February 27, 1996



Securities and Exchange Commission
450 Fifth Street, N.W.
Judiciary Plaza
Washington, DC  20549

Attention:        Ms. Amy Moss Trombly
                           Stop 3-11

         Re:      First Banks, Inc.
                  Schedule 13E-3 Filed February 8, 1996
                  SEC File No.: 5-44569
                                                      

Dear Ms. Trombly:

         On behalf of our client,  First  Banks,  Inc.  ("First  Banks") and its
wholly owned subsidiary CCB Bancorp Inc., we are filing herewith Amendment No. 1
to the above-captioned Transaction Statement on Schedule 13E-3 (the "Transaction
Statement").  By letter dated  February 23, 1996, the staff (the "Staff") of the
Securities and Exchange Commission commented upon the Transaction Statement.

         Set forth below, in bold italicized  print, are such comments  followed
by First Banks' and CCB's responses thereto,  in regular print. Unless otherwise
indicated,  capitalized  terms used herein have the meaning  ascribed to them in
the Transaction  Statement.  We are providing members of the Staff, as indicated
below,  courtesy  copies of this  letter and the  accompanying  Amendment  No. 1
marked to show all  changes  made to the  Transaction  Statement  as  originally
filed.  Page  references  herein  are to the  pages in the  courtesy  copies  of
Amendment No. 1.

General
1.       Include the financial information required by Instruction 2 to Rule 
         13e-3(e) in the document disseminated to shareholders.

         Item 14 of the  Transaction  Statement  has been amended to include the
         financial information required by Instruction 2 to Rule 13e-3(e) in the
         document disseminated to shareholders. (Pages 20 and 21)





Item 7.  Purposes, Alternatives, Reasons and Effects.
2.       Reference is made to paragraph (d). Please discuss all material factors
         contributing  to the  increase  in book  value  and net  earnings  from
         September  to  December  1995.  Additionally,  the  staff  notes in the
         September 30, 1995 Form 10-Q that the net loss to date was (3,190,000).
         Please reconcile this difference with the Schedule 13e-3.

         Item 7(d) of the  Transaction  Statement  has been revised to include a
         discussion of all material factors contributing to the increase in book
         value and net earnings  from  September to December  1995.  We note, in
         this  regard,  that the  amount  of the net  earnings  (losses)  of the
         Company has been revised to read $(3,190,000) for the nine months ended
         September  30, 1995 and  $(3,604,000)  for the year ended  December 31,
         1995. (Pages 9 and 10)
    
 3.      Reference is made to the last sentence in the eighth  paragraph in this
         section.  Please remove the  implication  that  shareholders  cannot 
         rely on the federal tax information  provided.  
         
         The last sentence in the new ninth paragraph of Item 7 has been  
         deleted.  (Page 10).

4.       Please address the federal tax implications of shareholders exercising
         their right to dissent. 

         A discussion of the federal tax implications of shareholders exercising
         their right to dissent has been added to the new ninth  paragraph of 
         Item 7. (Page 10). 

Item 8. Fairness  of the  Transaction.  
5.       The staff  notes  that the  fairness  opinion primarily uses September 
         30, 1995 information. Supplementally advise the staff, in light of the 
         substantial  increase in book value as of December  1995,  what
         consideration  has been given to  obtaining  a new  fairness  opinion.
         Further,disclose whether the increase in book value impacted the 
         fairness determination.

         As  discussed  in the response to Comment No. 2, above,  the increase
         in the book value per share of Company  Common from  September 30, 
         1995 to December 31, 1995 was due primarily to the conversion of $2.4
         million of the Debenture into Company Common. The Findley Group was 
         aware of the Debenture  conversion and, as discussed in the
         Transaction Statement,  provided the Company with an opinion as to the



         fairness  to  shareholders  from a financial  standpoint  of setting
         the conversion  price  of  the  Debenture  at  $0.05  per  share.  
         Accordingly, First Banks and CCB do not believe that a new fairness
         opinion is necessitated by the differential in the Septmeber 30 and 
         December 31 book value amounts.  A discussion of the  effect of the 
         increase in book value upon the determination by the Company,  First 
         Banks and CCB of the fairness of the Merger Consideration is set forth
         in Item  8(b) of the  Transaction  Statement.  (Pages 12 and 13).  

6.       Provide a detailed  discussion  of each factor  considered by each 
         filing person in making their fairness determination and how such 
         factor  impacted  the  fairness determination. Quantify, to the extent
         practicable, each factor considered. For example, quantify the current
         and historical market prices.  

         Item 8(b)has been revised  to include a  detailed  discussion  of each
         factor considered  by the Company, CCB and First Banks in making their
         fairness determination and how such factor  affected  the  fairness 
         determination.  (Pages 11 - 13) 

7.       Provide the disclosure required by Items 8(c) and (d). If the answer
         is in the negative, so state. Further, disclose the basis for fairness
         in the absence of such procedural safeguards.  

         Items 8(c) and (d) have been revised to provide the required 
         disclosure.  A discussion of the basis for fairness in the absence of 
         such procedural safeguards is set forth in Item 8(d). (Pages 13 and 14)

Item 13. Other Provisions  of  the  Transaction.  

8.       Please  provide  a cite  to the  relevant statute(s)  regarding  the
         shareholders'  right  to  dissent. 

        Item 13 has been revised to provide a cite to Chapter 13 of the 
        California Corporations Code.  (Page 18)
                       
                                 *       *        *
 

     Please direct any inquiries to the  undersigned at (314) 444-7651 or to
Timothy E. Kastner of this office at (314) 444-7808. 

                                        Sincerely, 



                                        Leonard J. Essig




Attachments

cc:      Allen H. Blake,
         First Banks, Inc.

         Thomas C. Erb, Esq.
         Timothy E. Kastner, Esq.









    


                       SECURITIES AND EXCHANGE COMMISSION
                               Washington DC 20549

                                 Amendment No. 1
                                       to
                                 SCHEDULE 13E-3

                        Rule 13e-3 Transaction Statement
       (Pursuant to Section 13(e) of the Securities Exchange Act of 1934)

                                   QCB BANCORP
                              (Name of the Issuer)

                                FIRST BANKS, INC.
                                CCB BANCORP, INC.
                      (Name of Person(s) Filing Statement)

                           Common Stock, no par value
                         (Title of Class of Securities)

                                     (None)
                      (CUSIP Number of Class of Securities)

               Allen H. Blake                Thomas C. Erb, Esq.
               Senior Vice President         Lewis, Rice & Fingersh, L.C.
               First Banks, Inc.             500 North Broadway, Suite 2000
               11909 Olive Boulevard         St. Louis, Missouri 63102
               St. Louis, Missouri 63141     (314) 444-7600
               (314) 995-5700
       (Name, Address and Telephone Number of Person Authorized to Receive
       Notices and Communications on Behalf of Person(s) Filing Statement)

     This statement is filed in connection with (check the appropriate box):
 a. [ ] The filing of solicitation materials or an information statement 
        subject to Regulation 14A, Regulation 14C or Rule 13e-3(c) under the
        Securities Exchange Act of 1934.
 b. [ ] The filing of a registration statement under the Securities Act of 1933.
 c. [ ] A tender offer.
 d. [X] None of the above.

 Check the following box if the soliciting materials or information statement
 referred to in checking box (a) are preliminary copies: [ ]






Item 1.  Issuer and Class of Security Subject to the Transaction.

         (a) The name of the issuer of the class of equity security which is the
subject  of the Rule 13e-3  transaction  is QCB  Bancorp  (the  "Company").  The
address of the  Company is 4201 Long Beach  Boulevard,  Long  Beach,  California
90807.  The Company is the bank holding  company parent and sole  shareholder of
Queen City Bank, N.A., Long Beach, California ("Queen City Bank").


         (b) The  class of  securities  that is the  subject  of the Rule  13e-3
transaction  is the  Company's  common stock,  no par value per share  ("Company
Common").  As of November 30,  1995,  49,673,596  shares of Company  Common were
issued and  outstanding,  and there were 444 holders of record of Company Common
as of September 30, 1995.

     (c) There is currently no  established  market for shares of Company Common
(excluding limited or sporadic quotations).

         (d) The Company has paid no dividends with respect to shares of Company
Common during the past two years. The ability of the Company to pay dividends to
its  shareholders  is subject to the  restrictions  set forth in the  California
Corporation  Code (the "California  Code").  The California Code provides that a
corporation  may make a distribution to its  shareholders  if the  corporation's
retained  earnings equal at least the amount of the proposed  distribution.  The
California  Code further  provides that, in the event that  sufficient  retained
earnings are not available  for the proposed  distribution,  a  corporation  may
nevertheless make a distribution to its shareholders if it meets two conditions,
which generally are as follows:  (i) the  corporation's  assets equal at least 1
1/4 times its liabilities;  and (ii) the  corporation's  current assets equal at
least its current  liabilities or, if the average of the corporation's  earnings
before taxes on income and before interest  expense for the two preceding fiscal
years was less than the average of the  corporation's  interest expense for such
fiscal years, then the  corporation's  current assets equal at least 1 1/4 times
its current  liabilities.  As of December 31, 1994 and September  30, 1995,  the
Company reported  negative  retained  earnings and then did not meet these tests
and was not legally permitted to pay dividends. Upon conversion of the Debenture
(as defined  below),  the Company now has positive  retained  earnings and would
legally be permitted to pay a dividend to the extent of such retained earnings.

         The  Company  was also  unable to pay  dividends  because the source of
funds for such a dividend  would have had to come from a dividend  paid by Queen
City Bank to the Company.  Queen City Bank has been  restricted  from paying any
dividends by an agreement with the OCC,  although this  restriction has recently
been lifted. In addition, the Company's and Queen City Bank's policy has been to



retain earnings and not to pay dividends.  Further,  as a bank holding  company,
the  Company  is  subject  to the  supervision  and  regulation  of the Board of
Governors  of the Federal  Reserve  System and the Federal  Reserve  Bank of San
Francisco (the "Reserve Bank"). Due to the marginal financial condition of Queen
City Bank,  the Reserve  Bank,  by letter dated  September  30, 1994,  imposed a
number  of  restrictions  on the  activities  and  operations  of  the  Company,
including,  among  other  matters,  prohibiting  the  Company  from  paying  any
dividends or repurchasing any of its stock without prior Reserve Bank approval.

         (e) None of the  Company,  CCB  Bancorp,  Inc.,  Santa Ana,  California
("CCB") (which owns approximately  96.6% of the issued and outstanding shares of
Company  Common),  or First Banks,  Inc., St. Louis,  Missouri  ("First  Banks")
(which is the sole shareholder of CCB) has made an underwritten  public offering
of shares of Company  Common for cash  during  the past  three  years  which was
registered  under  the  Securities  Act of  1933  or  exempt  from  registration
thereunder pursuant to Regulation A.

         (f)  Pursuant to a Debenture  Purchase  and  Operating  Agreement  (the
"Debenture  Agreement"),  dated March 21, 1995, between First Banks and Company,
First  Banks  acquired,   on  July  21,  1995,  from  Company  and  subsequently
transferred  to CCB, a debenture  (the  "Debenture")  in the original  principal
amount of  $5,528,082.  The  Debenture,  together  with any  accrued  but unpaid
interest  thereon,  is convertible  into shares of Company Common at any time in
the sole  discretion of the holder thereof and at a conversion  price based upon
the book value per share of Company Common.  On November 30, 1995, CCB converted
$2.4 million of principal and accrued  interest of the Debenture at a conversion
price of $0.05 per share, into 48.0 million shares of Company Common.


Item 2.  Identity and Background.

         (a)  through (g) This  statement  is filed by First  Banks,  which is a
Missouri corporation, and CCB, which is a Delaware corporation. First Banks is a
registered bank and savings and loan holding  company with subsidiary  banks and
savings  associations located in California,  Illinois,  Missouri and Texas. The
address of First Banks is 135 North Meramec Avenue, Clayton, Missouri 63105. The
controlling  shareholders  of First Banks are (i) Mary W.  Dierberg and James F.
Dierberg,  II,  trustees under the living trust of James F. Dierberg,  II, dated
July 24, 1989, (ii) Mary W. Dierberg and Michael James Dierberg,  trustees under
the living trust of Michael James Dierberg,  dated July 24, 1989,  (iii) Mary W.
Dierberg  and Ellen C.  Dierberg,  trustees  under the living  trust of Ellen C.
Dierberg, dated July 17, 1992, and (iv) James F. Dierberg,  trustee of the James
F. Dierberg living trust,  dated October 8, 1985. Mr. James F. Dierberg and Mrs.



Mary W.  Dierberg  are husband  and wife,  and Messrs.  James F.  Dierberg,  II,
Michael  James  Dierberg  and Miss Ellen C.  Dierberg  are their  children  (the
"Dierberg Family").

         The directors and executive officers of First Banks are as follows:

     James F. Dierberg   Chairman of the Board of Directors,  President and 
                         Chief Executive Officer

     Allen H. Blake      Senior Vice President,  Chief Financial  Officer, 
                         Secretary and Director

     John A. Schreiber   Senior Vice President, Chief Lending Officer

     Thomas A. Bangert   Vice President,  Senior  Operations  Officer 

     Laurence J. Brost   Vice President, Controller

     Mark T. Turkcan     Senior Vice President, Retail and Mortgage Banking

     Donald W. Williams  Senior Vice President, Chief Credit Officer

     Donald Gunn, Jr.    Director

     George Markos       Director

         CCB is a registered  bank holding  company that owns 100% of the issued
and outstanding  common stock of First Bank & Trust,  Santa Ana,  California,  a
California-chartered bank ("First Bank & Trust"), and approximately 96.6% of the
issued and outstanding  common stock of the Company.  The address of CCB is 2900
South  Harbor  Boulevard,  Santa Ana,  California  92704.  All of the issued and
outstanding capital stock of CCB is owned by First Banks.

         The directors and executive officers of CCB are as follows:

         Donald W. Williams  Chairman of the Board of Directors, Chief Executive
                             Officer, President

         James F. Dierberg   Director

         Messrs. Williams and Dierberg are Directors of the Company

         The  information  required by this Item 2 with  respect to First Banks,
CCB, the Dierberg Family and each of the above-named  persons is attached hereto
as Exhibit 2, and is  incorporated  herein by this  reference.  The  information



disclosed in Exhibit 2 is included pursuant to General Instruction D to Schedule
13E-3.


Item 3.  Past Contacts, Transactions or Negotiations.

         On January 27, 1995,  the Company and First Banks  executed a letter of
intent under which First Banks agreed in principle to  contribute  $5,000,000 to
the Company in exchange for a convertible debenture to be issued by the Company.
The  transaction  was to take effect  pursuant to a  definitive  agreement to be
negotiated  between the  parties,  and, on March 21,  1995,  First Banks and the
Company executed the Debenture  Agreement.  The transaction  contemplated by the
Debenture  Agreement was subject to a number of  conditions,  which included the
requirement  that the Company obtain the approval of its  shareholders  and that
the parties  obtain the prior  regulatory  approval of the Board of Governors of
the  Federal  Reserve  System.  On July 21,  1995,  First  Banks and the Company
consummated the transactions  contemplated by the Debenture  Agreement,  and the
Company issued to First Banks the Debenture in the original  principal amount of
$5,528,082.  The  additional  $528,082  investment  represented  the  amount  of
principal and accrued  interest  outstanding  on two  debentures,  issued by the
Company and held by Raymond Heady and David Goren,  which were retired  pursuant
to the  Debenture  Agreement.  Messrs.  Heady and Goren  were  directors  of the
Company who resigned upon the closing of the  transactions  contemplated  by the
Agreement.

         The Debenture  bears  interest at 1 1/2% above the "Current Prime Rate"
(as defined below), adjusted quarterly, with a maximum rate of 10%. The "Current
Prime Rate" is defined as the rate  published in the "Money  Rates" table in the
Wall Street  Journal as the base rate on corporate  loans posted by at least 75%
of the nation's  thirty largest banks. If multiple prime rates are quoted in the
table,  the lowest prime rate will be the Current  Prime Rate. In the event that
the prime rate is no longer  published in the Money Rates table,  then the Board
of Directors of Company will choose a substitute  Current  Prime Rate based upon
comparable  information.  Interest is payable  when,  in the sole  discretion of
Company's  Board of Directors,  Company has sufficient  funds  available to make
such  payments,  and the  payments  would comply with all  applicable  legal and
regulatory requirements.  For the period beginning January 1, 1996, the interest
rate on the Debenture was 10%.

         The Debenture is not registered or  transferable  by the holder without
the prior  consent of Company,  except for certain  limited  transfer  rights to
affiliates  of First Banks.  On September  30,  1995,  First Banks  assigned the
Debenture to CCB.

         The Debenture,  together with any accrued but unpaid interest  thereon,
is convertible  into shares of Company Common at any time in the sole discretion



of its holder at a  conversion  price based upon the book value per share of the
Company  Common.  The initial  conversion  price of the  Debenture was $1.10 per
share, based on the September 30, 1994 book value of Company of $2.03 per share.
This conversion price adjusts  proportionately to the extent that the book value
of the Company Common  declines below $2.03 per share. As of September 30, 1995,
the book value of Company was ($0.28) per share.  In light of this negative book
value per share (which would have resulted, upon conversion of the Debenture, in
CCB   effectively   acquiring  100%  of  the  Company  Common  and  leaving  the
pre-existing  shareholders  of the  Company  with no value in their  shares) and
CCB's desire to convert a portion of the  Debenture to Company  Common,  CCB and
Company  agreed to  execute  an  Amendment  No. 1 to QCB  Bancorp  Debenture  on
November 15, 1995 (collectively with the Debenture,  the "Debenture") to set the
conversion  price at $0.05 per share if and when the book  value of the  Company
Common was equal to $0.00 or less. The Findley Group, Anaheim,  California ("The
Findley Group"),  an independent  consulting firm and investment banking company
specializing in the banking  industry,  rendered an opinion,  a copy of which is
attached  hereto as  Exhibit 3, that a  conversion  price of $0.05 per share was
fair,  from a  financial  point of view,  to the holders of Company  Common.  On
November 30, 1995,  CCB  converted  $2.4  million of the  principal  and accrued
interest on the Debenture into 48.0 million shares of Company Common,  resulting
in CCB owning 96.6% of the issued and outstanding shares of Company Common.

         None of the officers or  directors of First Banks or CCB have  acquired
any shares of Company  Common since  January 1, 1994,  the  commencement  of the
second full fiscal year  preceding the date of this Schedule  except as follows:
(1)  pursuant to a Stock  Option  Agreement,  dated  September  9, 1994,  by and
between the Company and Fred D. Jensen,  President and Chief Executive  Officer,
the Company  awarded Mr.  Jensen  options to purchase  30,000  shares of Company
Common at an exercise  price of $1.00 per share;  (2) pursuant to a Stock Option
Agreement,  dated  October 27, 1994,  by and between the Company and Terrance M.
McCarthy,  Executive  Vice  President  and Senior  Credit  Officer,  the Company
awarded Mr. Jensen  options to purchase  25,000  shares of Company  Common at an
exercise price of $1.22 per share;  and (3) on May 12, 1995, Mr. Jensen acquired
1,000 shares of Company  Common at a price of $1.00 per share for the purpose of
satisfying his obligation under federal banking law to own qualifying  shares of
Company  Common  in  connection  with his  service  as a member  of the board of
directors of Queen City Bank. Messrs.  Jensen and McCarthy are now directors and
officers of First Bank & Trust in addition to their service to the Company.  The
strike price of stock  options is  currently  well in excess of the current fair
value of Company Common.



Item 4.  Terms of the Transaction.

         At a meeting held on December  20, 1995,  the Board of Directors of CCB
adopted resolutions pursuant to section 1110 of the California Corporations Code
(the  "California  Code") and  section  253 of the  General  Corporation  Law of
Delaware  authorizing the "short-form"  merger of the Company with and into CCB.
At a meeting  also held on December  20,  1995,  the Board of  Directors  of the
Company adopted similar resolutions  approving the fairness of the consideration
to be received  for each share of Company  Common not owned by CCB.  Pursuant to
these  resolutions,  the Company and CCB have entered into an Agreement and Plan
of Merger,  dated December 20, 1995 (the "Merger Agreement") (a copy of which is
attached hereto as Exhibit 4),  providing for the merger of the Company with and
into CCB.

         Pursuant to the Merger  Agreement and the corporate  laws of California
and Delaware, the Company will merge with and into CCB (the "Merger"),  with CCB
being  the  surviving  entity  of the  Merger  and the  corporate  identity  and
existence  of  the  Company,   separate  and  apart  from  CCB,  will  cease  on
consummation of the Merger.  At the effective time of the Merger (the "Effective
Time") each share of Company Common issued and outstanding  immediately prior to
the  Effective  Time  and  held of  record  by  persons  other  than CCB will be
converted  into the right to receive  cash in the  amount of $0.06 (the  "Merger
Consideration").  At the Effective Time, all of the shares of Company Common, by
virtue of the Merger and without any action on the part of the holders  thereof,
will no longer be outstanding and will be canceled and retired and will cease to
exist, and each holder, other than CCB, of any certificate or certificates which
immediately  prior to the  Effective  Time  represented  outstanding  shares  of
Company Common (the  "Certificates")  will  thereafter  cease to have any rights
with  respect  to such  shares,  except the right of such  holders  to  receive,
without  interest,   the  Merger   Consideration  upon  the  surrender  of  such
Certificate or  Certificates to Boatmen's  Trust Company,  St. Louis,  Missouri,
which will act as the exchange agent (the "Exchange  Agent") in the Merger.  The
issued and outstanding  shares of the capital stock of CCB will be unaffected by
the Merger.


Item 5.  Plans or Proposals of the Issuer or Affiliate.

         As  described  above,  CCB has  determined  to cause the  merger of the
Company with and into CCB,  which will terminate the existence of the Company as
a separate entity and will, as an effect of the Merger,  terminate the Company's
obligation to file reports  under the Exchange  Act. CCB has also  determined to
cause the  merger of Queen City Bank with and into First Bank & Trust (the "Bank
Merger").  The Bank  Merger,  however,  will take place  after the Merger of the



Company  with  and into  CCB,  provided  the  Bank  Merger  has  received  prior
regulatory approval from the FDIC and California Department of Banking.


Item 6.  Source and Amounts of Funds or Other Consideration.

         CCB will finance the  acquisition  of the shares of Company  Common not
already held by CCB through  internal  sources.  No part of such funds is, or is
expected to be, directly or indirectly borrowed.

         CCB anticipates that it will incur expenses of approximately $25,000 in
connection  with the  Merger,  including  legal fees of  approximately  $10,000,
appraisal  fees  of  approximately  $6,500  and  printing  and  mailing  fees of
approximately $4,000.

         Item 7.  Purpose(s), Alternatives, Reasons and Effects.

         (a) The  objectives of CCB in causing the Merger are to (i) acquire the
entire equity interest in the Company and (ii) create  operational  efficiencies
and economies of scale by eliminating many of the duplicative administrative and
operational  expenses associated with maintaining separate corporate and banking
entities.  The Company  has  functioned  in the past as the holding  company for
Queen City Bank. This function now substantially  duplicates the function of CCB
but  provides  no benefit to First Banks and CCB;  it does,  however,  result in
certain costs that, in the absence of the minority shareholder  interest,  could
be eliminated.  These costs include costs associated with staff,  franchise tax,
audit expense and federal and state  securities law  compliance,  as well as the
necessity  of  maintaining  certain  corporate  procedures  such as  shareholder
meetings, separate year-end audits and communications with shareholders.

         The Merger will also  facilitate  the Bank Merger by causing Queen City
Bank and First Bank & Trust to become wholly owned subsidiaries of CCB. The Bank
Merger will also  create  operational  efficiencies  and  economies  of scale by
eliminating  many of the duplicative  administrative  and  operational  expenses
associated with maintaining separate banking entities. Queen City Bank and First
Bank & Trust operate in relatively close geographic proximity;  by merging these
banks, CCB and First Bank & Trust expect to realize significant savings.

         (b) and (c) CCB and the Company have  determined that a statutory short
form  merger  would be the most  efficient  method  of  achieving  the  purposes
discussed  above and that  delaying the Merger  beyond the first quarter of 1996
would  substantially  reduce the amount of cost savings that could  otherwise be
realized. The parties considered alternative means to accomplish the purposes of



the Merger but do not believe that alternative  structures would accomplish such
purposes in a timely and efficient manner. The primary  alternatives  considered
were a standard,  "long-form"  merger of the Company and CCB and a reverse stock
split. Each of theses alternatives is discussed briefly below.

         Long-Form  Merger.  A standard,  long-form  merger under the California
Code would require the approval of the  shareholders of the Company at a meeting
called for the purpose of considering such merger. As the long-form merger would
require  the  Company  to  undertake  the  expense of calling  and  holding  the
shareholders'  meeting to vote upon the  merger and the  results of the vote (in
light of CCB's ownership interest) would be a foregone  conclusion,  CCB and the
Company  determined to pursue a short-form  merger.  As discussed in more detail
below,  the right of the  shareholders of the Company to dissent from the Merger
remains available notwithstanding the lack of a shareholder vote thereon.

         Reverse  Stock Split.  In a reverse  stock  split,  the interest of the
Company's  minority  shareholders  would  be  acquired  by  CCB  pursuant  to an
amendment to the Company's  Certificate of Incorporation to reduce the number of
issued and outstanding  shares of Company Common such that all existing minority
shareholders  of the  Company  would  own less  than one full  share of  Company
Common.  CCB would  then  distribute  cash for the  resulting  fractional  share
interests. The necessary amendment to the Company's Certificate of Incorporation
would require the approval of the Company's shareholders.  As with the long-form
merger,  the Company  would be required to undertake  the expense of calling and
holding the  shareholders'  meeting to vote upon the merger,  and the results of
the vote (in light of CCB's ownership interest) would be a foregone  conclusion.
The shareholders of the Company,  however, would not have dissenters' rights. In
light of the expense of calling and holding the required  shareholders'  meeting
and the absence of any formalized  procedure to be followed by shareholders  who
may object to the reverse split, CCB and the Company determined not to undertake
a reverse stock split.

   
         (d) As described above, upon consummation of the Merger,  the corporate
identity and  existence of the Company, separate and apart from CCB, will cease,
and CCB will acquire the entire equity interest in the  Company  and  achieve 
the  purposes  of  the  Merger  described  above. Accordingly,  CCB  will  hold
a 100%  interest  in the net  book  value  and net earnings (losses) of the 
Company, which as of September 30, 1995 were $(470,000) and $(3,190,000),  
respectively, and as of December 31, 1995 were $2,207,000 and $(3,604,000),  
respectively. The improvement in operating results for the fourth quarter of 
1995 (although  still a loss of $414,000),  in comparison to the nine month 
period ended  September 30, 1995,  relates  primarily to a decrease in the



amount of the  required  provision  for loan losses for the three  months  ended
December 31, 1995. For the fourth quarter of 1995, this amount was $129,000,  in
comparison to an average of $583,000 for each of the preceding  three  quarters.
The increase in the net book value of the Company is  attributable  primarily to
the capital contribution from CCB of $2.4 million in connection with the partial
conversion of the Debenture and the resulting application of purchase accounting
adjustments in light of the 96.6% interest in the Company acquired in connection
with the  conversion.  In addition,  QCB incurred a net loss of $178,000 for the
period  subsequent to the  acquisition  of QCB for the month ended  December 31,
1995.  The excess cost over the net assets  acquired  was  $465,000 and is being
amortized over 10 years.
    

         CCB estimates  that, upon  consummation of the Merger,  it will achieve
savings within a range of approximately $200,000 to $400,000 annually.

         Also as described above, upon consummation of the Merger, each share of
Company Common issued and  outstanding  immediately  prior to the Effective Time
and held of record by persons other than CCB will be converted into the right to
receive  the Merger  Consideration.  The  following  description  of the federal
income  tax  consequences  of the  Merger is  included  solely  for the  general
information of the  shareholders of the Company.  The tax  consequences  for any
particular  shareholder  may be affected by matters not  discussed  herein,  and
shareholders  should  consult  their  personal tax advisors in  determining  the
consequences of the application of state and local tax law.

   
         The  conversion  of shares of Company  Common into the right to receive
the Merger  Consideration  pursuant to the Merger will be a taxable  transaction
for federal  income tax purposes.  Each holder of shares of Company  Common will
recognize gain or loss upon the surrender of that  shareholder's  Company Common
equal to the  difference,  if any,  between  (i) the sum of the cash  payment of
$0.06 per share  received in exchange for the shares of Company  Common and (ii)
that shareholder's tax basis in the shares of Company Common.  Holders of shares
of Company  Common who  exercise  their  right to dissent  from the Merger  will
recognize gain or loss equal to the difference,  if any,  between (i) the sum of
the cash payment  received by the  shareholder in exchange for his or her shares
of Company  Common upon a final  determination  of the fair market value of such
shares and (ii) that  shareholder's  tax basis in the  shares.  Any gain or loss
will be treated as a capital gain or loss if the Company  Common  exchanged  was
held as a capital asset in the hands of the shareholder.
    


         The cash  payments due to the holders of shares of Company  Common upon
the exchange  thereof pursuant to the Merger (other than certain exempt entities
and  persons)  will be  subject to a backup  withholding  tax at the rate of 31%
under federal income tax law unless certain requirements are met. Generally, the
Exchange  Agent will be required to deduct and withhold the tax on cash payments
due at the  Effective  Time if (i) the  shareholder  fails to furnish a taxpayer
identification number ("TIN" the TIN of an individual  shareholder is his or her
Social Security  number) to the Exchange Agent or fails to certify under penalty
of perjury that such TIN is correct;  (ii) the Internal  Revenue Service ("IRS")
notifies  the  Exchange  Agent  that the TIN  furnished  by the  shareholder  is
incorrect;  (iii) the IRS notifies the Exchange Agent that the  shareholder  has
failed to report interest,  dividends or original issue discount in the past; or
(iv) there has been a failure by the  shareholder  to certify  under  penalty of
perjury that such shareholder is not subject to the backup  withholding tax. Any
amounts  withheld by the Exchange Agent in collection of the backup  withholding
tax will reduce the federal income tax liability of the  shareholders  from whom
such tax was withheld.


Item 8.  Fairness of the Transaction.

         (a) The Company and CCB believe that the Merger is fair to shareholders
of the Company,  and the boards of directors of each of CCB and the Company have
unanimously  approved the Merger,  with no member of any of the foregoing boards
dissenting or abstaining from voting on the Merger.

   
         (b) The Company,  CCB and First Banks considered a number of factors in
determining the fairness of the Merger  Consideration.  The most  significant of
these  factors was the  conclusion  in the opinion of The Findley Group that the
fair value of the shares of Company  Common held by persons other than CCB would
be $0.06 per share. The Company,  CCB and First Banks consider The Findley Group
to be an experienced  analyst of the California banking market. In reviewing The
Findley Group's report,  the Company,  CCB and First Banks noted the conclusions
reached using (1) the "premium on deposits"  approach to valuing Queen City Bank
and (2) the "multiple of book value"  approach taking into account the Company's
and Queen City Bank's troubled financial  condition.  The Company, CCB and First
Banks  noted that the premium on  deposits  approach to valuing  Queen City Bank
would be  similar to  assessing  Queen City  Bank's  liquidation  value and that
valuing  the  Company  on the basis of the  liquidation  of Queen  City Bank was
reasonable  in light of the losses  incurred  by Queen City Bank and the Company
over the three most recent fiscal years that severely depleted the Company's and
Queen City Bank's net worth.

 

         The Company, CCB and First Banks also agreed with the conclusion of The
Findley Group that, in determining  the value of the Company,  the amount of the
Company's  liabilities  separate  from those of Queen City Bank  (primarily  the
remaining  unconverted  portion of the Debenture and the "Directors  Debentures"
discussed in the response to Item 10) should be deducted from the value of Queen
City Bank.

         In addition to the conclusions  contained in the opinion,  the Company,
CCB and First Banks reviewed certain additional factors, as follows:

         Market  value.  The  Company,  CCB  and  First  Banks  noted  that  the
historical market value of shares of Company Common since January 1, 1993
ranged,  after adjusting for stock splits and stock dividends  declared by the 
Company,  from a high of $3.25 per share in the second and third quarters of
1993 to a low of $0.50 in the third quarter of 1994.  It was also noted that, 
due to the very few transactions  in shares of Company Common during the past
year, it was  difficult  to assess the current  market  value of such shares
and that the most recent  price at which  shares of Company  Common were traded
was $1.00 per share,  although this  transaction took place for the sole 
purpose of satisfying regulatory  requirements  regarding Mr. Jensen's
qualifying shares as a director of Queen City Bank.  In light of the thinly  
traded  nature of shares of Company Common  and the fact that the  historical  
market  prices  of shares of  Company Common occurred prior to the inception of
the Company's financial  difficulties, the market value of shares of Company  
Common  (including  the market  values of such shares in the absence of 
proceeds of the Debenture purchase),  as indicated by trades of such shares in 
the seconday market, was not a significant factor in the determination of the
fairness of the Merger Consideration.

         Book  value.  The  Company,  CCB and First  Banks also  considered  the
historical and current book values of shares of Company Common  (including  book
values of such shares in the absence of proceeds of the Debenture purchase).  In
this  regard,  it was noted  that the book  value per  share of  Company  Common
declined  from $3.80 at December 31, 1993,  to $1.21 at December 31, 1994 and to
$(0.28) at September 30, 1995 (the most recent  quarter end prior to the partial
conversion  of the  Debenture).  Further,  although the book value  increased to



$0.05 as of December 31, 1995, the increase in such value is due almost entirely
to the  conversion  of $2.4  million of the  Debenture,  and the proceeds of the
Debenture  conversion  constitute  the entire net worth of the Company.  CCB and
First Banks note that, although the $0.06 per share Merger Consideration is only
slightly higher than the December 31, 1995 book value per share,  the book value
would  continue to be  negative if the  Debenture  had not been purchased and
and subsequently converted. The relationship of the Merger Consideration to the
book  value per share of  Company  Common  was a  significant  factor in the
determination by the Company,  CCB and First Banks of the fairness of the Merger
Consideration,  especially  when the book value per share is calculated  without
regard to the proceeds of the Debenture conversion.

         Price  per  share  paid by CCB.  The  final  factor  considered  by the
Company,  CCB  and  First  Banks  in  determining  the  fairness  of the  Merger
Consideration  was the  price  paid for  shares  of  Company  Common by CCB upon
partial  conversion  of the  Debenture.  In light of the negative  book value of
shares of Company  Common,  the  calculation of the  conversion  price per share
contained in the Debenture as originally issued by the Company would effectively
have given CCB the ability to convert the Debenture into 100% of Company Common,
leaving the public  shareholders  of the Company with no value for their shares.
CCB offered to mitigate this effect by setting the conversion price at $0.05 per
share if the book value per share of Company Common was less than $0.00.  It was
noted that the Merger Consideration of $0.06 per share was higher than the $0.05
per share  price at which CCB  converted  a portion  of the  Debenture and  was
also significantly  higher than the price at which CCB would have been entitled
to convert the Debenture had CCB not offered to adjust the  conversion  price. 
The relationship of the Merger Consideration to the price per share at which CCB
converted the Debenture was a  significant  factor in the  determination  by the
Company, CCB and First Banks of the fairness of the Merger Consideration.


         In reaching its determination as to the fairness of the Merger, none 
of the Company, First Banks or CCB assigned any relative or specific weights to
the foregoing  factors, and individual members of the boards of directors of 
these entities may have given differing weights to different factors.
    



   
         (c)  Section  1110  of  the  California   Code   expressly   authorizes
"short-form"   mergers  of  one  corporation  with  another  corporation  (or  a
subsidiary  thereof)  that  controls  at least  90% of the  stock  of the  first
corporation. Under such circumstances,  the merger may be effected pursuant to a
resolution  of the board of  directors of the parent  corporation  and without a
vote  of  the  shareholders  of  either  corporation.  The  minorityshareholders
of the Company, however, are afforded dissenters' rights. As such, the Merger 
has not been  structured  so that approval of at least a majority of the holders
of  Company  Common  other  than  CCB is  required.  CCB  also  notes  that  the
shareholders of the Company approved the Debenture Agreement and the issuance of
the Debenture  thereunder at the Company's 1995 Annual  Meeting of  Shareholders
(the  "Shareholders'  Meeting"),  which  was  held on May 23,  1995.  The  proxy
solicitation   materials   provided  to  shareholders  in  connection  with  the
Shareholders' Meeting disclosed that (i) if First Banks became the owner of more
than 90% of the Company Common, First Banks would be able to effect a short form
merger of the Company,  under section 1110 of the California  Code,  without the
approval of the minority  shareholders of the Company and (ii) the  shareholders
of the Company at the time of the  Shareholders'  Meeting  may not have  another
opportunity to vote upon the issue of whether the Company should be acquired.


         (d) A majority of the  directors  of QCB who are not  employees  of the
Company or affiliates of First Banks or CCB (the "Independent  Directors") voted
to retain The Findley Group to prepare a report  concerning  the fairness of the
Merger. The Independent  Directors did not retain The Findley Group or any other
person to act solely on behalf of  holders  of shares of Company  Common for the
purpose of negotiating the terms of the Merger.

         Although the terms of the Merger were not negotiated by a person acting
solely on behalf of unaffiliated  shareholders and will not be subject to a vote
of such  shareholders,  First  Banks and CCB believe the terms of the Merger are
fair to  shareholders  for the  reasons  set forth in the  response to Item 8(b)
above, including, in particular,  the conclusions set forth in the report of The
Findley Group.  First Banks and CCB also note that  shareholders  of the Company
have  the  right  to  dissent  from  the  Merger  notwithstanding  the lack of a
shareholder vote thereon.
    




         (e) A majority of Independent  Directors voted to approve the Merger at
the meeting of the Board of Directors of the Company on December 20, 1995.

         (f) First  Banks and CCB  believe  that no firm  offers for a merger or
other  extraordinary  transactions  with  respect to the Company  have been made
(other than the Merger) in the past 18 months.

Item 9.  Reports, Opinions, Appraisals and Certain Negotiations.

         (a) and (b) The  Independent  Directors  retained The Findley  Group to
provide an opinion as to the  fairness  to the  Company's  shareholders,  from a
financial point of view, of establishing  the conversion  price of the Debenture
at $0.05 per share and, in connection  therewith,  to provide a valuation to the
shares of Company Common not held by CCB. No  limitations  were imposed by First
Banks,  CCB or the  Company,  or any of their  affiliates,  with  respect to the
opinion to be rendered, although The Findley Group was not authorized to solicit
other  potential  purchasers for the Company or Queen City Bank. For The Findley
Group's services to the Company, the Company has agreed to pay The Findley Group
a fee of $6,500.

         The Findley  Group's  principals  and  affiliated  companies  have been
banking   consultants  in  California  since  1956.  The  sole  shareholder  and
Co-Director  of  The  Findley  Group,  Gary  Steven  Findley,  is  a  registered
investment  advisor  with  the  Commission  and  the  California  Department  of
Corporations and a practicing  attorney  specializing in the  representation  of
banking  institutions.  Mr.  Findley  also  edits The  Findley  Reports  and the
California  Banking  Newsletter and Directors'  Compass,  a newsletter  covering
mergers and acquisitions of California financial institutions. The Findley Group
and its  affiliates  have been a  principal  source  for  fairness  opinions  in
California banking transactions,  having provided, in the past five years, stock
valuation  opinions  and  consulting  services  in over 30 banking  transactions
involving   mergers,   acquisitions  and  changes  in  control.   No  principal,
staff-member,  or any affiliate of The Findley Group  currently  owns any shares
beneficially or of record of Company Common,  nor are such persons affiliated in
any way with the Company.

         The following summary of the Findley Group's report is qualified in its
entirety by reference to the full text of the report which is attached hereto as
Exhibit 8.

         The basic data  supporting  the opinions of the Findley Group are as of
September 30, 1995, supported with financial and operating information for Queen
City Bank and the  Company  as of  October  31,  1995.  The  Findley  Group also
reviewed the Debenture Agreement,  recent securities and bank regulatory filings
made by the Company and Queen City Bank,  reports of examination of the Bank and



the Company  prepared by the Office of the  Comptroller  of the Currency and the
Federal  Reserve  Bank  of  San  Francisco,   respectively,  and  certain  other
materials.  In addition, The Findley Group personnel have had conversations with
members of the senior management of the Company and Queen City Bank. The Findley
Group also reviewed Queen City Bank's  outstanding  loans and other assets,  the
status of any other bank regulatory  criticisms of Queen City Bank's  operations
and internal  controls,  and all other  factors  that could  inhibit or restrict
Queen City Bank in its operations or  performance  that would be relevant to The
Findley Group's analysis and valuation.

         In its opinion,  The Findley Group  observed that certain  factors that
influenced  the  pricing of bank  stock,  including  the recent  increase in the
failure of banking  institutions  operating  in  California,  the  authority  of
federal bank regulatory  agencies to influence and affect bank  operations,  and
the increase in costs  associated in complying  with federal  banking laws.  The
Findley  Group also  considered  the nature of the  business  of the Company and
Queen City Bank,  the  financial  history of Queen City Bank,  local and general
economic factors, regulatory restraints and handicaps imposed by federal banking
regulators, the current and future marketability of the Company's stock, and the
securities  market marketing  histories and experience of comparable banks, bank
holding companies and banking institutions.

         In  reaching  its  conclusion  as to the value of the shares of Company
Common held by unaffiliated shareholders of the Company, The Findley Group first
determined,  in light of the Company's  position as  essentially a shell company
whose only  significant  asset was the  capital  stock of Queen  City Bank,  the
reasonable  market  value  of Queen  City  Bank as a whole.  The  Findley  Group
employed three basic approaches to determine the acquisition value of Queen City
Bank: premium on deposits, multiple of equity return and multiple of book value.

   
         Premium on  Deposits.  The  premium  on  deposits  approach  treats the
approximate  market  value of the assets  and  deposit  liabilities  as added or
deducted  value factors to Queen City Bank's  capital  accounts.  This factor is
unique to banking and is primarily  identified  with a  liquidation  value.  The
Findley  Group  concluded,  using the  premium on  deposits  approach,  that the
acquisition value of Queen City Bank would be approximately $6,748,000.
    

         Multiple  of Equity  Return.  As the  Company  and Queen City Bank have
experienced a negative return on equity over the past several years, The Findley
Group concluded that the multiple of equity return approach could not be used as
part of a valuation of Queen City Bank.




         Multiple of Book Value.  The  multiple of book value  approach is based
upon the purchase prices and multiples of book values of comparable transactions
recently consummated or in the process of consummation. Recent bank acquisitions
in California  reviewed by The Findley Group indicated that the average multiple
of book value for banks was approximately  1.46 and the median was approximately
1.40.  The Findley Group  determined  that a multiple  factor of 1.45 would be a
fair  representation  of the current  values of sound,  healthy  and  profitable
banks.

         In light of Queen City Bank's troubled  financial  condition,  however,
The Findley Group also reviewed the stock acquisition prices paid for California
banks with loan and operating  problems and  determined  that such prices varied
between 0.33 and 1.10 as a multiple of book value. After comparing  acquisitions
of comparable  banks with classified  assets of over 100% of shareholder  equity
and loan loss reserves and a listing of market value to book value for financial
institutions with similar operating problems as the Company and Queen City Bank,
The Findley Group concluded that Queen City Bank, absent the significant capital
infusion  resulting from the issuance of the  Debenture,  would have no earnings
potential and would be a candidate for  receivership  and a complete loss of the
Company's  shareholders  equity and that a multiple of book value factor of 1.10
for Queen City Bank would be applicable  and  reasonable  due to its  condition.
Using this approach,  The Findley Group determined that the acquisition value of
Queen City Bank as of September 30, 1995 would be $6,501,000.

         Based upon the  evaluation of the three methods of valuation  described
above,  The Findley Group  concluded that the valuation of the entirety of Queen
City Bank would be approximately $6,700,000.  After taking into account the fact
that the Queen City Bank is the only  significant  asset of the  Company and the
extent of the Company's  liabilities  separate from those  liabilities  of Queen
City  Bank,  The  Findley  Group  concluded  that  the  value  of the  Company's
shareholders  equity is $2,865,000  and that the value of the shares held by the
unaffiliated  shareholders  of the Company would be 3.347% of such amount (i.e.,
the  approximate  pro  rata  interest  of such  shareholders  relative  to CCB's
approximate 96.6% interest),  or approximately  $96,000 or $0.06 per share after
the payment of all liabilities.

         (c) A copy  of the  report  of  The  Findley  Group  is  available  for
inspection and copying at the principal  executive  office of the Company,  4201
Long Beach Boulevard,  Long Beach,  California,  and at the principal  executive
office of CCB  Bancorp,  2900 South  Harbor  Boulevard,  Santa Ana,  California,
during regular business hours by any interested  shareholder of the Company or a
representative of such a shareholder who has been so designated in writing.


Item 10.  Interest in Securities of the Issuer.

         (a)  CCB  owns  of  record   48,000,000   shares  of  Company   Common,
representing  approximately  96.6% of the issued and outstanding  shares of such
stock.  In  addition,  CCB  continues  to hold the  unconverted  portion  of the
Debenture,  with a  principal  amount of  $3,329,516.43,  and First  Banks holds
additional  debentures acquired from certain directors of Company (the "Director
Debentures"),  with a  principal  amount of  $500,000  and  accrued  but  unpaid
interest  of  approximately  $46,164.  The  Director  Debentures  were issued by
Company in December  1994 and are  convertible  into  Company  Common at a price
based upon the book value per share of Company  Common.  Company does not have a
sufficient  number of authorized but unissued  shares of Company Common Stock to
permit the conversion of a material amount of the remaining, unconverted portion
of the Debenture or of the Director Debentures.

         (b) All  transactions  in the shares of the Company Common  effected by
First Banks and CCB during the past 60 days are  described  in the  responses to
Item 1(f), above.

Item 11. Contracts, Arrangements or Understandings With Respect to the Issuer's
         Securities.

         Other  than  as  described  in  this  transaction   statement  and  the
remaining,  unconverted  principal  amount of the  Debenture and the accrued but
unpaid interest  thereon,  there is no contract,  arrangement,  understanding or
relationship  (whether or not legally enforceable) in connection with the Merger
between  First  Banks or CCB,  any of the  directors  or  executive  officers or
shareholders  of First  Banks or CCB and any other  person  with  respect to any
securities of the Company.

     Item 12.  Present  Intention  and  Recommendation  of Certain  Persons With
Regard to the Transaction.

         (a) As the  transaction  discussed  herein will be a merger pursuant to
the corporation laws of the States of California and Delaware, all of the shares
of Company  Common  held by persons  other than CCB will be  converted  into the
right to receive  cash in the amount of $0.06 per share.  First Banks and CCB do
not anticipate that any of the directors or any executive  officer,  director or
affiliate of the Company will dissent from the Merger.

         (b) The Board of Directors of the Company,  including a majority of the
Independent Directors, have approved the Merger.

Item 13.  Other Provisions of the Transaction.


         (a) Under the  Chapter  13 of  California  Code (Cal. Corp. Code,
Title 1, Division 1, Chap. 13),  holders  of shares of Company  Common have the
right to dissent from the Merger and obtain  payment of




the value of their shares of Company Common.  If any such shareholder  wishes to
do so, he or she must make a written demand for purchase of his or her shares in
cash that is received by the Company or its transfer  agent within 30 days after
the mailing of a notice of the Merger  required under the  California  Code. The
demand must include a statement of the price which claimed to be the fair market
value of the shares of Company Common,  and certificates for such shares must be
delivered to the Company or its transfer  agent within the same 30 day period so
that the  certificate  may be  stamped  as  representing  dissenting  shares and
returned to the shareholder.  If the Company and the shareholder do not agree on
the price per share of Company  Common,  the  shareholder  must file suit in the
appropriate  California  superior  court for a  determination  of the price.  In
certain  cases,  the  corporation  can  be  required  to pay  the  shareholder's
attorneys and appraiser  fees. Such suit must be filed within 6 months after the
mailing of the notice described above. If the Company and the shareholder  agree
on a price or if a price is fixed by the court,  the shareholder  must surrender
his or her share certificate in order to receive payment for such shares.


         THE  FOREGOING  SUMMARY DOES NOT PURPORT TO BE A COMPLETE  STATEMENT OF
THE  PROVISIONS OF THE  CALIFORNIA  CORPORATIONS  CODE RELATING TO THE RIGHTS OF
DISSENTING  SHAREHOLDERS  OF QCB  BANCORP,  AND IS  QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO CHAPTER 13 OF THE CALIFORNIA  CORPORATIONS  CODE, WHICH IS ATTACHED
HERETO AS EXHIBIT 13.


         (b)  First  Banks  and CCB  have  not  made  any  arrangement  to allow
unaffiliated  shareholders to obtain access to corporate files of the Company or
to obtain  counsel or appraisal  services at the expense of First Banks,  CCB or
the Company.

         (c) The Merger does not contemplate the exchange of debt securities for
equity securities of the Company.

Item 14.  Financial Information.

         (a) The Company's  audited  financial  statements  for the fiscal years
ended  December  31,  1994 and  December  31,  1993 are  incorporated  herein by
reference  to the  Company's  Annual  Report  on Form  10-K for the  year  ended
December  31, 1994.  The  Company's  unaudited  balance  sheets and  comparative
year-to-date income statements and statements of cash flows and related earnings
per share  amounts for the period  ended  September  30,  1995 are  incorporated
herein  by  reference  to the  Company's  Quarterly  report on Form 10-Q for the
period  ended  September  30,  1995.  The  foregoing  filings of the Company are
incorporated  herein by reference pursuant to General  Instruction D to Schedule
13 E-3.


         The following  summary presents selected  consolidated  historical data
for the Company:


   

                                                   Year Ended December 31,
                                                    1995     1994     1993
                                                 (unaudited)
                                          (in thousands, except per share data)
                                                              

Income Statement
  Net interest income                              3,173     4,323     4,951
  Provision for possible
    loan losses                                    1,879     2,327     1,324
  Noninterest income                               1,153     1,503     2,659
  Noninterest expense                              6,119     6,968     7,388
  Net loss                                        (3,604)   (3,449)     (934)

Balance Sheet
  Investment securities                           10,781    12,046    14,255
  Loans, net                                      33,062    45,446    59,603
  Total assets                                    54,790    66,281    86,640
  Total deposits                                  48,171    62,890    79,578
  Shareholders' equity                             2,292     2,022     6,367

Per Share
  Average number of shares
    outstanding                                5,673,596 1,673,596  1,673,596
  Net loss per share                               (0.07)    (2.06)    (0.56)










                                              Nine Months Ended September 30,

                                                    1995     1994
                                                     (unaudited)
                                          (in thousands, except per share data)
                                                       

Income Statement
  Net interest income                               2,463    3,288
  Provision for possible
    loan losses                                     1,750    1,881
  Noninterest income                                  901    1,206
  Noninterest expense                               4,812    4,944
  Net loss                                         (3,190)  (2,295)

Balance Sheet
  Investment securities                            10,610   14,244
  Loans, net                                       35,977   48,921
  Total assets                                     58,176   77,552
  Total deposits                                   52,162   73,555
  Shareholders' equity                              (470)    3,379

Per Share
  Average number of shares
    outstanding                                1,673,596 1,673,596
  Net loss per share                               (1.91)    (1.36)

    


         The Company has  incurred a net loss of $3.6  million and $3.4  million
for the years ended December 31, 1995 and 1994,  respectively,  and $3.2 million
and  $2.3  million  for the nine  months  ended  September  30,  1995 and  1994,
respectively.  The fixed charges,  consisting of interest expense,  was $308,000
and $173,000 for the year ended  December 31, 1995 and for the nine months ended
September  30, 1995,  respectively.  The fixed  charges are not  significant  in
comparison to the net losses incurred for those same periods.  Accordingly,  the
ratio of earnings  (loss) to fixed  charges  has not been  provided as it is not
meaningful.

         The book value per share as of  December  31,  1994 was $1.21 and as of
September 30, 1995 was $(0.28).

         (b) As the Company will be the disappearing  entity in the Merger,  pro
forma data  disclosing the effect of the Merger on its balance sheet,  statement
of income,  earnings per share  amounts,  ratio of earnings to fixed charges and
book value per share is not provided.


Item 15.  Persons and Assets Employed, Retained or Utilized.

         (a) No officer,  employee, class of employees or corporate asset of the
Company has been or is proposed to be employed,  availed of or utilized by First
Banks, CCB or the Company in connection with the Merger.  Messrs. Fred D. Jensen
and Terrance M. McCarthy, both of whom are executive officers of the Company and
Queen  City  Bank,  have been  appointed  officers  and  members of the Board of
Directors of First Bank and Trust.

         (b) No persons  shall be  employed,  retained or  compensated  by First
Banks  or CCB,  or by any  person  on  behalf  of First  Banks  or CCB,  to make
solicitations or recommendations in connection with the Merger.

Item 16.  Additional Information.

         On July 31, 1995,  First Banks filed with the Commission a statement on
Schedule 13D reporting  consummation  of the  transactions  contemplated  by the
Debenture  Agreement and First Banks' acquisition of the Debenture.  On December
8, 1995,  First  Banks  filed with the  Commission  an  Amendment  No. 1 to such
Schedule 13D to report the conversion of a portion of the Debenture. The Company
files periodic reports and other information with the Commission pursuant to the
Securities Exchange Act of 1934 relating to its business,  financial  statements
and other  matters.  This  statement  and the  exhibits  thereto,  First  Banks'
statement on Schedule  13D, the Amendment No. 1 to Schedule 13D and the exhibits
thereto,  as well  as  reports  and  other  information  of the  Company  may be
inspected at the  Commission's  office at Room 1024,  Judiciary Plaza, 450 Fifth
Street, N.W., Washington, D.C. 20549 and the Commission's Regional Office in New
York (Suite 1300, 7 World Trade Center, New York, New York 10048), and copies of
such  material  can  be  obtained  from  the  public  reference  section  of the
Commission  at 450 Fifth  Street,  N.W.,  Washington,  D.C.  20549 at proscribed
rates.

Item 17.  Material to be Filed as Exhibits.
   Exhibit No.                                                Description
        2           Identity and Background of First Banks, Inc., CCB Bancorp, 
                    Inc. and Affiliates
        3           Opinion of The Findley Group on the Conversion Price of the
                    Debenture
        4           Agreement and Plan of Merger
        8           Opinion of the Findley Group on the Value of Shares of the
                    QCB Bancorp Common Stock
        13          Chapter 13, California Corporations Code
                                                      


                                   SIGNATURE

         After due inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this statement is true, complete and correct.


                                FIRST BANKS, INC.



                                                     By:/s/Laurence J. Brost
                                                     Name:Laurence J. Brost
                                                     Title:Controller

Date:  February 27, 1996


                                CCB BANCORP, INC.



                                                     By:/s/Allen H. Blake
                                                     Name: Allen H. Blake
                                                     Title:Secretary

Date:  February 27, 1996













                                                        

                                  Exhibit Index

Exhibit No.                  Description                            Page

         2             Identity and Background of First Banks,        *
                       Inc., CCB Bancorp, Inc. and Affiliates

         3             Opinion of The Findley Group on the            *
                       Conversion Price of the Debenture

         4             Agreement and Plan of Merger                   *

         8             Opinion of the Findley Group on the Value      *
                       of Shares of the QCB Bancorp Common Stock

         13            Chapter 13, California Corporations Code       *


- --------------------

* Previously filed.