600      0    0
EMBRYO DEV CORP                    COMMON  290818103       2    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     609     9,730  SH      OTHER       1            9,730      0    0
ESB FINANCIAL CORP                 COMMON  26884F102     165    12,510  SH      DEFINED                 12,510      0    0
EXELON CORP                        COMMON  30161N101     143     2,782  SH      DEFINED     1            2,782      0    0
EXELON CORP                        COMMON  30161N101      96     1,866  SH      OTHER       1            1,866      0    0
EXXON MOBIL CORP                   COMMON  30231G102   4,067    70,776  SH      DEFINED     1           70,776      0    0
EXXON MOBIL CORP                   COMMON  30231G102   2,263    39,372  SH      OTHER       1           18,446 20,626  300
FEDEX CORP                         COMMON  31428X106     754     9,305  SH      DEFINED     1            9,305      0    0
FEDEX CORP                         COMMON  31428X106      28       350  SH      OTHER       1              350      0    0
FIRST COMWLTH FINL CORP PA         COMMON  319829107  18,399 1,342,958  SH      DEFINED     1         1,338,792 4,166    0
FIRST COMWLTH FINL CORP PA         COMMON  319829107   2,282   166,559  SH      OTHER       1          118,849 47,710    0
FLEXTRONICS INTL LTD               COMMON  Y2573F102     601    45,460  SH      DEFINED     1           45,460      0    0
FLEXTRONICS INTL LTD               COMMON  Y2573F102      18     1,350  SH      OTHER       1            1,350      0    0
FORTUNE BRANDS INC                 COMMON  349631101   1,131    12,732  SH      DEFINED     1           12,732      0    0
FORTUNE BRANDS INC                 COMMON  349631101      27       300  SH      OTHER       1              300      0    0
FPL GROUP INC                      COMMON  302571104     824    19,590  SH      DEFINED     1           19,590      0    0
FPL GROUP INC                      COMMON  302571104     111     2,650  SH      OTHER       1            2,650      0    0
GANNETT INC                        COMMON  364730101     613     8,620  SH      DEFINED     1            8,620      0    0
GANNETT INC                        COMMON  364730101      25       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   3,216    92,825  SH      DEFINED     1           92,825      0    0
GENERAL ELEC CO                    COMMON  369604103   4,489   129,565  SH      OTHER       1          126,535  3,030    0
GENERAL MLS INC                    COMMON  370334104     142     3,030  SH      DEFINED     1            3,030      0    0
GENERAL MLS INC                    COMMON  370334104     147     3,138  SH      OTHER       1            3,138      0    0
HARTFORD FINL SVCS GROUP INC       COMMON  416515104     886    11,850  SH      DEFINED     1           11,850      0    0
HARTFORD FINL SVCS GROUP INC       COMMON  416515104      96     1,283  SH      OTHER       1            1,283      0    0
HEINZ H J CO                       COMMON  423074103      63     1,780  SH      DEFINED     1            1,780      0    0
HEINZ H J CO                       COMMON  423074103     238     6,723  SH      OTHER       1            6,723      0    0
INGERSOLL-RAND COMPANY LTD         COMMON  G4776G101     448     6,275  SH      DEFINED     1            6,275      0    0
INGERSOLL-RAND COMPANY LTD         COMMON  G4776G101     444     6,225  SH      OTHER       1            6,225      0    0
INTEL CORP                         COMMON  458140100     891    34,247  SH      DEFINED     1           34,247      0    0
INTEL CORP                         COMMON  458140100     159     6,100  SH      OTHER       1            6,100      0    0
INTERNATIONAL BUSINESS MACHS       COMMON  459200101   1,715    23,108  SH      DEFINED     1           23,108      0    0
INTERNATIONAL BUSINESS MACHS       COMMON  459200101   1,183    15,943  SH      OTHER       1           15,843    100    0
JACOBS ENGR GROUP INC DEL          COMMON  469814107     706    12,545  SH      DEFINED     1           12,545      0    0
JACOBS ENGR GROUP INC DEL          COMMON  469814107      25       450  SH      OTHER       1              450      0    0
JOHNSON & JOHNSON                  COMMON  478160104   1,699    26,144  SH      DEFINED     1           26,144      0    0
JOHNSON & JOHNSON                  COMMON  478160104     640     9,840  SH      OTHER       1            9,440    400    0
JUNIATA VALLEY NATL BK             COMMON  482016102   1,146    24,119  SH      DEFINED     1           24,119      0    0
LAUREL CAPITAL GROUP INC           COMMON  518629100     247    12,000  SH      DEFINED                 12,000      0    0
LEESPORT FINANCIAL CORPORATION     COMMON  524477106   1,782    76,650  SH      DEFINED                 76,650      0    0
LEHMAN BROS HLDGS INC              COMMON  524908100     608     6,121  SH      DEFINED     1            6,121      0    0
LEHMAN BROS HLDGS INC              COMMON  524908100      47       475  SH      OTHER       1              475      0    0
LOWES COS INC                      COMMON  548661107   1,452    24,944  SH      DEFINED     1           24,944      0    0
LOWES COS INC                      COMMON  548661107     233     4,000  SH      OTHER       1            3,700    300    0
LUCENT TECHNOLOGIES INC            COMMON  549463107      27     9,395  SH      DEFINED     1            9,319     76    0
LUCENT TECHNOLOGIES INC            COMMON  549463107       7     2,345  SH      OTHER       1            2,065    280    0
MAGNITUDE INFORMATION SYS IN       COMMON  559534102       7   112,400  SH      DEFINED     1          112,400      0    0
MAXIM INTEGRATED PRODS INC         COMMON  57772K101     499    13,054  SH      DEFINED     1           13,054      0    0
MAXIM INTEGRATED PRODS INC         COMMON  57772K101      11       275  SH      OTHER       1              275      0    0
MBNA CORP                          COMMON  55262L100     724    27,694  SH      DEFINED     1           27,694      0    0
MBNA CORP                          COMMON  55262L100      76     2,892  SH      OTHER       1            2,892      0    0
MCCORMICK & CO INC                 COMMON  579780206     624    19,090  SH      DEFINED     1           19,090      0    0
MCCORMICK & CO INC                 COMMON  579780206      16       475  SH      OTHER       1              475      0    0
MEDCO HEALTH SOLUTIONS INC         COMMON  58405U102      21       392  SH      DEFINED     1              392      0    0
MEDCO HEALTH SOLUTIONS INC         COMMON  58405U102     184     3,452  SH      OTHER       1            3,403      0   49
MEDTRONIC INC                      COMMON  585055106     309     5,966  SH      DEFINED     1            5,966      0    0
MEDTRONIC INC                      COMMON  585055106       4        75  SH      OTHER       1               75      0    0
MELLON FINL CORP                   COMMON  58551A108     136     4,742  SH      DEFINED     1            4,742      0    0
MELLON FINL CORP                   COMMON  58551A108     133     4,645  SH      OTHER       1            2,000  2,645    0
MERCK & CO INC                     COMMON  589331107     110     3,576  SH      DEFINED     1            3,576      0    0
MERCK & CO INC                     COMMON  589331107     887    28,791  SH      OTHER       1           28,191    600    0
MERRILL LYNCH & CO INC             COMMON  590188108   1,135    20,630  SH      DEFINED     1           20,630      0    0
MERRILL LYNCH & CO INC             COMMON  590188108     154     2,800  SH      OTHER       1            2,800      0    0
MICROSOFT CORP                     COMMON  594918104   1,214    48,883  SH      DEFINED     1           48,883      0    0
MICROSOFT CORP                     COMMON  594918104      94     3,785  SH      OTHER       1            3,785      0    0
MORGAN STANLEY                     COMMON  617446448      18       340  SH      DEFINED     1              340      0    0
MORGAN STANLEY                     COMMON  617446448     258     4,914  SH      OTHER       1            4,914      0    0
NATIONAL CITY CORP                 COMMON  635405103     207     6,076  SH      DEFINED     1            6,076      0    0
NEW MEXICO BANQUEST                COMMON  647991926   1,237     7,207  SH      DEFINED     1            7,207      0    0
NEW MEXICO BANQUEST                COMMON  647991926     123       717  SH      OTHER       1              717      0    0
NOBLE CORPORATION                  COMMON  G65422100     553     8,985  SH      DEFINED     1            8,985      0    0
NOBLE CORPORATION                  COMMON  G65422100       6       100  SH      OTHER       1              100      0    0
NORTH PITTSBURGH SYS INC           COMMON  661562108     326    16,764  SH      DEFINED     1           16,764      0    0
NORTH PITTSBURGH SYS INC           COMMON  661562108   1,297    66,670  SH      OTHER       1           51,000 15,670    0
OMEGA FINANCIAL CORP               COMMON  682092101   5,240   168,780  SH      DEFINED                168,780      0    0
OMEGA FINL CORP                    COMMON  682092101     221     7,106  SH      DEFINED     1            7,106      0    0
ORACLE CORP                        COMMON  68389X105     692    52,421  SH      DEFINED     1           52,421      0    0
ORACLE CORP                        COMMON  68389X105      46     3,516  SH      OTHER       1            3,516      0    0
OSCIENT PHARMACEUTICALS CORP       COMMON  68812R105      27    10,000  SH      DEFINED     1           10,000      0    0
PARKVALE FINANCIAL CORP            COMMON  701492100   6,139   224,544  SH      DEFINED                224,544      0    0
PENNSYLVANIA RL ESTATE INVT        COMMON  709102107     352     7,414  SH      DEFINED     1            7,414      0    0
PEPSICO INC                        COMMON  713448108   1,512    28,029  SH      DEFINED     1           28,029      0    0
PEPSICO INC                        COMMON  713448108   1,230    22,800  SH      OTHER       1           22,400    400    0
PFIZER INC                         COMMON  717081103   1,949    70,664  SH      DEFINED     1           70,664      0    0
PFIZER INC                         COMMON  717081103     765    27,735  SH      OTHER       1           27,735      0    0
PITNEY BOWES INC                   COMMON  724479100     528    12,126  SH      DEFINED     1           12,126      0    0
PITNEY BOWES INC                   COMMON  724479100      24       550  SH      OTHER       1              550      0    0
PNC FINL SVCS GROUP INC            COMMON  693475105     515     9,455  SH      DEFINED     1            8,905      0  550
PNC FINL SVCS GROUP INC            COMMON  693475105     163     3,000  SH      OTHER       1            3,000      0    0
PPG INDS INC                       COMMON  693506107     241     3,837  SH      DEFINED     1            3,837      0    0
PPG INDS INC                       COMMON  693506107   1,566    24,952  SH      OTHER       1           19,802  5,150    0
PPL CORP                           COMMON  69351T106     372     6,261  SH      DEFINED     1            6,261      0    0
PPL CORP                           COMMON  69351T106     270     4,550  SH      OTHER       1            4,550      0    0
PRAXAIR INC                        COMMON  74005P104     471    10,114  SH      DEFINED     1           10,114      0    0
PRAXAIR INC                        COMMON  74005P104       5       100  SH      OTHER       1              100      0    0
PRICE T ROWE GROUP INC             COMMON  74144T108     906    14,465  SH      DEFINED     1           14,465      0    0
PRICE T ROWE GROUP INC             COMMON  74144T108      56       900  SH      OTHER       1              900      0    0
PROCTER & GAMBLE CO                COMMON  742718109   1,537    29,139  SH      DEFINED     1           29,139      0    0
PROCTER & GAMBLE CO                COMMON  742718109   2,160    40,950  SH      OTHER       1           40,550    400    0
PUBLIC SVC ENTERPRISE GROUP        COMMON  744573106      98     1,614  SH      DEFINED     1            1,614      0    0
PUBLIC SVC ENTERPRISE GROUP        COMMON  744573106     421     6,930  SH      OTHER       1            6,680      0  250
QUALCOMM INC                       COMMON  747525103     741    22,435  SH      DEFINED     1           22,435      0    0
QUALCOMM INC                       COMMON  747525103      28       850  SH      OTHER       1              850      0    0
ROCKWELL AUTOMATION INC            COMMON  773903109     225     4,626  SH      DEFINED     1            4,626      0    0
ROCKWELL AUTOMATION INC            COMMON  773903109     228     4,688  SH      OTHER       1            4,688      0    0
ROCKWELL COLLINS INC               COMMON  774341101     210     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     447    18,821  SH      DEFINED                 18,821      0    0
ROYAL DUTCH PETE CO                COMMON  780257804     271     4,175  SH      DEFINED     1            4,175      0    0
ROYAL DUTCH PETE CO                COMMON  780257804     135     2,078  SH      OTHER       1            2,078      0    0
S & T BANCORP INC                  COMMON  783859101   2,352    65,164  SH      DEFINED     1           65,164      0    0
S & T BANCORP INC                  COMMON  783859101     473    13,096  SH      OTHER       1           13,096      0    0
SBC COMMUNICATIONS INC             COMMON  78387G103     477    20,095  SH      DEFINED     1           20,095      0    0
SBC COMMUNICATIONS INC             COMMON  78387G103     318    13,410  SH      OTHER       1           13,410      0    0
SCHLUMBERGER LTD                   COMMON  806857108     184     2,417  SH      DEFINED     1            2,417      0    0
SCHLUMBERGER LTD                   COMMON  806857108      25       334  SH      OTHER       1              234    100    0
SUSQUEHANNA BANCSHARES INC         COMMON  869099101   2,024    82,319  SH      DEFINED                 82,319      0    0
SUSQUEHANNA BANCSHARES INC P       COMMON  869099101   1,285    52,242  SH      DEFINED     1           52,242      0    0
SYMANTEC CORP                      COMMON  871503108     673    30,970  SH      DEFINED     1           30,970      0    0
SYMANTEC CORP                      COMMON  871503108      67     3,100  SH      OTHER       1            3,100      0    0
SYSCO CORP                         COMMON  871829107     542    14,980  SH      DEFINED     1           14,980      0    0
SYSCO CORP                         COMMON  871829107      29       800  SH      OTHER       1              800      0    0
TARGET CORP                        COMMON  87612E106   1,594    29,305  SH      DEFINED     1           29,305      0    0
TARGET CORP                        COMMON  87612E106     224     4,125  SH      OTHER       1            4,125      0    0
TEXAS INSTRS INC                   COMMON  882508104     854    30,435  SH      DEFINED     1           30,435      0    0
TEXAS INSTRS INC                   COMMON  882508104      80     2,850  SH      OTHER       1            2,850      0    0
TYCO INTL LTD NEW                  COMMON  902124106     890    30,476  SH      DEFINED     1           30,476      0    0
TYCO INTL LTD NEW                  COMMON  902124106      35     1,200  SH      OTHER       1            1,200      0    0
UNITED TECHNOLOGIES CORP           COMMON  913017109     868    16,910  SH      DEFINED     1           16,910      0    0
UNITED TECHNOLOGIES CORP           COMMON  913017109      33       640  SH      OTHER       1              640      0    0
VALERO ENERGY CORP NEW             COMMON  91913Y100     200     2,530  SH      DEFINED     1            2,530      0    0
VALERO ENERGY CORP NEW             COMMON  91913Y100      16       200  SH      OTHER       1              200      0    0
VERITAS SOFTWARE CO                COMMON  923436109     317    13,000  SH      DEFINED     1           13,000      0    0
VERITAS SOFTWARE CO                COMMON  923436109      11       450  SH      OTHER       1              450      0    0
VERIZON COMMUNICATIONS             COMMON  92343V104   1,957    56,634  SH      DEFINED     1           56,634      0    0
VERIZON COMMUNICATIONS             COMMON  92343V104     965    27,939  SH      OTHER       1           23,395  4,544    0
VIACOM INC                         COMMON  925524308     784    24,487  SH      DEFINED     1           24,487      0    0
VIACOM INC                         COMMON  925524308      27       852  SH      OTHER       1              852      0    0
VODAFONE GROUP PLC NEW             COMMON  92857W100      19       800  SH      DEFINED     1              800      0    0
VODAFONE GROUP PLC NEW             COMMON  92857W100     188     7,712  SH      OTHER       1            7,712      0    0
VORNADO RLTY TR                    COMMON  929042109     961    11,955  SH      DEFINED     1           11,955      0    0
VORNADO RLTY TR                    COMMON  929042109     129     1,600  SH      OTHER       1            1,600      0    0
WACHOVIA CORP 2ND NEW              COMMON  929903102     831    16,762  SH      DEFINED     1           16,762      0    0
WAL MART STORES INC                COMMON  931142103   1,219    25,294  SH      DEFINED     1           25,294      0    0
WAL MART STORES INC                COMMON  931142103     154     3,200  SH      OTHER       1            3,200      0    0
WASHINGTON MUT INC                 COMMON  939322103     670    16,465  SH      DEFINED     1           16,465      0    0
WASHINGTON MUT INC                 COMMON  939322103      63     1,540  SH      OTHER       1            1,540      0    0
WELLS FARGO & CO NEW               COMMON  949746101   1,251    20,321  SH      DEFINED     1           20,321      0    0
WELLS FARGO & CO NEW               COMMON  949746101     146     2,366  SH      OTHER       1            2,366      0    0
WILLOW GROVE BANCORP               COMMON  97111W101     443    30,200  SH      DEFINED                 30,200      0    0
WYETH                              COMMON  983024100     487    10,948  SH      DEFINED     1           10,948      0    0
WYETH                              COMMON  983024100     169     3,800  SH      OTHER       1            3,800      0    0

GRAND TOTALS                                         149,557