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, 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,  November 7, 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: 221

Form 13F Information Table Value Total: $151,966    (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     393     5,360  SH      DEFINED              1   5,360      0    0
3M CO                              COMMON  88579Y101     687     9,360  SH      OTHER                1   9,360      0    0
ABBOTT LABS                        COMMON  002824100     807    19,031  SH      DEFINED              1  19,031      0    0
ABBOTT LABS                        COMMON  002824100      31       725  SH      OTHER                1     725      0    0
ALCOA INC                          COMMON  013817101     624    25,545  SH      DEFINED              1  25,545      0    0
ALCOA INC                          COMMON  013817101      71     2,900  SH      OTHER                1   2,900      0    0
ALLSTATE CORP                      COMMON  020002101   1,024    18,523  SH      DEFINED              1  18,523      0    0
ALLSTATE CORP                      COMMON  020002101     424     7,677  SH      OTHER                1   7,677      0    0
ALLTEL CORP                        COMMON  020039103   1,031    15,842  SH      DEFINED              1  15,842      0    0
ALLTEL CORP                        COMMON  020039103     468     7,191  SH      OTHER                1     675  6,516    0
ALTRIA GROUP INC                   COMMON  02209S103     900    12,215  SH      DEFINED              1  12,215      0    0
ALTRIA GROUP INC                   COMMON  02209S103   2,266    30,740  SH      OTHER                1  30,740      0    0
AMERICAN INTL GROUP INC            COMMON  026874107   1,015    16,380  SH      DEFINED              1  16,380      0    0
AMERICAN INTL GROUP INC            COMMON  026874107      75     1,206  SH      OTHER                1   1,206      0    0
AMGEN INC                          COMMON  031162100   1,498    18,806  SH      DEFINED              1  18,806      0    0
AMGEN INC                          COMMON  031162100     110     1,375  SH      OTHER                1   1,375      0    0
ANHEUSER BUSCH COS INC             COMMON  035229103     906    21,039  SH      DEFINED              1  21,039      0    0
ANHEUSER BUSCH COS INC             COMMON  035229103      26       600  SH      OTHER                1     600      0    0
APACHE CORP                        COMMON  037411105   1,155    15,354  SH      DEFINED              1  15,354      0    0
APACHE CORP                        COMMON  037411105      90     1,199  SH      OTHER                1     675    524    0
AUTOMATIC DATA PROCESSING IN       COMMON  053015103     230     5,350  SH      DEFINED              1   5,350      0    0
AUTOMATIC DATA PROCESSING IN       COMMON  053015103      47     1,100  SH      OTHER                1   1,100      0    0
BANK OF AMERICA CORPORATION        COMMON  060505104   1,074    25,516  SH      DEFINED              1  25,516      0    0
BANK OF AMERICA CORPORATION        COMMON  060505104     138     3,276  SH      OTHER                1   3,276      0    0
BELLSOUTH CORP                     COMMON  079860102     319    12,137  SH      DEFINED              1  11,737    400    0
BELLSOUTH CORP                     COMMON  079860102     104     3,967  SH      OTHER                1   3,967      0    0
BERKSHIRE SECURITIES               COMMON  084991868     774     3,600  SH      DEFINED              1   3,600      0    0
BERKSHIRE SECURITIES               COMMON  084991868     387     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     842    23,400  SH      DEFINED              1  23,400      0    0
BJ SVCS CO                         COMMON  055482103       7       200  SH      OTHER                1     200      0    0
BOEING CO                          COMMON  097023105     238     3,502  SH      DEFINED              1   3,502      0    0
BOEING CO                          COMMON  097023105     115     1,686  SH      OTHER                1   1,686      0    0
BP PLC                             COMMON  055622104     957    13,508  SH      DEFINED              1  13,508      0    0
BP PLC                             COMMON   055622104    445     6,281  SH      OTHER                1   5,279  1,002    0
BP PRUDHOE BAY RTY TR              COMMON  055630107     249     3,150  SH      DEFINED              1   3,150      0    0
CAREMARK RX INC                    COMMON  141705103   1,092    21,870  SH      DEFINED              1  21,870      0    0
CAREMARK RX INC                    COMMON  141705103      37       750  SH      OTHER                1     750      0    0
CATERPILLAR INC DEL                COMMON  149123101     230     3,914  SH      DEFINED              1   3,914      0    0
CATERPILLAR INC DEL                COMMON  149123101      28       475  SH      OTHER                1     475      0    0
CENDANT CORP                       COMMON  151313103     512    24,825  SH      DEFINED              1  24,825      0    0
CENDANT CORP                       COMMON  151313103      36     1,740  SH      OTHER                1   1,740      0    0
CHEVRON CORP NEW                   COMMON  166764100     610     9,420  SH      DEFINED              1   9,420      0    0
CHEVRON CORP NEW                   COMMON  166764100     250     3,866  SH      OTHER                1   3,066      0  800
CISCO SYS INC                      COMMON  17275R102   1,071    59,758  SH      DEFINED              1  59,758      0    0
CISCO SYS INC                      COMMON  17275R102     108     6,025  SH      OTHER                1   6,025      0    0
CITIGROUP INC                      COMMON  172967101   1,452    31,888  SH      DEFINED              1  31,888      0    0
CITIGROUP INC                      COMMON  172967101     173     3,805  SH      OTHER                1   3,440    365    0
CNB FINL CORP PA                   COMMON  126128107     378    26,631  SH      DEFINED              1  26,631      0    0
COMCAST CORP NEW                   COMMON  20030N101     156     5,302  SH      DEFINED              1   5,302      0    0
COMCAST CORP NEW                   COMMON  20030N101      61     2,070  SH      OTHER                1   1,952      0  118
CONOCOPHILLIPS                     COMMON  20825C104     424     6,064  SH      DEFINED              1   6,064      0    0
CONOCOPHILLIPS                     COMMON  20825C104      66       950  SH      OTHER                1     950      0    0
CONSTELLATION ENERGY GROUP I       COMMON  210371100     326     5,291  SH      OTHER                1   5,291      0    0
COOPER COS INC                     COMMON  216648402     907    11,845  SH      DEFINED              1  11,845      0    0
COOPER COS INC                     COMMON  216648402      29       375  SH      OTHER                1     375      0    0
COVENTRY HEALTH CARE INC           COMMON  222862104     808     9,395  SH      DEFINED              1   9,395      0    0
COVENTRY HEALTH CARE INC           COMMON  222862104      52       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     843    24,641  SH      DEFINED              1  24,641      0    0
DELL INC                           COMMON  24702R101      34     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   1,013    11,758  SH      DEFINED              1  11,758      0    0
DOMINION RES INC VA NEW            COMMON  25746U109     138     1,607  SH      OTHER                1   1,607      0    0
DOW CHEM CO                        COMMON  260543103     616    14,793  SH      DEFINED              1  14,793      0    0
DOW CHEM CO                        COMMON  260543103      13       300  SH      OTHER                1     300      0    0
DU PONT E I DE NEMOURS & CO        COMMON  263534109     434    11,068  SH      DEFINED              1  11,068      0    0
DU PONT E I DE NEMOURS & CO        COMMON  263534109      74     1,900  SH      OTHER                1     300  1,600    0
EBAY INC                           COMMON  278642103     699    16,960  SH      DEFINED              1  16,960      0    0
EBAY INC                           COMMON  278642103      25       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      22       300  SH      DEFINED              1     300      0    0
EMERSON ELEC CO                    COMMON  291011104     699     9,730  SH      OTHER                1   9,730      0    0
ESB FINANCIAL CORP                 COMMON  26884F102     148    12,510  SH      DEFINED                 12,510      0    0
EXELON CORP                        COMMON  30161N101     149     2,782  SH      DEFINED              1   2,782      0    0
EXELON CORP                        COMMON  30161N101     100     1,866  SH      OTHER                1   1,866      0    0
EXXON MOBIL CORP                   COMMON  30231G102   4,470    70,351  SH      DEFINED              1  70,351      0    0
EXXON MOBIL CORP                   COMMON  30231G102   2,324    36,580  SH      OTHER                1  15,954 20,626    0
FEDEX CORP                         COMMON  31428X106     857     9,840  SH      DEFINED              1   9,840      0    0
FEDEX CORP                         COMMON  31428X106      30       350  SH      OTHER                1     350      0    0
FIRST COMWLTH FINL CORP PA         COMMON  319829107  17,611 1,321,136  SH      DEFINED              11,316,970 4,166    0
FIRST COMWLTH FINL CORP PA         COMMON  319829107   1,635   122,653  SH      OTHER                1  74,943 47,710    0
FLEXTRONICS INTL LTD               COMMON  Y2573F102     573    44,610  SH      DEFINED              1  44,610      0    0
FLEXTRONICS INTL LTD               COMMON  Y2573F102      17     1,350  SH      OTHER                1   1,350      0    0
FORTUNE BRANDS INC                 COMMON  349631101   1,193    14,667  SH      DEFINED              1  14,667      0    0
FORTUNE BRANDS INC                 COMMON  349631101      24       300  SH      OTHER                1     300      0    0
FPL GROUP INC                      COMMON  302571104     856    17,990  SH      DEFINED              1  17,990      0    0
FPL GROUP INC                      COMMON  302571104     136     2,850  SH      OTHER                1   2,850      0    0
GANNETT INC                        COMMON  364730101     625     9,075  SH      DEFINED              1   9,075      0    0
GANNETT INC                        COMMON  364730101      24       350  SH      OTHER                1     350      0    0
GATEWAY BANK OF PENNSYLVANIA       COMMON  869099101      50     5,000  SH      DEFINED                  5,000      0    0
GENERAL ELEC CO                    COMMON  369604103   3,471   103,085  SH      DEFINED              1 103,085      0    0
GENERAL ELEC CO                    COMMON  369604103   4,231   125,655  SH      OTHER                1 123,325  2,330    0
HARTFORD FINL SVCS GROUP INC       COMMON  416515104     953    12,350  SH      DEFINED              1  12,350      0    0
HARTFORD FINL SVCS GROUP INC       COMMON  416515104      99     1,283  SH      OTHER                1   1,283      0    0
HEINZ H J CO                       COMMON  423074103      65     1,780  SH      DEFINED              1   1,780      0    0
HEINZ H J CO                       COMMON  423074103     246     6,723  SH      OTHER                1   6,723      0    0
INGERSOLL-RAND COMPANY LTD         COMMON  G4776G101     486    12,700  SH      DEFINED              1  12,700      0    0
INGERSOLL-RAND COMPANY LTD         COMMON  G4776G101     476    12,450  SH      OTHER                1  12,450      0    0
INTEL CORP                         COMMON  458140100     832    33,747  SH      DEFINED              1  33,747      0    0
INTEL CORP                         COMMON  458140100     143     5,800  SH      OTHER                1   5,800      0    0
INTERNATIONAL BUSINESS MACHS       COMMON  459200101   1,874    23,358  SH      DEFINED              1  23,358      0    0
INTERNATIONAL BUSINESS MACHS       COMMON  459200101   1,279    15,943  SH      OTHER                1  15,843    100    0
JACOBS ENGR GROUP INC DEL          COMMON  469814107     886    13,145  SH      DEFINED              1  13,145      0    0
JACOBS ENGR GROUP INC DEL          COMMON  469814107      30       450  SH      OTHER                1     450      0    0
JOHNSON & JOHNSON                  COMMON  478160104   1,694    26,774  SH      DEFINED              1  26,774      0    0
JOHNSON & JOHNSON                  COMMON  478160104     559     8,840  SH      OTHER                1   8,840      0    0
JPMORGAN & CHASE & CO              COMMON  46625H100     332     9,788  SH      DEFINED              1   9,788      0    0
JUNIATA VALLEY NATL BK             COMMON  482016102   1,158    24,119  SH      DEFINED              1  24,119      0    0
L-3 COMMUNICATIONS HLDGS INC       COMMON  502424104     202     2,550  SH      DEFINED              1   2,550      0    0
LAUREL CAPITAL GROUP INC           COMMON  518629100     276    12,000  SH      DEFINED                 12,000      0    0
LEESPORT FINANCIAL CORPORATION     COMMON  524477106   1,744    76,650  SH      DEFINED                 76,650      0    0
LEHMAN BROS HLDGS INC              COMMON  524908100     777     6,671  SH      DEFINED              1   6,671      0    0
LEHMAN BROS HLDGS INC              COMMON  524908100      55       475  SH      OTHER                1     475      0    0
LOWES COS INC                      COMMON  548661107   1,642    25,504  SH      DEFINED              1  25,504      0    0
LOWES COS INC                      COMMON  548661107     219     3,400  SH      OTHER                1   3,100    300    0
LUCENT TECHNOLOGIES INC            COMMON  549463107      41    12,699  SH      DEFINED              1  12,623     76    0
LUCENT TECHNOLOGIES INC            COMMON  549463107       7     2,245  SH      OTHER                1   1,965    280    0
MAGNITUDE INFORMATION SYS IN       COMMON  559534102       7   112,400  SH      DEFINED              1 112,400      0    0
MAXIM INTEGRATED PRODS INC         COMMON  57772K101     555    13,004  SH      DEFINED              1  13,004      0    0
MAXIM INTEGRATED PRODS INC         COMMON  57772K101      12       275  SH      OTHER                1     275      0    0
MBNA CORP                          COMMON  55262L100     641    26,006  SH      DEFINED              1  26,006      0    0
MBNA CORP                          COMMON  55262L100      71     2,892  SH      OTHER                1   2,892      0    0
MCCORMICK & CO INC                 COMMON  579780206     649    19,895  SH      DEFINED              1  19,895      0    0
MCCORMICK & CO INC                 COMMON  579780206      15       475  SH      OTHER                1     475      0    0
MEDTRONIC INC                      COMMON  585055106     298     5,556  SH      DEFINED              1   5,556      0    0
MEDTRONIC INC                      COMMON  585055106       4        75  SH      OTHER                1      75      0    0
MELLON FINL CORP                   COMMON  58551A108     385    12,048  SH      DEFINED              1  12,048      0    0
MELLON FINL CORP                   COMMON  58551A108     142     4,445  SH      OTHER                1   2,000  2,445    0
MERCK & CO INC                     COMMON  589331107      76     2,776  SH      DEFINED              1   2,776      0    0
MERCK & CO INC                     COMMON  589331107     783    28,793  SH      OTHER                1  28,193    600    0
MERRILL LYNCH & CO INC             COMMON  590188108   1,237    20,155  SH      DEFINED              1  20,155      0    0
MERRILL LYNCH & CO INC             COMMON  590188108     153     2,500  SH      OTHER                1   2,500      0    0
MICROSOFT CORP                     COMMON  594918104   1,301    50,553  SH      DEFINED              1  50,553      0    0
MICROSOFT CORP                     COMMON  594918104      87     3,385  SH      OTHER                1   3,385      0    0
MORGAN STANLEY                     COMMON  617446448      18       340  SH      DEFINED              1     340      0    0
MORGAN STANLEY                     COMMON  617446448     265     4,914  SH      OTHER                1   4,914      0    0
NATIONAL CITY CORP                 COMMON  635405103     585    17,497  SH      DEFINED              1  17,497      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     612     8,935  SH      DEFINED              1   8,935      0    0
NOBLE CORPORATION                  COMMON  G65422100       7       100  SH      OTHER                1     100      0    0
NORTH PITTSBURGH SYS INC           COMMON  661562108     342    16,764  SH      DEFINED              1  16,764      0    0
NORTH PITTSBURGH SYS INC           COMMON  661562108   1,359    66,570  SH      OTHER                1  50,900 15,670    0
OMEGA FINANCIAL CORP               COMMON  682092101   4,731   168,780  SH      DEFINED                168,780      0    0
ORACLE CORP                        COMMON  68389X105     661    53,271  SH      DEFINED              1  53,271      0    0
ORACLE CORP                        COMMON  68389X105      44     3,516  SH      OTHER                1   3,516      0    0
OSCIENT PHARMACEUTICALS CORP       COMMON  68812R105      21    10,000  SH      DEFINED              1  10,000      0    0
PARKVALE FINANCIAL CORP            COMMON  701492100   6,144   224,544  SH      DEFINED                224,544      0    0
PENNSYLVANIA RL ESTATE INVT        COMMON  709102107     313     7,414  SH      DEFINED              1   7,414      0    0
PEPSICO INC                        COMMON  713448108   1,657    29,226  SH      DEFINED              1  29,226      0    0
PEPSICO INC                        COMMON  713448108   1,282    22,600  SH      OTHER                1  22,600      0    0
PFIZER INC                         COMMON  717081103   1,766    70,739  SH      DEFINED              1  70,739      0    0
PFIZER INC                         COMMON  717081103     678    27,135  SH      OTHER                1  27,135      0    0
PITNEY BOWES INC                   COMMON  724479100     485    11,631  SH      DEFINED              1  11,631      0    0
PITNEY BOWES INC                   COMMON  724479100      18       425  SH      OTHER                1     425      0    0
PNC FINL SVCS GROUP INC            COMMON  693475105     586    10,094  SH      DEFINED              1   9,544      0  550
PNC FINL SVCS GROUP INC            COMMON  693475105     174     3,000  SH      OTHER                1   3,000      0    0
PPG INDS INC                       COMMON  693506107     227     3,837  SH      DEFINED              1   3,837      0    0
PPG INDS INC                       COMMON  693506107   1,453    24,552  SH      OTHER                1  19,402  5,150    0
PPL CORP                           COMMON  69351T106     353    10,922  SH      DEFINED              1  10,922      0    0
PPL CORP                           COMMON  69351T106     204     6,300  SH      OTHER                1   6,300      0    0
PRAXAIR INC                        COMMON  74005P104     322     6,724  SH      DEFINED              1   6,724      0    0
PRAXAIR INC                        COMMON  74005P104       5       100  SH      OTHER                1     100      0    0
PRICE T ROWE GROUP INC             COMMON  74144T108     939    14,385  SH      DEFINED              1  14,385      0    0
PRICE T ROWE GROUP INC             COMMON  74144T108      59       900  SH      OTHER                1     900      0    0
PROCTER & GAMBLE CO                COMMON  742718109   1,797    30,224  SH      DEFINED              1  30,224      0    0
PROCTER & GAMBLE CO                COMMON  742718109   2,411    40,550  SH      OTHER                1  40,550      0    0
PUBLIC SVC ENTERPRISE GROUP        COMMON  744573106     104     1,614  SH      DEFINED              1   1,614      0    0
PUBLIC SVC ENTERPRISE GROUP        COMMON  744573106     272     4,230  SH      OTHER                1   4,230      0    0
QUALCOMM INC                       COMMON  747525103     967    21,608  SH      DEFINED              1  21,608      0    0
QUALCOMM INC                       COMMON  747525103      38       850  SH      OTHER                1     850      0    0
ROCKWELL AUTOMATION INC            COMMON  773903109     173     3,279  SH      DEFINED              1   3,279      0    0
ROCKWELL AUTOMATION INC            COMMON  773903109     106     2,000  SH      OTHER                1   2,000      0    0
ROCKWELL COLLINS INC               COMMON  774341101     147     3,037  SH      DEFINED              1   3,037      0    0
ROCKWELL COLLINS INC               COMMON  774341101      97     2,000  SH      OTHER                1   2,000      0    0
ROYAL BANCSHARES OF PENN-A         COMMON  780081105     420    18,821  SH      DEFINED                 18,821      0    0
ROYAL DUTCH SHELL PLC              COMMON  780259206     274     4,175  SH      DEFINED              1   4,175      0    0
ROYAL DUTCH SHELL PLC              COMMON  780259206     100     1,521  SH      OTHER                1   1,521      0    0
S & T BANCORP INC                  COMMON  783859101   2,426    64,173  SH      DEFINED              1  64,173      0    0
S & T BANCORP INC                  COMMON  783859101     496    13,124  SH      OTHER                1  13,124      0    0
SBC COMMUNICATIONS INC             COMMON  78387G103     559    23,320  SH      DEFINED              1  23,320      0    0
SBC COMMUNICATIONS INC             COMMON  78387G103     251    10,482  SH      OTHER                1  10,482      0    0
SCHLUMBERGER LTD                   COMMON  806857108     204     2,417  SH      DEFINED              1   2,417      0    0
SCHLUMBERGER LTD                   COMMON  806857108      20       234  SH      OTHER                1     234      0    0
SOUTHERN CO                        COMMON  842587107     194     5,430  SH      DEFINED              1   5,430      0    0
SOUTHERN CO                        COMMON  842587107      11       300  SH      OTHER                1     300      0    0
SUSQUEHANNA BANCSHARES INC         COMMON  869099101   1,978    82,319  SH      DEFINED                 82,319      0    0
SUSQUEHANNA BANCSHARES INC P       COMMON  869099101   1,255    52,242  SH      DEFINED              1  52,242      0    0
SYMANTEC CORP                      COMMON  871503108   1,048    46,246  SH      DEFINED              1  46,246      0    0
SYMANTEC CORP                      COMMON  871503108      82     3,605  SH      OTHER                1   3,605      0    0
SYSCO CORP                         COMMON  871829107     467    14,880  SH      DEFINED              1  14,880      0    0
SYSCO CORP                         COMMON  871829107      25       800  SH      OTHER                1     800      0    0
TARGET CORP                        COMMON  87612E106   1,573    30,285  SH      DEFINED              1  30,285      0    0
TARGET CORP                        COMMON  87612E106     212     4,088  SH      OTHER                1   4,088      0    0
TEXAS INSTRS INC                   COMMON  882508104   1,030    30,385  SH      DEFINED              1  30,385      0    0
TEXAS INSTRS INC                   COMMON  882508104      86     2,550  SH      OTHER                1   2,550      0    0
TYCO INTL LTD NEW                  COMMON  902124106     846    30,376  SH      DEFINED              1  30,376      0    0
TYCO INTL LTD NEW                  COMMON  902124106      33     1,200  SH      OTHER                1   1,200      0    0
UNITED TECHNOLOGIES CORP           COMMON  913017109     892    17,210  SH      DEFINED              1  17,210      0    0
UNITED TECHNOLOGIES CORP           COMMON  913017109      33       640  SH      OTHER                1     640      0    0
VALERO ENERGY CORP NEW             COMMON  91913Y100     369     3,260  SH      DEFINED              1   3,260      0    0
VALERO ENERGY CORP NEW             COMMON  91913Y100      23       200  SH      OTHER                1     200      0    0
VERIZON COMMUNICATIONS             COMMON  92343V104   1,984    60,694  SH      DEFINED              1  60,694      0    0
VERIZON COMMUNICATIONS             COMMON  92343V104     918    28,090  SH      OTHER                1  23,546  4,544    0
VIACOM INC                         COMMON  925524308     858    26,006  SH      DEFINED              1  26,006      0    0
VIACOM INC                         COMMON  925524308      28       852  SH      OTHER                1     852      0    0
VODAFONE GROUP PLC NEW             COMMON  92857W100      84     3,240  SH      DEFINED              1   3,240      0    0
VODAFONE GROUP PLC NEW             COMMON  92857W100     200     7,717  SH      OTHER                1   7,717      0    0
VORNADO RLTY TR                    COMMON  929042109     966    11,155  SH      DEFINED              1  11,155      0    0
VORNADO RLTY TR                    COMMON  929042109      87     1,000  SH      OTHER                1   1,000      0    0
WACHOVIA CORP 2ND NEW              COMMON  929903102     707    14,866  SH      DEFINED              1  14,866      0    0
WAL MART STORES INC                COMMON  931142103   1,175    26,804  SH      DEFINED              1  26,804      0    0
WAL MART STORES INC                COMMON  931142103     131     3,000  SH      OTHER                1   3,000      0    0
WASHINGTON MUT INC                 COMMON  939322103     694    17,690  SH      DEFINED              1  17,690      0    0
WASHINGTON MUT INC                 COMMON  939322103      60     1,540  SH      OTHER                1   1,540      0    0
WELLS FARGO & CO NEW               COMMON  949746101   1,222    20,856  SH      DEFINED              1  20,856      0    0
WELLS FARGO & CO NEW               COMMON  949746101      57       966  SH      OTHER                1     966      0    0
WILLOW GROVE BANCORP               COMMON  97111W101     473    30,200  SH      DEFINED                 30,200      0    0
WYETH                              COMMON  983024100     553    11,948  SH      DEFINED              1  11,948      0    0
WYETH                              COMMON  983024100     120     2,600  SH      OTHER                1   2,600      0    0

GRAND TOTALS                                         151,966