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

                                              Form 13F

                                     Form 13F COVER PAGE

Report for the Calendar Year or Quarter Ended:   September 30, 2004

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,  November 15, 2004

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: 217

Form 13F Information Table Value Total: $147,388    (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      441     5,510 SH        DEFINED         1     5,510         0        0
3M CO                               Common  88579Y101      765     9,560 SH         OTHER          1     9,560         0        0
ABBOTT LABS                         Common  002824100      679    16,021 SH        DEFINED         1    16,021         0        0
ABBOTT LABS                         Common  002824100       18       425 SH         OTHER          1       425         0        0
ALCOA INC                           Common  013817101      870    25,890 SH        DEFINED         1    25,890         0        0
ALCOA INC                           Common  013817101      100     2,970 SH         OTHER          1     2,970         0        0
ALLSTATE CORP                       Common  020002101      836    17,423 SH        DEFINED         1    17,423         0        0
ALLSTATE CORP                       Common  020002101      352     7,327 SH         OTHER          1     7,327         0        0
ALLTEL CORP                         Common  020039103      949    17,283 SH        DEFINED         1    15,352     1,931        0
ALLTEL CORP                         Common  020039103      479     8,716 SH         OTHER          1     1,700     7,016        0
ALTRIA GROUP INC                    Common  02209S103      670    14,250 SH        DEFINED         1    14,250         0        0
ALTRIA GROUP INC                    Common  02209S103    1,549    32,940 SH         OTHER          1    32,940         0        0
AMERICAN INTL GROUP INC             Common  026874107    1,158    17,039 SH        DEFINED         1    17,039         0        0
AMERICAN INTL GROUP INC             Common  026874107       97     1,431 SH         OTHER          1     1,431         0        0
AMGEN INC                           Common  031162100    1,085    19,091 SH        DEFINED         1    19,091         0        0
AMGEN INC                           Common  031162100       64     1,125 SH         OTHER          1     1,125         0        0
ANHEUSER BUSCH COS INC              Common  035229103    1,244    24,904 SH        DEFINED         1    24,904         0        0
ANHEUSER BUSCH COS INC              Common  035229103       40       800 SH         OTHER          1       800         0        0
APACHE CORP                         Common  037411105      849    16,936 SH        DEFINED         1    16,936         0        0
APACHE CORP                         Common  037411105       59     1,174 SH         OTHER          1       650       524        0
BANK OF AMERICA CORPORATION         Common  060505104    1,112    25,660 SH        DEFINED         1    25,660         0        0
BANK OF AMERICA CORPORATION         Common  060505104      185     4,276 SH         OTHER          1     4,276         0        0
BELLSOUTH CORP                      Common  079860102      233     8,595 SH        DEFINED         1     8,195       400        0
BELLSOUTH CORP                      Common  079860102      107     3,932 SH         OTHER          1     3,932         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      619    11,810 SH        DEFINED         1    11,810         0        0
BJ SVCS CO                          Common  055482103        5       100 SH         OTHER          1       100         0        0
BOEING CO                           Common  097023105      188     3,636 SH        DEFINED         1     3,636         0        0
BOEING CO                           Common  097023105       90     1,744 SH         OTHER          1     1,744         0        0
BP PLC                              Common  055622104      699    12,146 SH        DEFINED         1    12,146         0        0
BP PLC                              Common  055622104      361     6,281 SH         OTHER          1     5,279     1,002        0
CAREMARK RX INC                     Common  141705103      686    21,405 SH        DEFINED         1    21,405         0        0
CAREMARK RX INC                     Common  141705103       24       750 SH         OTHER          1       750         0        0
CENDANT CORP                        Common  151313103      591    27,375 SH        DEFINED         1    27,375         0        0
CENDANT CORP                        Common  151313103       38     1,740 SH         OTHER          1     1,740         0        0
CHESTER VALLEY BANCORP              Common  166335109      493    24,906 SH        DEFINED              24,906         0        0
CHEVRONTEXACO CORP                  Common  166764100      552    10,282 SH        DEFINED         1    10,282         0        0
CHEVRONTEXACO CORP                  Common  166764100      186     3,470 SH         OTHER          1     2,670         0      800
CISCO SYS INC                       Common  17275R102    1,035    57,203 SH        DEFINED         1    57,203         0        0
CISCO SYS INC                       Common  17275R102      124     6,850 SH         OTHER          1     6,850         0        0
CITIGROUP INC                       Common  172967101    1,404    31,821 SH        DEFINED         1    31,821         0        0
CITIGROUP INC                       Common  172967101      203     4,592 SH         OTHER          1     4,227       365        0
CNB FINL CORP PA                    Common  126128107      388    25,556 SH        DEFINED         1    25,556         0        0
COMCAST CORP NEW                    Common  20030N101      189     6,675 SH        DEFINED         1     6,675         0        0
COMCAST CORP NEW                    Common  20030N101       81     2,870 SH         OTHER          1     2,365       387      118
CONOCOPHILLIPS                      Common  20825C104      218     2,633 SH        DEFINED         1     2,633         0        0
CONOCOPHILLIPS                      Common  20825C104       41       500 SH         OTHER          1       500         0        0
CONSTELLATION ENERGY GROUP I        Common  210371100      217     5,441 SH         OTHER          1     5,441         0        0
COOPER COS INC                      Common  216648402      747    10,900 SH        DEFINED         1    10,900         0        0
COOPER COS INC                      Common  216648402       10       150 SH         OTHER          1       150         0        0
COVENTRY HEALTH CARE INC            Common  222862104      191     3,570 SH        DEFINED         1     3,570         0        0
COVENTRY HEALTH CARE INC            Common  222862104       12       225 SH         OTHER          1       225         0        0
CTC COMMUNICATIONS GROUP INC        Common  126419100        0    10,000 SH        DEFINED         1    10,000         0        0
DELL INC                            Common  24702R101      836    23,481 SH        DEFINED         1    23,481         0        0
DELL INC                            Common  24702R101       27       750 SH         OTHER          1       750         0        0
DIASENSE INC COM                    Common  252834106        0    17,500 SH        DEFINED         1              17,500        0
DOMINION RES INC VA NEW             Common  25746U109      777    11,913 SH        DEFINED         1    11,913         0        0
DOMINION RES INC VA NEW             Common  25746U109       89     1,357 SH         OTHER          1     1,357         0        0
DOW CHEM CO                         Common  260543103      142     3,143 SH        DEFINED         1     3,143         0        0
DOW CHEM CO                         Common  260543103       63     1,396 SH         OTHER          1     1,396         0        0
DU PONT E I DE NEMOURS & CO         Common  263534109      456    10,654 SH        DEFINED         1    10,654         0        0
DU PONT E I DE NEMOURS & CO         Common  263534109       90     2,100 SH         OTHER          1       300     1,800        0
EMBRYO DEV CORP                     Common  290818103        0    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      602     9,730 SH         OTHER          1     9,730         0        0
ESB FINANCIAL CORP                  Common  26884F102      241    17,550 SH        DEFINED              17,550         0        0
EXXON MOBIL CORP                    Common  30231G102    3,774    78,085 SH        DEFINED         1    78,085         0        0
EXXON MOBIL CORP                    Common  30231G102    1,976    40,886 SH         OTHER          1    19,960    20,626      300
FEDEX CORP                          Common  31428X106      712     8,310 SH        DEFINED         1     8,310         0        0
FEDEX CORP                          Common  31428X106       24       275 SH         OTHER          1       275         0        0
FIDELITY BANCORP INC/PENN           Common  315831107      511    23,282 SH        DEFINED              23,282         0        0
FIRST COMWLTH FINL CORP PA          Common  319829107   20,101 1,476,921 SH        DEFINED         1 1,468,925     7,996        0
FIRST COMWLTH FINL CORP PA          Common  319829107    2,357   173,198 SH         OTHER          1   120,988    52,210        0
FIRST NATL BANKSHRS FL INC N        Common  321100109      302    12,287 SH         OTHER          1    11,827       460        0
FLEXTRONICS INTL LTD                Common  Y2573F102      612    46,220 SH        DEFINED         1    46,220         0        0
FLEXTRONICS INTL LTD                Common  Y2573F102       18     1,350 SH         OTHER          1     1,350         0        0
FNB CORP PA                         Common  302520101      264    11,929 SH         OTHER          1    11,929         0        0
FORTUNE BRANDS INC                  Common  349631101      937    12,642 SH        DEFINED         1    12,642         0        0
FORTUNE BRANDS INC                  Common  349631101       22       300 SH         OTHER          1       300         0        0
FPL GROUP INC                       Common  302571104      649     9,495 SH        DEFINED         1     9,495         0        0
FPL GROUP INC                       Common  302571104       53       775 SH         OTHER          1       775         0        0
GANNETT INC                         Common  364730101      643     7,680 SH        DEFINED         1     7,680         0        0
GANNETT INC                         Common  364730101       29       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    3,435   102,306 SH        DEFINED         1   102,306         0        0
GENERAL ELEC CO                     Common  369604103    4,345   129,385 SH         OTHER          1   126,355     3,030        0
GENERAL MLS INC                     Common  370334104      128     2,860 SH        DEFINED         1     2,860         0        0
GENERAL MLS INC                     Common  370334104      145     3,240 SH         OTHER          1     3,240         0        0
HARRAHS ENTMT INC                   Common  413619107      445     8,390 SH        DEFINED         1     8,390         0        0
HARRAHS ENTMT INC                   Common  413619107       19       350 SH         OTHER          1       350         0        0
HARTFORD FINL SVCS GROUP INC        Common  416515104      732    11,815 SH        DEFINED         1    11,815         0        0
HARTFORD FINL SVCS GROUP INC        Common  416515104       95     1,531 SH         OTHER          1     1,531         0        0
HEINZ H J CO                        Common  423074103       72     2,010 SH        DEFINED         1     2,010         0        0
HEINZ H J CO                        Common  423074103      321     8,899 SH         OTHER          1     8,899         0        0
INGERSOLL-RAND COMPANY LTD          Common  G4776G101      408     6,000 SH         OTHER          1     6,000         0        0
INTEL CORP                          Common  458140100      985    49,122 SH        DEFINED         1    49,122         0        0
INTEL CORP                          Common  458140100       92     4,600 SH         OTHER          1     4,600         0        0
INTERNATIONAL BUSINESS MACHS        Common  459200101    1,839    21,454 SH        DEFINED         1    21,454         0        0
INTERNATIONAL BUSINESS MACHS        Common  459200101    1,358    15,843 SH         OTHER          1    15,743       100        0
IRON & GLASS BANCORP INC            Common  462735101       81     1,850 SH        DEFINED               1,850         0        0
JACOBS ENGR GROUP INC DEL           Common  469814107      522    13,630 SH        DEFINED         1    13,630         0        0
JACOBS ENGR GROUP INC DEL           Common  469814107       11       300 SH         OTHER          1       300         0        0
JOHNSON & JOHNSON                   Common  478160104    1,461    25,930 SH        DEFINED         1    25,930         0        0
JOHNSON & JOHNSON                   Common  478160104      537     9,540 SH         OTHER          1     9,140       400        0
JUNIATA VALLEY NATL BK              Common  482016102      965    24,119 SH        DEFINED         1    24,119         0        0
LAUREL CAPITAL GROUP INC            Common  518629100      272    12,000 SH        DEFINED              12,000         0        0
LEESPORT FINANCIAL CORPORATION      Common  524477106    1,644    73,000 SH        DEFINED              73,000         0        0
LEHMAN BROS HLDGS INC               Common  524908100      201     2,516 SH        DEFINED         1     2,516         0        0
LEHMAN BROS HLDGS INC               Common  524908100       14       175 SH         OTHER          1       175         0        0
LENNAR CORP                         Common  526057104      290     6,085 SH        DEFINED         1     6,085         0        0
LENNAR CORP                         Common  526057104       10       200 SH         OTHER          1       200         0        0
LOWES COS INC                       Common  548661107    1,336    24,579 SH        DEFINED         1    24,579         0        0
LOWES COS INC                       Common  548661107      182     3,350 SH         OTHER          1     3,050       300        0
LUCENT TECHNOLOGIES INC             Common  549463107       31     9,922 SH        DEFINED         1     9,846        76        0
LUCENT TECHNOLOGIES INC             Common  549463107        8     2,545 SH         OTHER          1     2,265       280        0
MAGNITUDE INFORMATION SYS IN        Common  559534102       12   112,400 SH        DEFINED         1   112,400         0        0
MBNA CORP                           Common  55262L100      681    27,014 SH        DEFINED         1    27,014         0        0
MBNA CORP                           Common  55262L100       70     2,792 SH         OTHER          1     2,792         0        0
MCCORMICK & CO INC                  Common  579780206      589    17,145 SH        DEFINED         1    17,145         0        0
MCCORMICK & CO INC                  Common  579780206        8       225 SH         OTHER          1       225         0        0
MEDTRONIC INC                       Common  585055106      678    13,071 SH        DEFINED         1    13,071         0        0
MEDTRONIC INC                       Common  585055106        9       175 SH         OTHER          1       175         0        0
MELLON FINANCIAL CORP               Common  58551A108      692    25,000 SH        DEFINED              25,000         0        0
MELLON FINL CORP                    Common  58551A108      138     4,974 SH        DEFINED         1     4,974         0        0
MELLON FINL CORP                    Common  58551A108      143     5,153 SH         OTHER          1     2,508     2,645        0
MERCK & CO INC                      Common  589331107      658    19,927 SH        DEFINED         1    19,927         0        0
MERCK & CO INC                      Common  589331107    1,048    31,762 SH         OTHER          1    30,962       800        0
MERRILL LYNCH & CO INC              Common  590188108    1,064    21,400 SH        DEFINED         1    21,400         0        0
MERRILL LYNCH & CO INC              Common  590188108      139     2,800 SH         OTHER          1     2,800         0        0
MICROSOFT CORP                      Common  594918104    1,263    45,688 SH        DEFINED         1    45,688         0        0
MICROSOFT CORP                      Common  594918104      121     4,385 SH         OTHER          1     4,385         0        0
MORGAN STANLEY                      Common  617446448        3        60 SH        DEFINED         1        60         0        0
MORGAN STANLEY                      Common  617446448      242     4,914 SH         OTHER          1     4,914         0        0
NATIONAL CITY CORP                  Common  635405103      235     6,076 SH        DEFINED         1     6,076         0        0
NEW MEXICO BANQUEST                 Common  647991926    1,000     7,207 SH        DEFINED         1     7,207         0        0
NEW MEXICO BANQUEST                 Common  647991926      105       754 SH         OTHER          1       754         0        0
NEWELL RUBBERMAID INC               Common  651229106      154     7,668 SH        DEFINED         1     7,668         0        0
NEWELL RUBBERMAID INC               Common  651229106      123     6,156 SH         OTHER          1     6,156         0        0
NOBLE CORPORATION                   Common  G65422100      556    12,360 SH        DEFINED         1    12,360         0        0
NOBLE CORPORATION                   Common  G65422100       13       300 SH         OTHER          1       300         0        0
NORTH PITTSBURGH SYS INC            Common  661562108      166     8,000 SH        DEFINED         1     8,000         0        0
NORTH PITTSBURGH SYS INC            Common  661562108    1,385    66,870 SH         OTHER          1    51,200    15,670        0
OMEGA FINANCIAL CORP                Common  682092101    3,173    91,691 SH        DEFINED              91,691         0        0
ORACLE CORP                         Common  68389X105      601    53,311 SH        DEFINED         1    53,311         0        0
ORACLE CORP                         Common  68389X105       37     3,266 SH         OTHER          1     3,266         0        0
PARKVALE FINANCIAL CORP             Common  701492100    6,063   224,544 SH        DEFINED             224,544         0        0
PENNSYLVANIA RL ESTATE INVT         Common  709102107      287     7,414 SH        DEFINED         1     7,414         0        0
PEPSICO INC                         Common  713448108    1,494    30,704 SH        DEFINED         1    30,704         0        0
PEPSICO INC                         Common  713448108    1,019    20,950 SH         OTHER          1    20,550       400        0
PFIZER INC                          Common  717081103    2,442    79,819 SH        DEFINED         1    79,819         0        0
PFIZER INC                          Common  717081103      663    21,668 SH         OTHER          1    21,668         0        0
PITNEY BOWES INC                    Common  724479100      512    11,606 SH        DEFINED         1    11,606         0        0
PITNEY BOWES INC                    Common  724479100        9       200 SH         OTHER          1       200         0        0
PNC FINL SVCS GROUP INC             Common  693475105      534     9,876 SH        DEFINED         1     9,326         0      550
PNC FINL SVCS GROUP INC             Common  693475105      162     3,000 SH         OTHER          1     3,000         0        0
PPG INDS INC                        Common  693506107      238     3,887 SH        DEFINED         1     3,887         0        0
PPG INDS INC                        Common  693506107    1,839    30,004 SH         OTHER          1    24,154     5,850        0
PPL CORP                            Common  69351T106      371     7,855 SH        DEFINED         1     7,855         0        0
PPL CORP                            Common  69351T106      226     4,800 SH         OTHER          1     4,800         0        0
PRAXAIR INC                         Common  74005P104      606    14,188 SH        DEFINED         1    14,188         0        0
PRAXAIR INC                         Common  74005P104        6       130 SH         OTHER          1       130         0        0
PRICE T ROWE GROUP INC              Common  74144T108      853    16,745 SH        DEFINED         1    16,745         0        0
PRICE T ROWE GROUP INC              Common  74144T108       38       750 SH         OTHER          1       750         0        0
PROCTER & GAMBLE CO                 Common  742718109    1,511    27,914 SH        DEFINED         1    27,914         0        0
PROCTER & GAMBLE CO                 Common  742718109    2,208    40,800 SH         OTHER          1    40,400       400        0
PUBLIC SVC ENTERPRISE GROUP         Common  744573106       72     1,689 SH        DEFINED         1     1,689         0        0
PUBLIC SVC ENTERPRISE GROUP         Common  744573106      295     6,930 SH         OTHER          1     6,680         0      250
QUALCOMM INC                        Common  747525103      869    22,260 SH        DEFINED         1    22,260         0        0
QUALCOMM INC                        Common  747525103       27       700 SH         OTHER          1       700         0        0
ROCKWELL AUTOMATION INC             Common  773903109      245     6,332 SH        DEFINED         1     6,332         0        0
ROCKWELL AUTOMATION INC             Common  773903109      181     4,688 SH         OTHER          1     4,688         0        0
ROCKWELL COLLINS INC                Common  774341101      228     6,126 SH        DEFINED         1     6,126         0        0
ROCKWELL COLLINS INC                Common  774341101      100     2,688 SH         OTHER          1     2,688         0        0
ROYAL BANCSHARES OF PENN-A          Common  780081105      795    32,752 SH        DEFINED              32,752         0        0
ROYAL DUTCH PETE CO                 Common  780257804      319     6,175 SH        DEFINED         1     6,175         0        0
ROYAL DUTCH PETE CO                 Common  780257804       55     1,068 SH         OTHER          1     1,068         0        0
S & T BANCORP INC                   Common  783859101    2,155    60,337 SH        DEFINED         1    60,337         0        0
S & T BANCORP INC                   Common  783859101      464    13,007 SH         OTHER          1    13,007         0        0
SBC COMMUNICATIONS INC              Common  78387G103      440    16,974 SH        DEFINED         1    16,974         0        0
SBC COMMUNICATIONS INC              Common  78387G103      346    13,346 SH         OTHER          1    13,346         0        0
SUN BANCORP INC                     Common  866634108    2,688   116,098 SH        DEFINED             116,098         0        0
SUSQUEHANNA BANCSHARES INC          Common  869099101    2,076    84,390 SH        DEFINED              84,390         0        0
SUSQUEHANNA BANCSHARES INC P        Common  869099101    1,285    52,242 SH        DEFINED         1    52,242         0        0
SYMANTEC CORP                       Common  871503108      789    14,380 SH        DEFINED         1    14,380         0        0
SYMANTEC CORP                       Common  871503108       55     1,000 SH         OTHER          1     1,000         0        0
SYSCO CORP                          Common  871829107      235     7,850 SH        DEFINED         1     7,850         0        0
SYSCO CORP                          Common  871829107       15       500 SH         OTHER          1       500         0        0
TARGET CORP                         Common  87612E106    1,309    28,925 SH        DEFINED         1    28,925         0        0
TARGET CORP                         Common  87612E106      173     3,825 SH         OTHER          1     3,825         0        0
TEXAS INSTRS INC                    Common  882508104      571    26,855 SH        DEFINED         1    26,855         0        0
TEXAS INSTRS INC                    Common  882508104       51     2,400 SH         OTHER          1     2,400         0        0
TYCO INTL LTD NEW                   Common  902124106      893    29,131 SH        DEFINED         1    29,131         0        0
TYCO INTL LTD NEW                   Common  902124106       14       450 SH         OTHER          1       450         0        0
UNITED TECHNOLOGIES CORP            Common  913017109      716     7,665 SH        DEFINED         1     7,665         0        0
UNITED TECHNOLOGIES CORP            Common  913017109       21       220 SH         OTHER          1       220         0        0
VERITAS SOFTWARE CO                 Common  923436109      231    12,975 SH        DEFINED         1    12,975         0        0
VERITAS SOFTWARE CO                 Common  923436109        4       200 SH         OTHER          1       200         0        0
VERIZON COMMUNICATIONS              Common  92343V104    2,288    58,089 SH        DEFINED         1    58,089         0        0
VERIZON COMMUNICATIONS              Common  92343V104    1,202    30,514 SH         OTHER          1    25,670     4,544      300
VIACOM INC                          Common  925524308      805    23,981 SH        DEFINED         1    23,981         0        0
VIACOM INC                          Common  925524308       27       802 SH         OTHER          1       802         0        0
VODAFONE GROUP PLC NEW              Common  92857W100       35     1,470 SH        DEFINED         1     1,470         0        0
VODAFONE GROUP PLC NEW              Common  92857W100      186     7,708 SH         OTHER          1     7,708         0        0
VORNADO RLTY TR                     Common  929042109      941    15,010 SH        DEFINED         1    15,010         0        0
VORNADO RLTY TR                     Common  929042109       78     1,250 SH         OTHER          1     1,250         0        0
WACHOVIA CORP 2ND NEW               Common  929903102      773    16,468 SH        DEFINED         1    16,468         0        0
WAL MART STORES INC                 Common  931142103    1,500    28,194 SH        DEFINED         1    28,194         0        0
WAL MART STORES INC                 Common  931142103      128     2,400 SH         OTHER          1     2,400         0        0
WASHINGTON MUT INC                  Common  939322103      633    16,190 SH        DEFINED         1    16,190         0        0
WASHINGTON MUT INC                  Common  939322103       39       990 SH         OTHER          1       990         0        0
WELLS FARGO & CO NEW                Common  949746101    1,152    19,311 SH        DEFINED         1    19,311         0        0
WELLS FARGO & CO NEW                Common  949746101      111     1,866 SH         OTHER          1     1,866         0        0
WILLOW GROVE BANCORP                Common  97111W101      501    30,200 SH        DEFINED              30,200         0        0
WYETH                               Common  983024100      214     5,713 SH        DEFINED         1     5,713         0        0
WYETH                               Common  983024100      125     3,350 SH         OTHER          1     3,350         0        0


GRAND TOTALS                                           147,388