SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 11-K

                                  ANNUAL REPORT
                        PURSUANT TO SECTION 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

[x]  ANNUAL REPORT  PURSUANT TO SECTION 15(d) OF THE SECURITIES  EXCHANGE ACT OF
     1934 [NO FEE REQUIRED, EFFECTIVE OCTOBER 7, 1996].

For the fiscal year ended           December 31, 2004
                          -----------------------------------------

                                       OR

[ ]  TRANSITION  REPORT  PURSUANT TO SECTION 15(d) OF THE SECURITIES  EXCHANGE
     ACT OF 1934 [NO FEE REQUIRED].

For the transition period from _______________ to  ______________________

                        Commission File Number 000-25233
                                               ---------

     A. Full title of the plan and the address of the plan,  if  different  from
that of the issuer named below:

                           Provident Bank 401(k) Plan

     B: Name of  issuer  of the  securities  held  pursuant  to the plan and the
address of its principal executive office:

                             Provident Bancorp, Inc.
                               400 Rella Boulevard
                           Montebello, New York 10901





                                Berard & Donahue
                        CERTIFIED PUBLIC ACCOUNTANTS, PC
                                  120 ROUTE 59
                             SUFFERN, NEW YORK 10901
                                 32 BALL STREET
                           PORT JERVIS, NEW YORK 12771

DONALEE R. BERARD,C.P.A.                        Suffern      Tel:   845-357-5668
JOHN T. DONAHUE, C.P.A.                                       Fax:  845-357-5637
                                                Port Jervis  Tel:   845-856-5237
                                                              Fax:  845-856-5239





            Consent of Independent Registered Public Accounting Firm

To the Board of Trustees
Provident Bank 401(k) Plan
Montebello, New York 10901

     We consent to the incorporation by reference in the registration  statement
on Form S-8 of Provident Bank of our report dated February 28, 2005 with respect
to the  statements of net assets  avaliable for plan benefits of Provident  Bank
401(k) Plan as of December 31, 2004 and 2003, the related  statements of changes
in net assets  available for benefits for the years then ended,  and the related
supplemental  schedules,  which  report  appears in the December 31, 2004 Annual
report on Form 11-K of the Provident Bank 401(k) Plan.

Yours truly,

/s/ BERARD & DONAHUE, CPA'S PC
- -----------------------------
BERARD & DONAHUE, CPA'S PC



June 24, 2005


<Page>



                                 PROVIDENT BANK

                                   401(k) PLAN

                              FINANCIAL STATEMENTS

                           AND SUPPLEMENTAL SCHEDULES

                     YEARS ENDED DECEMBER 31, 2004 AND 2003











                           PROVIDENT BANK 401(k) PLAN
                     YEARS ENDED DECEMBER 31, 2004 AND 2003



                                    CONTENTS
                                    --------
                                                                            Page

Independent Auditor's Report                                                 1

Statement of Net Assets Available for Plan Benefits                          2

Statement of Changes in Net Assets Available for Plan Benefits               3

Notes to Financial Statements                                            4 - 8

Supplemental Information:

         Schedule of Assets Held for Investment Purposes                    10

         Schedule of Reportable Transactions                                11

         Loans to Participants                                              12





                                Berard & Donahue
                        CERTIFIED PUBLIC ACCOUNTANTS, PC
                                  120 ROUTE 59
                             SUFFERN, NEW YORK 10901
                                 32 BALL STREET
                           PORT JERVIS, NEW YORK 12771

DONALEE R. BERARD,C.P.A.                        Suffern      Tel:   845-357-5668
JOHN T. DONAHUE, C.P.A.                                       Fax:  845-357-5637
                                                Port Jervis  Tel:   845-856-5237
                                                              Fax:  845-856-5239


                          INDEPENDENT AUDITOR'S REPORT

To the Board of Trustees
Provident Bank 401(k) Plan
Montebello, New York

We have  audited the  accompanying  statement of net assets  available  for plan
benefits of the  Provident  Bank,  401(k) Plan as of December 31, 2004,  and the
related  statements of changes in net assets available for plan benefits for the
years then ended.  These  financial  statements  are the  responsibility  of the
Plan's  management.  Our  responsibility  is to  express  an  opinion  on  these
financial  statements based on our audit. The prior year summarized  comparative
information  has been derived from the Plan's 2003 financial  statements and, in
our report  dated  March 9, 2004  (Restated  November 1, 2004) we  expressed  an
unqualified opinion on those financial statements.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.  We believe our audit  provides a reasonable
basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the net  assets  available  for plan  benefits  of the
Provident  Bank,  401(k)  Plan as of  December  31,  2004 and the changes in net
assets  available for plan benefits for the years then ended, in conformity with
U.S. generally accepted accounting principles.

Our audit was made for the  purpose  of  forming  an  opinion  on the  financial
statements  taken as a whole.  The  supplemental  schedules  for the year  ended
December 31, 2004 are presented for the purposes of additional  analysis and are
not a required part of the basic  financial  statements,  but are  supplementary
information  required by the  Department  of Labor's Rules and  Regulations  for
Reporting and Disclosure  under the Employee  Retirement  Income Security Act of
1974. The supplemental  schedules have been subjected to the auditing procedures
applied in the audit of the basic financial  statements and, in our opinion, are
fairly stated in all material  respects in relation to the financial  statements
taken as a whole.

/s/ Berard & Donahue CPS's, PC
Suffern, New York
February 28, 2005





                           PROVIDENT BANK 401(k) PLAN
              STATEMENTS OF NET ASSETS AVAILABLE FOR PLAN BENEFITS
                           DECEMBER 31, 2004 AND 2003




                                                                 2004                            2003
                                                             -------------                  --------------
ASSETS
                                                                                           
    Deposits with investment fund companies                   $ 14,445,655                     $11,109,748
    Loans receivable - participants                                112,161                         121,950
    Contributions receivable                                           -                            27,584
    Cash                                                               -                            76,465
                                                             -------------                    ------------
    TOTAL ASSETS                                                14,557,816                      11,335,747
                                                             -------------                    ------------
LIABILITIES                                                            -                                -
                                                             -------------                    ------------
NET ASSETS AVAILABLE FOR PLAN BENEFITS                        $ 14,557,816                     $11,335,747
                                                             =============                    ============


See notes to financial statements

                                      -2-




                           PROVIDENT BANK 401(k) PLAN
         STATEMENTS OF CHANGES IN NET ASSETS AVAILABLE FOR PLAN BENEFITS
                     YEARS ENDED DECEMBER 31, 2004 AND 2003




                                                                             2004                          2003
                                                                         -------------               ----------------
ADDITIONS:
    Investment income:
                                                                                                       
            Net appreciation in fair value of investments                 $   2,485,271               $     2,985,409
            Interest on participant loans                                        11,518                        10,928
                                                                          -------------              ----------------
                            Total investment income                           2,496,789                     2,996,337
                                                                          -------------              ----------------
    Contributions:
            Employer                                                            355,640                       253,860
            Employee                                                            967,696                       752,942
                                                                          -------------              ----------------
                             Total contributions                              1,323,336                     1,006,802
                                                                          -------------              ----------------
                                       TOTAL ADDITIONS                        3,820,125                     4,003,139
                                                                          -------------              ----------------
DEDUCTIONS:
    Distributions                                                               598,056                       534,823
                                                                          -------------              ----------------
                                        TOTAL DEDUCTIONS                        598,056                       534,823
                                                                          -------------              ----------------
                                            NET INCREASE                      3,222,069                     3,468,316

NET ASSETS AVAILABLE FOR BENEFITS:

    Beginning of year                                                        11,335,747                     7,867,431
                                                                          -------------               ---------------
                                              END OF YEAR                 $  14,557,816                $   11,335,747
                                                                          =============               ===============


See notes to financial statements

                                      -3-



                           PROVIDENT BANK 401(k) PLAN
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2004 AND 2003


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- ----------------------------------------------

The financial  statements of the  Provident  Bank,  401(k) Plan (the "Plan") are
prepared on the accrual basis of accounting.

Investment Valuation and Income Recognition
- -------------------------------------------
The Plan's  investments are stated at fair value.  Quoted market prices are used
to value investments.  Shares of mutual funds are valued at quoted market prices
which  represent  the net asset  value of shares  held by the Plan at  year-end.
Purchases and sales of securities are recorded on a trade-date basis.  Dividends
are recorded on the ex-dividend date. The investment  income,  capital gains and
losses (realized and unrealized),  and any expenses incurred in conjunction with
the  investments  are  reflected  in the  statement  of  changes  in net  assets
available  for  Plan  benefits  as  net   appreciation  in  the  fair  value  of
investments.

Use of Estimates
- ----------------
The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
effect certain  reported amounts and  disclosures.  Accordingly,  actual results
could differ from those estimates.

2.  DESCRIPTION OF THE PLAN
- ---------------------------

The following description of the Provident Bank, 401 (k) Plan has been extracted
from the Plan  agreement  and provides  only general  information.  Participants
should refer to the Plan agreement for a more complete description of the Plan's
provisions.

The Plan,  which was  established by Provident  Bank,  ("Employer") on August 1,
1991, is a defined  contribution  plan, which covers all eligible  employees who
have elected to  participate.  All employees are eligible to  participate in the
Plan after  completion  of six months of service.  The Employer  shall give each
prospective  eligible  employee  written notice of eligibility to participate in
the Plan prior to the close of the Plan year in which the employee first becomes
eligible.

For each Plan year, the employer shall contribute to the Plan:

     (a)  The amount of the total  salary  reduction  of all  Participants  made
          pursuant  to  Section  4.1  (a),  which  amount  shall  be  deemed  an
          Employee's elective contribution.

     (b)  On behalf of each  participant  who is  eligible  to share in matching
          contributions  for the Plan  year,  the Bank may make a  discretionary
          matching  contribution to the Plan on behalf of each participant.  The
          amount of matching  contribution  will be a percentage  of the pre-tax
          contributions  to the Plan, up to a maximum of 3%, of the compensation
          the  participant  elects  to defer  for the Plan  year.  The  matching
          contribution  percentage  is  determined  by the  Bank,  in  its  sole
          discretion.   The  Bank  may  modify  this  percentage,  as  it  deems
          necessary.

                                       -4-

<Page>

                           PROVIDENT BANK 401(k) PLAN
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2004 AND 2003


2.   DESCRIPTION OF THE PLAN (Cont'd)
- -------------------------------------

     (c)  Each  participant  may  elect  to  defer  from  1% to 50%  of  his/her
          compensation  which would have been received in the Plan year, but not
          for deferral  election.  A deferral  election (or  modification  in an
          earlier  election) may not be made with respect to compensation  which
          is currently available on or before the date the participant  executed
          such election or, if later, the latest of the date the Employer adopts
          this cash or deferred arrangement,  or the date such arrangement first
          became effective.

The amount by which compensation is reduced shall be that participant's deferred
compensation,  to be treated as an employee  contribution  and allocated to that
participant's elective account.

For  year  ending  December  31,  2004,  the  discretionary   matching  employer
contribution was 3% (50% of employee contribution, up to 6%), which consisted of
100% cash.

The total  deferral in any taxable year may not exceed a dollar limit,  which is
set by law. The limit was $13,000 in 2004 and $12,000 in 2003.  Individuals  age
50 or over were allowed to make additional contributions of $3,000 and $2,000 in
2004 and 2003, respectively. Annual compensation limit was $205,000 and $200,000
for 2004 and 2003, respectively.

A participant has, at all times, a vested and nonforfeitable right to the entire
balance in his/her elective account, and will have a 100% vested interest in the
Employer's matching contributions following the completion of four full years of
service with the Employer, upon attainment of age 65, or upon death or permanent
and total disability.

Participants  who  have  completed  less  than  four  years  are  entitled  to a
percentage of the Employer's contributions on the basis of full years of service
in accordance with the following schedule:

                           Years of                              Vested
                           Services                           Percentage
                           --------                           ----------

                         Less than 2                                0%
                      2 but less than 3                            50%
                      3 but less than 4                            75%
                         4 or more                                100%



                                       -5-

<Page>


                           PROVIDENT BANK 401(k) PLAN
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2004 AND 2003


2.   DESCRIPTION OF THE PLAN (Cont'd)
- -------------------------------------

Each  participant  shall direct the trustee as to the  investment  of the entire
interest in his/her aggregate  account.  The administrator  shall provide pooled
and/or mutual funds for such investments and establish  procedures to be applied
in a uniform  nondiscriminatory manner for participants to direct the trustee in
writing  to invest  their  aggregate  account.  The  aggregate  account  of each
participant so directed will be considered a directed investment account.

A  separate   directed   investment   account  shall  be  established  for  each
participant.  The directed  investment  account  shall be charged or credited as
appropriate with the net earnings,  gains,  losses and expenses,  as well as any
appreciation  or reduction in fair value during each Plan year  attributable  to
such account.

In determining  the fair value of securities  held in the trust fund,  which are
listed on a  registered  stock  exchange,  the  administrator  shall  direct the
trustee to value the same at the prices they were last  traded on such  exchange
preceding the close of business on the "valuation date." If such securities were
not traded on the "valuation  date," or if the exchange on which they are traded
was not open for business on the "valuation  date," then the securities shall be
valued at the  prices at which  they were last  traded  prior to the  "valuation
date." Any unlisted  security  held in the trust fund shall be valued at its bid
price next  preceding the close of business on the  "valuation  date," which bid
shall  be  obtained  from  a  registered  broker  or an  investment  banker.  In
determining  the fair value of assets other than securities for which trading or
bid prices can be obtained,  the trustee may appraise such assets itself,  or at
its  discretion,  employ one or more appraisers for that purpose and rely on the
values established by such appraiser or appraisers.

Normal  retirement date - the first day of the month coinciding with or the next
following the participant's normal retirement age (65th birthday). A participant
shall become  fully vested in his/her  account  upon  attaining  his/her  normal
retirement age.

Early  retirement  date - this Plan does not provide for a retirement date prior
to normal retirement date.

Upon  termination of service,  at the election of the terminated  employee,  the
administrator  will direct the trustee to distribute  the vested benefit due. If
the vested benefit exceeds $5,000, the participant must submit a written consent
before any distribution is made. There is no need for consent for  distributions
amounting to $5,000 or less.


                                       -6-

<Page>

                           PROVIDENT BANK 401(k) PLAN
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2004 AND 2003

3.   TRANSACTIONS WITH RELATED PARTIES
- --------------------------------------

The  Plan  has a  non-interest  bearing  checking  account  with  the  Employer.
Accounting fees and other administrative  services are paid for by the Employer.
Seventy  percent  of  total  assets  available  for  plan  benefits  are held in
Provident Bancorp, Inc. Common Stock.

4.   DEPOSITS WITH INVESTMENT COMPANIES
- ---------------------------------------

As of December 31, 2004 the plan's  deposits  represent  investments  in various
mutual  funds held in an account  with Wright  Investors.  Northeast  Retirement
Services  is  the  plan's   record   keeper.   Circle   Trust   Company  is  the
Custodian/Trustee.  As of December 31, 2004, investments representing 5% or more
of net assets available for benefits were:

                                                 Beg.of year       End of year
                                                Current Value     Current Value
                                                -------------     -------------
    Provident Bancorp, Inc. Common Stock -
               (Federal Corporation)            $6,907,590          $        -
    Provident Bancorp, Inc. Common Stock -
                        (Delaware Corporation)          -            10,261,926
    Federated Prime Cash Fund                     385,118               916,818


Contributions  for  participants  are  maintained  in individual  accounts.  The
accounts are credited for actual  earnings on  investments  and charged for Plan
withdrawals.  The accounts are also adjusted for any change in fair value in the
investments.

5.  INCOME TAX STATUS
- ---------------------

The  Internal  Revenue  Service has  determined  that the Plan  qualifies  under
Section 401 (a) of the Internal Revenue Code and is,  therefore,  not subject to
tax under present income tax laws.

6.   TERMINATION
- -----------------

The Employer has the right to terminate the Plan at any time. Upon  termination,
all amounts  credited  to the  participants'  accounts  become  100%  vested.  A
complete  discontinuance  of  contributions  by the Employer  will  constitute a
termination.

                                       -7-

<Page>


                           PROVIDENT BANK 401(k) PLAN
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2004 AND 2003


7.   INVESTMENT INCOME
- ----------------------

Investment Income consists of:

                                           2004              2003
                                           ----              ----
        Realized gains            $     207,087         $    136,084
        Unrealized gains              2,064,772            2,718,103
        Dividend income                 213,412              131,222
                                     ----------          -----------

                                    $ 2,485,271          $ 2,985,409
                                    ===========          ===========


8.  FORM 5500
- -------------

IRS Form 5500, schedule H was reconciled to the audited financial  statements as
prepared.


                                       -8-

<Page>








                           PROVIDENT BANK 401(k) PLAN

                            SUPPLEMENTAL INFORMATION

                          YEAR ENDED DECEMBER 31, 2004











                                      -9-




                           PROVIDENT BANK 401 (k) PLAN
                     SCHEDULE OF ASSETS HELD FOR INVESTMENT
                          YEAR ENDED DECEMBER 31, 2004




Deposits with investment companies:                                        Beg. of Year                          End of Year
                                                                             Current                               Current
                                                                             Value                                  Value
                                                                      -------------------                   --------------------
                                                                                                      
    American Cash Management Trust                                     $       984,546                      $            -
    American Century International Growth                                      169,435                              221,387
    American Century Equity Income                                             294,506                              316,863
    American Century Strategic Allocation                                      310,849                              449,374
    American Century Ultra                                                          -                                85,791
    Federated Prime Cash Fund                                                  385,118                              916,818(1)
    Federated Max - Cap Fund                                                        -                                43,871
    Fidelity Advisor Growth and Income                                              -                               115,150
    Fidelity Advisor Mid-Cap Fund                                              299,443                              493,711
    Fidelity Advisor Equity-Income                                             268,499                              343,425
    Janus Advisor Capital Appreciation                                         385,135                                   -
    Neuberger Berman Genesis Fund                                              435,127                              651,599
    Provident Bancorp, Inc. Common Stock Fund - (Delaware Corp.)                    -                            10,261,926(1),(2)
    Provident Bancorp, Inc. Common Stock Fund - (Federal Corp.)              6,907,590                                   -
    Uninvested Cash                                                              1,242                                  877
    Wright Current Income                                                      134,454                              157,148
    Wright Major Blue Chip Equities                                            244,056                                   -
    Wright Total Return Bond                                                   289,748                              387,715
                                                                     -----------------                      ---------------
               Total deposits                                               11,109,748                           14,445,655

Employee 401(k) Holding Bank Account at Provident Bank                          76,465                                   -
Receivables: Employer Contributions                                             27,584                                   -
Receivables: Participant Loans                                                 121,950                              112,161
                                                                     -----------------                       --------------
        Total assets held for investment purposes                        $  11,335,747                        $  14,557,816
                                                                     =================                       ==============


(1)  Denotes 5% or greater of total assets avaliable for plan benefits.
(2)  Party-in-interest.

See notes to financial statements


                                      -10-




                           PROVIDENT BANK 401 (k) PLAN
                       SCHEDULE OF REPORTABLE TRANSACTIONS
                                DECEMBER 31, 2004





PLAN TRANSACTIONS IN EXCESS OF 5%
- ---------------------------------
                                                                                                                    Current
                                                                   Date                 Cost                         Value
                                                               ----------             --------                      ---------
Provident Bancorp, Inc. Common Stock  -
                                                                                                         
              (Delaware Corporation) purchase                   1/14/2004           $    984,510                 $    984,510
                                                                                    -------------                ------------

                                                                                    $    984,510                 $    984,510
                                                                                    =============                =============


See notes to financial statements

                                      -11-




                           PROVIDENT BANK 401 (k) PLAN
                              LOANS TO PARTICIPANTS
                                DECEMBER 31, 2004


 Provident Bank 401(k) Participant Loan balance as of December 31, 2004 was:

                                              Principal
                        Interest               Balance
                          Rate                12/31/04
                                             ----------

 Participant Loans        9.75%              $  112,161
                                             ==========

See notes to financial statements

                                      -12-



                                   SIGNATURES


     The Plan.  Pursuant to the  requirements of the Securities  Exchange Act of
1934, the trustees (or other persons who  administer the employee  benefit plan)
have  duly  caused  this  annual  report  to be  signed  on  its  behalf  by the
undersigned hereunto duly authorized.


                                            PROVIDENT BANK 401(k) PLAN




Date:  June 24, 2005                        By:      /s/ Robert J. Sansky
                                                     -------------------------
                                            Name:    Robert J. Sansky
                                            Title:   Executive Vice President
                                                      and Regional President