U.S. SECURITIES AND EXCHANGE
                             COMMISSION Washington,
                                   D.C. 20549

                                    FORM 10-Q

[x]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      AND EXCHANGE ACT OF 1934

      For the quarterly period ended June 30, 2005

[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

      For the transition period from ___________________ to ____________________

                         Commission file number 0-22208

                               QCR HOLDINGS, INC.
             ------------------------------------------------------
             (Exact name of Registrant as specified in its charter)


           Delaware                                           42-1397595
- --------------------------------------------------------------------------------
(State or other jurisdiction of                      (I.R.S. Employer ID Number)
 incorporation or organization)


               3551 7th Street, Suite 204, Moline, Illinois 61265
               --------------------------------------------------
                    (Address of principal executive offices)


                                 (309) 736-3580
              ----------------------------------------------------
              (Registrant's telephone number, including area code)


Check whether the Registrant  (1) has filed all reports  required to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing  requirements for the past 90 days.
Yes [ x ] No [  ]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [ x ]

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common  stock as of the  latest  practicable  date:  As of August 1,  2005,  the
Registrant had outstanding 4,524,599 shares of common stock, $1.00 par value per
share.


                                       1





                       QCR HOLDINGS, INC. AND SUBSIDIARIES


                                      INDEX

                                                                           Page
                                                                          Number

Part I     FINANCIAL INFORMATION

           Item 1     Consolidated Financial Statements (Unaudited)

                      Consolidated Balance Sheets,
                      June 30, 2005 and December 31, 2004                      3

                      Consolidated Statements of Income,
                      For the Three Months Ended June 30, 2005 and 2004        4

                      Consolidated Statements of Income,
                      For the Six Months Ended June 30, 2005 and 2004          5

                      Consolidated Statements of Cash Flows,
                      For the Six Months Ended June 30, 2005 and 2004          6

                      Notes to Consolidated Financial Statements            7-11

           Item 2     Management's Discussion and Analysis of
                      Financial Condition and Results of Operations        12-29

           Item 3     Quantitative and Qualitative Disclosures                29
                      About Market Risk

           Item 4 Controls and Procedures                                     30

Part II    OTHER INFORMATION

           Item 1     Legal Proceedings                                       31

           Item 2     Unregistered Sales of Equity Securities and Use
                      of Proceeds                                             31

           Item 3     Defaults Upon Senior Securities                         31

           Item 4     Submission of Matters to a Vote of Security
                      Holders                                                 31

           Item 5     Other Information                                       31

           Item 6     Exhibits                                                31

           Signatures                                                         32


                                       2

                       QCR HOLDINGS, INC. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (UNAUDITED)
                       June 30, 2005 and December 31, 2004


                                                                June 30,      December 31,
                                                                  2005            2004
                                                             ------------------------------
                                                                        
ASSETS
Cash and due from banks ..................................   $  26,590,606    $  21,372,342
Federal funds sold .......................................      10,480,000        2,890,000
Interest-bearing deposits at financial institutions ......       1,617,766        3,857,563

Securities held to maturity, at amortized cost ...........         150,000          100,000
Securities available for sale, at fair value .............     153,824,503      149,460,886
                                                             ------------------------------
                                                               153,974,503      149,560,886
                                                             ------------------------------

Loans receivable held for sale ...........................       6,174,450        3,498,809
Loans receivable held for investment .....................     668,103,638      644,852,018
Less: Allowance for estimated losses on loans ............      (8,661,809)      (9,261,991)
                                                             ------------------------------
                                                               665,616,279      639,088,836
                                                             ------------------------------

Premises and equipment, net ..............................      23,537,595       18,100,590
Accrued interest receivable ..............................       4,238,604        4,072,762
Bank-owned life insurance ................................      16,843,794       15,935,000
Other assets .............................................      17,161,930       15,205,568
                                                             ------------------------------

        Total assets .....................................   $ 920,061,077    $ 870,083,547
                                                             ==============================
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Deposits:
  Noninterest-bearing ....................................   $ 103,981,616    $ 109,361,817
  Interest-bearing .......................................     491,734,639      478,653,866
                                                             ------------------------------
        Total deposits ...................................     595,716,255      588,015,683
                                                             ------------------------------

Short-term borrowings ....................................     112,356,529      104,771,178
Federal Home Loan Bank advances ..........................     118,112,717       92,021,877
Other borrowings .........................................       6,000,000        6,000,000
Junior subordinated debentures ...........................      25,775,000       20,620,000
Other liabilities ........................................       9,161,121        7,881,009
                                                             ------------------------------
        Total liabilities ................................     867,121,622      819,309,747
                                                             ------------------------------

STOCKHOLDERS' EQUITY
Common stock, $1 par value;  shares authorized 10,000,000        4,519,559        4,496,730
  June 2005 - 4,519,559 shares issued and outstanding,
  December 2004 - 4,496,730 shares issued and outstanding,
Additional paid-in capital ...............................      20,598,983       20,329,033
Retained earnings ........................................      27,684,207       25,278,666
Accumulated other comprehensive income ...................         136,706          669,371
                                                             ------------------------------
        Total stockholders' equity .......................      52,939,455       50,773,800
                                                             ------------------------------
        Total liabilities and stockholders' equity .......   $ 920,061,077    $ 870,083,547
                                                             ==============================


See Notes to Consolidated Financial Statements

                                       3


                       QCR HOLDINGS, INC. AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
                           Three Months Ended June 30



                                                                        2005           2004
                                                                   ----------------------------
                                                                             
Interest and dividend income:
  Loans, including fees ........................................   $ 10,084,216    $  8,024,411
    Securities:
      Taxable ..................................................      1,258,488         987,279
      Nontaxable ...............................................        140,006         144,289
    Interest-bearing deposits at financial institutions ........         28,213          66,757
    Federal funds sold .........................................         27,947           2,989
                                                                   ----------------------------
        Total interest and dividend income .....................     11,538,870       9,225,725
                                                                   ----------------------------

Interest expense:
  Deposits .....................................................      2,650,998       1,519,714
  Short-term borrowings ........................................        647,800         237,687
  Federal Home Loan Bank advances ..............................      1,010,319         860,472
  Other borrowings .............................................         87,587          10,172
  Junior subordinated debentures ...............................        385,170         578,868
                                                                   ----------------------------
        Total interest expense .................................      4,781,874       3,206,913
                                                                   ----------------------------

        Net interest income ....................................      6,756,996       6,018,812

Provision for loan losses ......................................       (147,418)        467,659
                                                                   ----------------------------
        Net interest income after provision for loan losses ....      6,904,414       5,551,153
                                                                   ----------------------------
Noninterest income:
  Merchant credit card fees, net of processing costs ...........        383,758         302,085
  Trust department fees ........................................        719,918         608,031
  Deposit service fees .........................................        396,297         407,764
  Gains on sales of loans, net .................................        351,042         406,435
  Securities gains, net ........................................             --          26,188
  Earnings on cash surrender value of life insurance ...........        140,235         240,550
  Investment advisory and management fees ......................        199,675         136,006
  Other ........................................................        243,953         252,353
                                                                   ----------------------------
        Total noninterest income ...............................      2,434,878       2,379,412
                                                                   ----------------------------

Noninterest expenses:
  Salaries and employee benefits ...............................      4,120,478       3,119,302
  Professional and data processing fees ........................        824,598         530,826
  Advertising and marketing ....................................        307,584         287,198
  Occupancy and equipment expense ..............................      1,022,246         790,760
  Stationery and supplies ......................................        164,238         132,247
  Postage and telephone ........................................        198,370         162,779
  Bank service charges .........................................        139,026         147,401
  Insurance ....................................................        153,687         125,073
  Other ........................................................        513,114         141,994
                                                                   ----------------------------
        Total noninterest expenses .............................      7,443,341       5,437,580
                                                                   ----------------------------

        Income before income taxes .............................      1,895,951       2,492,985
Federal and state income taxes .................................        633,428         821,773
                                                                   ----------------------------
        Net income .............................................   $  1,262,523    $  1,671,212
                                                                   ============================
Earnings per common share:
  Basic ........................................................   $       0.28    $       0.40
  Diluted ......................................................   $       0.27    $       0.39
  Weighted average common shares outstanding ...................      4,514,459       4,212,795
  Weighted average common and common equivalent ................      4,614,256       4,322,443
    shares outstanding

Cash dividends declared per common share .......................   $       0.04    $       0.04
                                                                   ============================

Comprehensive income ...........................................   $  1,434,067    $     84,736
                                                                   ============================

See Notes to Consolidated Financial Statements

                                       4


                       QCR HOLDINGS, INC. AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
                            Six Months Ended June 30


                                                            2005          2004
                                                         -------------------------
                                                                 
Interest and dividend income:
  Loans, including fees ..............................   $19,404,460   $15,492,896
  Securities:
    Taxable ..........................................     2,423,510     1,978,684
    Nontaxable .......................................       276,249       287,101
  Interest-bearing deposits at financial institutions         69,100       138,272
  Federal funds sold .................................        45,540         7,579
                                                         -------------------------
        Total interest and dividend income ...........    22,218,859    17,904,532
                                                         -------------------------

Interest expense:
  Deposits ...........................................     5,096,157     3,022,895
  Short-term borrowings ..............................     1,113,919       379,937
  Federal Home Loan Bank advances ....................     1,859,928     1,660,607
  Other borrowings ...................................       188,872        46,050
  Junior subordinated debentures .....................       714,648     1,000,293
                                                         -------------------------
        Total interest expense .......................     8,973,524     6,109,782
                                                         -------------------------

        Net interest income ..........................    13,245,335    11,794,750

 Provision for loan losses ...........................       153,788     1,324,500
                                                         -------------------------
        Net interest income after provision
        for loan losses ..............................    13,091,547    10,470,250
                                                         -------------------------

Noninterest income:
  Merchant credit card fees, net of processing costs .       802,717       841,283
  Trust department fees ..............................     1,455,061     1,288,835
  Deposit service fees ...............................       777,563       817,108
  Gains on sales of loans, net .......................       605,172       667,853
  Securities gains (losses), net .....................            --        26,188
  Earnings on cash surrender value of life insurance .       318,962       335,766
  Investment advisory and management fees ............       339,854       261,631
  Other ..............................................       652,024       499,484
                                                         -------------------------
        Total noninterest income .....................     4,951,353     4,738,148
                                                         -------------------------

Noninterest expenses:
  Salaries and employee benefits .....................     8,016,845     6,271,103
  Professional and data processing fees ..............     1,437,394       996,102
  Advertising and marketing ..........................       567,763       500,990
  Occupancy and equipment expense ....................     1,998,199     1,521,750
  Stationery and supplies ............................       312,016       269,192
  Postage and telephone ..............................       394,685       329,059
  Bank service charges ...............................       257,499       285,243
  Insurance ..........................................       306,842       225,567
  Loss on redemption of junior subordinated debentures            --       747,490
  Other ..............................................       904,803       380,172
                                                         -------------------------
        Total noninterest expenses ...................    14,196,046    11,526,668
                                                         -------------------------

        Income before income taxes ...................     3,846,854     3,681,730
Federal and state income taxes .......................     1,260,581     1,174,601
                                                         -------------------------
        Net income ...................................   $ 2,586,273   $ 2,507,129
                                                         =========================

Earnings per common share:
  Basic ..............................................   $      0.57   $       0.60
  Diluted ............................................   $      0.56   $       0.58
  Weighted average common shares outstanding .........     4,508,886      4,213,635
  Weighted average common and common equivalent ......     4,612,778      4,330,533
    shares outstanding

Cash dividends declared per common share .............   $      0.04   $       0.04
                                                         ==========================

Comprehensive income .................................   $ 2,053,608   $  1,107,340
                                                         ==========================

See Notes to Consolidated Financial Statements

                                       5



                       QCR HOLDINGS, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                            Six Months Ended June 30



                                                                             2005             2004
                                                                         ------------------------------
                                                                                     
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income ........................................................    $ 2,586,273       $ 2,507,129
  Adjustments to reconcile net income to net cash
    provided by operating activities:
    Depreciation ....................................................        892,541           685,551
    Provision for loan losses .......................................        153,788         1,324,500
    Amortization of offering costs on subordinated debentures .......          7,158            10,775
    Loss on redemption of junior subordinated debentures ............             --           747,490
    Amortization of premiums on securities, net .....................        314,922           578,330
    Investment securities gains, net ................................             --           (26,188)
    Loans originated for sale .......................................    (45,011,732)      (45,896,508)
    Proceeds on sales of loans ......................................     42,904,794        45,990,618
    Net gains on sales of loans .....................................       (605,172)         (667,853)
    Tax benefit of nonqualified stock options exercised .............         99,928           113,437
    Increase in accrued interest receivable .........................       (165,842)           (6,098)
    Increase in other assets ........................................     (1,607,882)       (4,049,784)
    Increase in other liabilities ...................................      1,278,326         1,485,264
                                                                        ------------------------------
        Net cash provided by operating activities ...................   $    847,102       $ 2,796,663
                                                                        ------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
  Net increase in federal funds sold ................................     (7,590,000)       (5,245,000)
  Net decrease in interest-bearing deposits at financial institutions      2,239,797           730,232
  Activity in securities portfolio:
    Purchases .......................................................    (34,740,620)      (31,993,964)
    Calls and maturities ............................................     28,548,500        25,848,001
    Paydowns ........................................................        612,666         1,002,010
  Activity in bank-owned life insurance:
    Purchases .......................................................       (589,812)      (11,950,717)
    Increase in cash value ..........................................       (318,982)         (321,680)
  Net loans originated and held for investment ......................    (24,005,590)      (69,360,755)
  Purchase of premises and equipment ................................     (6,329,546)       (2,676,872)
  Proceeds from sales of premises and equipment .....................             --             8,247
                                                                        ------------------------------
        Net cash used in investing activities .......................   $(42,173,587)      $(3,960,498)
                                                                        ------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
  Net increase (decrease) in deposit accounts .......................      7,700,572        (2,370,164)
  Net increase in short-term borrowings .............................      7,585,351        75,271,922
  Activity in Federal Home Loan Bank advances:
    Advances ........................................................     29,700,000        28,500,000
    Payments ........................................................     (3,609,160)       (8,103,948)
  Net decrease in other borrowings ..................................             --        (3,000,000)
  Proceeds from issuance of junior subordinated debentures ..........      5,155,000        20,620,000
  Redemption of junior subordinated debentures ......................             --       (12,000,000)
  Payment of cash dividends .........................................       (179,866)         (167,838)
  Payment of fractional shares on 3:2 stock split ...................             --            (2,549)
  Proceeds from issuance of common stock, net .......................        192,852            47,667
                                                                        ------------------------------
        Net cash provided by financing activities ...................   $ 46,544,749       $98,795,090
                                                                        ------------------------------

        Net increase in cash and due from banks .....................      5,218,264         7,631,255
Cash and due from banks, beginning ..................................     21,372,342        24,427,573
                                                                        ------------------------------
Cash and due from banks, ending .....................................   $ 26,590,606       $32,058,828
                                                                        ==============================

Supplemental disclosure of cash flow information,
  cash payments for:
  Interest ..........................................................   $  8,705,122       $ 6,200,693
                                                                        ==============================

  Income/franchise taxes ............................................   $    357,982       $   536,535
                                                                        ==============================

Supplemental schedule of noncash investing activities:
  Change in accumulated other comprehensive income,
    unrealized losses on securities available for sale, net .........   $   (532,665)      $(1,399,789)
                                                                        ==============================


See Notes to Consolidated Financial Statements

                                       6


Part I
Item 1
                               QCR HOLDINGS, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2005


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis  of  presentation:   The  accompanying  unaudited  consolidated  financial
statements have been prepared in accordance with accounting principles generally
accepted in the United States of America for interim  financial  information and
with the instructions to Form 10-Q. Accordingly, they do not include information
or footnotes necessary for a fair presentation of financial position, results of
operations  and changes in financial  condition in  conformity  with  accounting
principles  generally  accepted in the United  States of America.  However,  all
adjustments  that  are,  in the  opinion  of  management,  necessary  for a fair
presentation  have been included.  Any  differences  appearing  between  numbers
presented in financial  statements and management's  discussion and analysis are
due to rounding. Results for the periods ended June 30, 2005 are not necessarily
indicative of the results that may be expected for the year ending  December 31,
2005.

Certain amounts in the prior period financial statements have been reclassified,
with no effect on net  income  or  stockholders'  equity,  to  conform  with the
current period presentation.

Principles of consolidation:  The accompanying consolidated financial statements
include  the  accounts  of  QCR  Holdings,  Inc.  (the  "Company"),  a  Delaware
corporation, and its wholly owned subsidiaries, Quad City Bank and Trust Company
("Quad City Bank & Trust"),  Cedar Rapids Bank and Trust Company  ("Cedar Rapids
Bank & Trust"),  Rockford Bank and Trust Company ("Rockford Bank & Trust"), Quad
City Bancard, Inc. ("Bancard"),  and Quad City Liquidation Corporation ("QCLC").
All significant  intercompany  accounts and transactions have been eliminated in
consolidation.  The Company  also wholly owns QCR  Holdings  Statutory  Trust II
("Trust II"), QCR Holdings  Statutory Trust III ("Trust III"),  and QCR Holdings
Statutory  Trust IV ("Trust IV").  These three entities were  established by the
Company for the sole purpose of issuing trust preferred securities.  As required
by a ruling of the  Securities  and Exchange  Commission in December  2003,  the
Company's  equity  investments in these entities are not  consolidated,  but are
included in other assets on the consolidated  balance sheet for $776 thousand in
aggregate  at  June  30,   2005.   In  addition  to  these  eight  wholly  owned
subsidiaries,  the Company has an aggregate investment of $299 thousand in three
associated  companies,   Nobel  Electronic  Transfer,  LLC,  Nobel  Real  Estate
Investors,  LLC,  and Velie  Plantation  Holding  Company.  The Company owns 20%
equity  positions in each of these  associated  companies.  In June 2005,  Cedar
Rapids Bank & Trust  entered into a joint venture as a 50% owner of Cedar Rapids
Mortgage Company, LLC.

Stock-based  compensation  plans:  The  Company  accounts  for  its  stock-based
employee compensation plans under the recognition and measurement  principles of
APB  Opinion  No. 25,  Accounting  for Stock  Issued to  Employees,  and related
Interpretations.  No stock-based employee  compensation cost is reflected in net
income,  as all options granted under those plans had an exercise price equal to
the  market  value of the  underlying  common  stock on the date of  grant.  The
following  table  illustrates the effect on net income and earnings per share if
the Company had applied the fair value recognition  provisions of FASB Statement
No. 123,  Accounting  for  Stock-Based  Compensation,  to  stock-based  employee
compensation.

                                                  Three Months                Six Months
                                                  Ended June 30,             Ended June 30,
                                                2005         2004          2005          2004
                                            ----------------------------------------------------
                                                                          
Net income, as reported .................   $1,262,523    $1,671,212    $2,586,273    $2,507,129
  Deduct total stock-based employee
    compensation expense determined
    under fair value based method for all
    awards, net of related tax effects ..      (44,486)      (30,864)      (88,730)      (64,563)
                                            ----------------------------------------------------
        Net income ......................   $1,218,037    $1,640,348    $2,497,543    $2,442,566
                                            ====================================================
Earnings per share:
  Basic:
    As reported .........................   $     0.28    $     0.40    $     0.57    $     0.60
    Pro forma ...........................   $     0.27    $     0.39    $     0.55    $     0.58
  Diluted:
    As reported .........................   $     0.27    $     0.39    $     0.56    $     0.58
    Pro forma ...........................   $     0.26    $     0.38    $     0.54    $     0.57


                                       7


In  determining  compensation  cost using the fair value  method  prescribed  in
Statement  No. 123,  the value of each grant is estimated at the grant date with
the  following  weighted-average  assumptions  for grants  during the six months
ended June 30, 2005 and 2004:  dividend rate of 0.36% to 0.43%;  expected  price
volatility of 24.25% to 24.88%; risk-free interest rate based upon current rates
at the date of grants  (4.10% to 4.72% for stock  options and 0.95% to 2.47% for
the employee  stock  purchase  plan);  and expected  lives of 10 years for stock
options and 3 months to 6 months for the employee stock purchase plan.

NOTE 2 - EARNINGS PER SHARE

The following information was used in the computation of earnings per share on a
basic and diluted basis.

                                           Three months ended         Six months ended,
                                                 June 30,                 June 30,
                                         -------------------------------------------------
                                            2005         2004         2005        2004
                                         -------------------------------------------------
                                                                    
Net income, basic and diluted
  Earnings ...........................   $1,262,523   $1,671,212   $2,586,273   $2,507,129
                                         =================================================

Weighted average common shares
  Outstanding ........................    4,514,459    4,212,795    4,508,886    4,213,635

Weighted average common shares
  issuable upon exercise of stock
  options and under the
  employee stock purchase plan .......       99,797      109,648      103,892      116,898
                                         -------------------------------------------------
Weighted average common and
  common equivalent shares
  outstanding ........................    4,614,256    4,322,443    4,612,778    4,330,533
                                         =================================================


NOTE 3 - BUSINESS SEGMENT INFORMATION

Selected  financial  information on the Company's business segments is presented
as follows for the  three-month  and  six-month  periods ended June 30, 2005 and
2004, respectively.

                                     Three months ended               Six months ended
                                          June 30,                        June 30,
                                ------------------------------------------------------------
                                    2005            2004            2005           2004
                                ------------------------------------------------------------
                                                                    
Revenue:
  Commercial banking:
    Quad City Bank & Trust ..   $  9,122,038    $  8,196,704    $ 17,571,482    $ 15,812,914
    Cedar Rapids Bank & Trust      3,462,067       2,308,882       6,671,090       4,336,672
    Rockford Bank & Trust ...        161,973               0         218,960               0
  Credit card processing ....        445,135         348,057         918,115         932,735
  Trust management ..........        719,918         608,032       1,455,061       1,288,836
  All other .................         62,617         143,462         335,504         271,523
                                ------------------------------------------------------------
        Total revenue .......   $ 13,973,748    $ 11,605,137    $ 27,170,212    $ 22,642,680
                                ============================================================

Net income (loss):
  Commercial banking:
    Quad City Bank & Trust ..   $  1,425,682    $  1,683,680    $  2,788,696    $  2,810,881
    Cedar Rapids Bank & Trust        465,465         263,294         843,164         405,713
    Rockford Bank & Trust ...       (353,754)        (49,821)       (732,478)        (49,821)
  Credit card processing ....        119,466         100,536         237,022         345,399
  Trust management ..........        135,069         135,426         333,257         334,901
  All other .................       (529,405)       (461,903)       (883,388)     (1,339,944)
                                ------------------------------------------------------------
        Total net income ....   $  1,262,523    $  1,671,212    $  2,586,273    $  2,507,129
                                ============================================================


                                       8


NOTE 4 - COMMITMENTS AND CONTINGENCIES

In the normal course of business,  the Company's  subsidiary  banks make various
commitments and incur certain  contingent  liabilities that are not presented in
the  accompanying   consolidated  financial  statements.   The  commitments  and
contingent liabilities include various guarantees, commitments to extend credit,
and standby letters of credit.

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require  payment of a fee. Since many of the  commitments are expected to expire
without  being  drawn  upon,  the total  commitment  amounts do not  necessarily
represent  future  cash   requirements.   The  subsidiary  banks  evaluate  each
customer's  creditworthiness  on a case-by-case  basis. The amount of collateral
obtained,  if deemed  necessary by the banks upon extension of credit,  is based
upon management's credit evaluation of the counter-party. Collateral held varies
but may include accounts receivable, marketable securities, inventory, property,
plant and equipment, and income-producing commercial properties.

Standby  letters of credit are  conditional  commitments  issued by the banks to
guarantee the performance of a customer to a third party.  Those  guarantees are
primarily  issued to support  public and  private  borrowing  arrangements  and,
generally,  have terms of one year, or less. The credit risk involved in issuing
letters of credit is  essentially  the same as that  involved in extending  loan
facilities to customers.  The  subsidiary  banks hold  collateral,  as described
above,  supporting  those  commitments  if  deemed  necessary.  In the event the
customer does not perform in accordance with the terms of the agreement with the
third party,  the banks would be required to fund the  commitments.  The maximum
potential  amount of future  payments  the banks  could be  required  to make is
represented by the contractual  amount.  If the commitment is funded,  the banks
would be  entitled  to seek  recovery  from the  customer.  At June 30, 2005 and
December  31,  2004,  no amounts  were  recorded as  liabilities  for the banks'
potential obligations under these guarantees.

As of June 30,  2005  and  December  31,  2004,  commitments  to  extend  credit
aggregated were $278.5 million and $257.6 million,  respectively. As of June 30,
2005 and December 31, 2004,  standby,  commercial and similar  letters of credit
aggregated were $15.5 million and $12.7 million,  respectively.  Management does
not expect that all of these commitments will be funded.

The Company has also executed  contracts  for the sale of mortgage  loans in the
secondary  market in the amounts of $6.2 million and $3.5  million,  at June 30,
2005 and December 31, 2004,  respectively.  These  amounts are included in loans
held for sale at the respective balance sheet dates.

Residential  mortgage  loans sold to investors in the secondary  market are sold
with varying recourse provisions. Essentially, all loan sales agreements require
the repurchase of a mortgage loan by the seller in situations  such as breach of
representation,  warranty,  or covenant,  untimely document  delivery,  false or
misleading  statements,  failure to obtain  certain  certificates  or insurance,
unmarketability,  etc.  Certain loan sales  agreements  also contain  repurchase
requirements based on  payment-related  defects that are defined in terms of the
number of days/months  since the purchase,  the sequence  number of the payment,
and/or the number of days of payment  delinquency.  Based on the specific  terms
stated in the agreements of investors purchasing residential mortgage loans from
the Company's  subsidiary banks, the Company had $37.7 million and $35.6 million
of sold residential  mortgage loans with recourse  provisions still in effect at
June 30, 2005 and December 31, 2004, respectively.  The subsidiary banks did not
repurchase any loans from secondary  market  investors  under the terms of loans
sales  agreements  during the six months  ended June 30,  2005 or the year ended
December 31,  2004.  In the opinion of  management,  the risk of recourse to the
subsidiary  banks is not  significant,  and accordingly no liabilities have been
established related to such.

                                       9


During 2004,  Quad City Bank & Trust joined the Federal Home Loan Bank's  (FHLB)
Mortgage  Partnership  Finance  (MPF)  Program,  which  offers a  "risk-sharing"
alternative to selling residential  mortgage loans to investors in the secondary
market. Lenders funding mortgages through the MPF Program manage the credit risk
of the loans they originate.  The loans are subsequently  funded by the FHLB and
held within their portfolio, thereby managing the liquidity,  interest rate, and
prepayment risks of the loans. Lenders  participating in the MPF Program receive
monthly credit  enhancement  fees for managing the credit risk of the loans they
originate.  Any credit losses  incurred on those loans will be absorbed first by
private mortgage insurance,  second by an allowance established by the FHLB, and
third  by  withholding  monthly  credit  enhancements  due to the  participating
lender.  At June 30, 2005,  Quad City Bank & Trust had funded  $13.4  million of
mortgages  through the FHLB's MPF Program  with an attached  credit  exposure of
$267  thousand.  At December 31,  2004,  Quad City Bank & Trust had funded $11.7
million of  mortgages  through  the FHLB's MPF Program  with an attached  credit
exposure  of $240  thousand.  In  conjunction  with  its  participation  in this
program,  Quad City Bank & Trust had an  allowance  for  credit  losses on these
off-balance  sheet  exposures  of $47 thousand and $11 thousand at June 30, 2005
and December 31, 2004, respectively.

Bancard is subject to the risk of cardholder chargebacks and its merchants being
incapable of refunding the amount charged back.  Management attempts to mitigate
such risk by regular  monitoring of merchant activity and in appropriate  cases,
holding cash  reserves  deposited by the  merchant.  In August of 2004,  Bancard
began making  monthly  provisions  to an allowance for  chargeback  losses in an
amount equal to 5 basis points of the month's  dollar volume of merchant  credit
card activity.  For the six months ended June 30, 2005,  monthly provisions were
made  totaling  $28  thousand.  A $73 thousand  reversal to a specific  merchant
reserve  more than offset  these  provisions.  At June 30, 2005 and December 31,
2004,  Bancard  had a  merchant  chargeback  reserve of $119  thousand  and $164
thousand, respectively. Management will continually monitor merchant credit card
activity and Bancard's level of the allowance for chargeback losses.

The  Company  also  has  a  limited   guarantee  to  MasterCard   International,
Incorporated,  which is backed  by a $750  thousand  letter  of credit  from The
Northern Trust Company. As of June 30, 2005 and December 31, 2004, there were no
significant pending liabilities.

NOTE 5 - JUNIOR SUBORDINATED DEBENTURES

In June 1999,  the Company  issued  1,200,000  shares of 9.2%  cumulative  trust
preferred securities through a newly formed subsidiary,  Trust I, which used the
proceeds  from the sale of the trust  preferred  securities  to purchase  junior
subordinated  debentures of the Company.  These securities were $12.0 million at
December  31,  2003.  In  February  2004,  the  Company  issued,  in  a  private
transaction,  $12.0 million of fixed/floating  rate capital  securities and $8.0
million  of  floating   rate  capital   securities   through  two  newly  formed
subsidiaries,  Trust II and Trust III,  respectively.  The securities  issued by
Trust II and Trust III mature in thirty years. The  fixed/floating  rate capital
securities are callable at par after seven years,  and the floating rate capital
securities are callable at par after five years. The fixed/floating rate capital
securities have a fixed rate of 6.93%,  payable  quarterly,  for seven years, at
which  time they have a  variable  rate based on the  three-month  LIBOR,  reset
quarterly,  and the floating rate capital  securities have a variable rate based
on the three-month LIBOR, reset quarterly, with the rate currently set at 6.34%.
Trust II and Trust III used the  proceeds  from the sale of the trust  preferred
securities,  along  with  the  funds  from  their  equity,  to  purchase  junior
subordinated  debentures of the Company in the amounts of $12.4 million and $8.2
million, respectively.  These securities were $20.0 million in aggregate at June
30, 2005.  On June 30,  2004,  the Company  redeemed  the $12.0  million of 9.2%
cumulative trust preferred  securities  issued by Trust I in 1999.  During 2004,
the Company  recognized a loss of $747 thousand on the redemption of these trust
preferred  securities  at their  earliest  call date,  which  resulted  from the
one-time  write-off of unamortized costs related to the original issuance of the
securities in 1999.

On May 5, 2005,  the Company  announced the issuance of $5.0 million of floating
rate capital  securities  of QCR  Holdings  Statutory  Trust IV. The  securities
represent the undivided  beneficial  interest in Trust IV, which was established
by the Company for the sole purpose of issuing the Trust  Preferred  Securities.
The Trust Preferred  Securities were sold in a private  transaction  exempt from
registration  under  the  Securities  Act of  1933,  as  amended  and  were  not
registered under the Act.

                                       10


The  securities  issued by Trust IV mature in thirty years,  but are callable at
par after five years. The Trust Preferred  Securities have a variable rate based
on the three-month LIBOR,  reset quarterly,  with the current rate set at 5.40%.
Interest is payable  quarterly.  Trust IV used the $5.0 million of proceeds from
the sale of the Trust Preferred Securities, in combination with $155 thousand of
proceeds from its own equity,  to purchase  $5.2 million of junior  subordinated
debentures of the Company.  The Company treats these issuances as Tier 1 capital
for regulatory capital purposes, subject to current established limitations. The
Company incurred no issuance costs as a result of the  transaction.  The Company
used the net proceeds for general corporate  purposes,  including the paydown of
its other borrowings.

NOTE 6 - RECENT ACCOUNTING DEVELOPMENTS

On September 30, 2004, the Financial  Accounting Standards Board ("FASB") issued
FASB Staff Position ("FSP") Emerging Issues Task Force ("EITF") Issue No. 03-1-1
delaying the effective  date of paragraphs  10-20 of EITF 03-1,  "The Meaning of
Other-Than-Temporary  Impairment and Its  Application  to Certain  Investments",
which provides  guidance for determining the meaning of  "other-than-temporarily
impaired" and its application to certain debt and equity  securities  within the
scope of SFAS No. 115,  "Accounting  for Certain  Investments in Debt and Equity
Securities",  and investments  accounted for under the cost method. The guidance
requires that investments which have declined in value due to credit concerns or
solely   due   to   changes   in   interest    rates   must   be   recorded   as
other-than-temporarily  impaired  unless the Company can assert and  demonstrate
its intention to hold the security for a period of time  sufficient to allow for
a recovery of fair value up to or beyond the cost of the investment  which might
mean  maturity.  On June 29, 2005,  the Board decided not to provide  additional
guidance on the meaning of  other-than-temporary  impairment,  but  directed the
staff to  issue  proposed  FSP EITF  03-1-a,  "Implementation  Guidance  for the
Application  of  Paragraph 16 of EITF Issue No.  03-1," as final.  The final FSP
will  supersede  EITF  Issue No.  03-1,  "The  Meaning  of  Other-Than-Temporary
Impairment and Its Application to Certain Investments," and EITF Topic No. D-44,
"Recognition  of  Other-Than-Temporary  Impairment  upon the  Planned  Sale of a
Security  Whose Cost Exceeds Fair Value." The final FSP (retitled FSP FAS 115-1,
"The Meaning of  Other-Than-Temporary  Impairment and Its Application to Certain
Investments")  will replace the guidance set forth in paragraphs  10-18 of Issue
03-1 with references to existing other-than-temporary  impairment guidance, such
as FASB  Statement  No. 115,  "Accounting  for Certain  Investments  in Debt and
Equity  Securities",  SEC Staff  Accounting  Bulletin  No. 59,  "Accounting  for
Noncurrent  Marketable Equity  Securities",  and APB Opinion No. 18, "The Equity
Method of Accounting for Investments in Common Stock." FSP FAS 115-1 will codify
the guidance  set forth in EITF Topic D-44 and clarify  that an investor  should
recognize an impairment  loss no later than when the  impairment is deemed other
than temporary,  even if a decision to sell has not been made. The Board decided
that  FSP FAS  115-1  would be  effective  for  other-than-temporary  impairment
analysis  conducted in periods beginning after September 15, 2005. The finalized
FSP is expected to be issued in August  2005.  Management  continues  to closely
monitor  and  evaluate  how the  provisions  of EITF 03-1 and FSP FAS 115-1 will
affect the Company.

In December 2004, FASB published  Statement No. 123 (revised 2004),  Share-Based
Payment ("FAS 123(R)") FAS 123(R) requires that the  compensation  cost relating
to share-based payment transactions,  including grants of employee stock options
and shares under  employee  stock  purchase  plans,  be  recognized in financial
statements.  That cost will be measured based on the fair value of the equity or
liability   instruments   issued.   FAS  123(R)  permits  entities  to  use  any
option-pricing  model that meets the fair value objective in the Statement.  The
Statement  was  originally  effective at the  beginning of the  Company's  third
quarter in 2005,  however,  in April  2005 the  adoption  of a new rule,  by the
Securities and Exchange  Commission,  changed the dates for compliance with this
standard.  The Company will now be required to implement  Statement  No.  123(R)
beginning January 1, 2006.

As of the  effective  date,  the Company  will have the option of  applying  the
Statement using a modified prospective  application or a modified  retrospective
application.  Under the prospective method compensation cost would be recognized
for (1) all awards  granted  after the  required  effective  date and for awards
modified, cancelled, or repurchased after that date and (2) the portion of prior
awards for which the requisite  service has not yet been rendered,  based on the
grant-date fair value of those awards calculated for pro forma disclosures under
SFAS 123. Under the retrospective  application method compensation cost would be
recognized  as in (1)  above  and  (2)  for  prior  periods  would  be  restated
consistent  with the pro forma  disclosures  required for those  periods by SFAS
123. The Company has not yet made a decision on which method of  application  it
will elect.

The impact of this  Statement on the Company after the effective date and beyond
will  depend  upon  various  factors,  among them being the future  compensation
strategy.  The SFAS 123 pro forma  compensation costs presented in the footnotes
to  the  financial   statements  have  been  calculated  using  a  Black-Scholes
option-pricing  model and may not be  indicative  of  amounts,  which  should be
expected in future periods.

                                       11


Part I
Item 2

                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


GENERAL

QCR Holdings, Inc. is the parent company of Quad City Bank & Trust, Cedar Rapids
Bank & Trust, Rockford Bank & Trust, and Quad City Bancard, Inc.

Quad  City  Bank &  Trust  and  Cedar  Rapids  Bank & Trust  are  Iowa-chartered
commercial banks, and Rockford Bank & Trust is an Illinois-chartered  commercial
bank.  All are members of the Federal  Reserve System with  depository  accounts
insured to the maximum amount permitted by law by the Federal Deposit  Insurance
Corporation.  Quad City Bank & Trust  commenced  operations in 1994 and provides
full-service  commercial and consumer  banking,  and trust and asset  management
services to the Quad City area and adjacent communities through its five offices
that are located in Bettendorf and Davenport,  Iowa and Moline,  Illinois. Cedar
Rapids  Bank & Trust  commenced  operations  in 2001 and  provides  full-service
commercial and consumer banking service to Cedar Rapids and adjacent communities
through its new main office  located on First Avenue in downtown  Cedar  Rapids,
Iowa and its  recently  opened  branch  facility  located on  Council  Street in
northern  Cedar Rapids.  Rockford Bank & Trust  commenced  operations in January
2005 and  provides  full-service  commercial  and  consumer  banking  service to
Rockford  and  adjacent  communities  through  its office  located  in  downtown
Rockford.

Bancard  provides  merchant  and  cardholder  credit card  processing  services.
Bancard  currently  provides  credit card processing for its local merchants and
agent banks and for cardholders of the Company's subsidiary banks.

OVERVIEW

Net income for the first six months of 2005 was $2.6  million as compared to net
income of $2.5  million  for the same period in 2004,  a slight  increase of $79
thousand,  or 3%. Basic and diluted  earnings per share for the first six months
of 2005 were $0.57 and $0.56,  respectively,  compared  to $0.60 basic and $0.58
diluted  earnings per share for the first six months of 2004. For the six months
ended June 30, 2005,  total revenue  experienced  an improvement of $4.5 million
when compared to the same period in 2004.  Contributing  to this 20% improvement
in  revenue  for the  Company  were  increases  in net  interest  income of $1.5
million,  or 12%,  and in  noninterest  income  of $213  thousand,  or 5%.  Also
positively  impacting earnings was a decline in the provision for loan losses of
$1.2  million,  or 88%.  The first six months of 2005  reflected  a  significant
increase in  noninterest  expense of $2.7 million,  or 23%, when compared to the
same period in 2004, which included a first quarter loss of $747 thousand on the
redemption  of junior  subordinated  debentures.  The  increase  in  noninterest
expense was  predominately  due to  anticipated  increases in both personnel and
facilities  costs,  as the  subsidiary  banks opened four new banking  locations
during  2005.  In summary,  the solid growth in revenue  experienced  during the
first six months of 2005,  in  combination  with the reduced  provision for loan
losses, more than offset the year-to-year increase in noninterest expense, which
resulted  primarily  from four new banking  locations  and the start-up of a new
charter,  causing  net  income in the  first  half of 2005 to  maintain  a level
roughly equivalent to that in the first half 2004.

Net income for the second  quarter of 2005 was $1.3  million as  compared to net
income of $1.7 million for the same period in 2004, a decrease of $409 thousand,
or 24%. Basic and diluted earnings per share for the second quarter of 2005 were
$0.28 and  $0.27,  respectively,  compared  to $0.40  basic  and  $0.39  diluted
earnings  per share for the second  quarter of 2004.  For the three months ended
June 30, 2005,  total revenue  experienced  an  improvement of $2.4 million when
compared to the same period in 2004.  Contributing  to this 20%  improvement  in
revenue for the Company were increases in net interest  income of $738 thousand,
or 12%,  and in  noninterest  income of $55  thousand,  or 2%.  Also  positively
impacting earnings was a marked decline in the provision for loan losses of $615
thousand,  or 132%. The second quarter of 2005 reflected a significant  increase
in noninterest expense of $2.0 million, or 37%, when compared to the same period
in  2004.  The  increase  in  noninterest   expense  was  predominately  due  to
anticipated  increases in both personnel and facilities costs, as the subsidiary
banks  opened four new banking  locations  during  2005.  In summary,  the solid
growth in revenue  experienced  during the second  quarter of 2005 nearly offset
the year-to-year increase in noninterest expense,  which resulted primarily from
four new banking  locations,  allowing the  maintenance  of second  quarter core
earnings  from one  year  ago,  after an  adjustment  of $326  thousand  for the
quarter's start-up losses incurred by Rockford Bank & Trust.

                                       12


The Company's  operating  results are derived largely from net interest  income.
Net interest income is the difference between interest income,  principally from
loans and investment securities, and interest expense, principally on borrowings
and customer  deposits.  Changes in net interest  income  result from changes in
volume,  net  interest  spread and net  interest  margin.  Volume  refers to the
average   dollar  levels  of   interest-earning   assets  and   interest-bearing
liabilities.  Net interest  spread refers to the difference  between the average
yield  on  interest-earning  assets  and the  average  cost of  interest-bearing
liabilities.  Net interest  margin refers to the net interest  income divided by
average  interest-earning assets and is influenced by the level and relative mix
of interest-earning assets and interest-bearing liabilities.

The Company realized a 0.06% decrease in its net interest spread, declining from
3.12% for the three  months  ended June 30,  2004 to 3.06% for the three  months
ended June 30, 2005.  The average  yield on  interest-earning  assets  increased
0.48% for the three months ended June 30, 2005 when  compared to the same period
ended June 30,  2004.  At the same time,  the average  cost of  interest-bearing
liabilities  increased  0.54%. The narrowing of the net interest spread resulted
in a 0.07% reduction in the Company's net interest margin.  For the three months
ended June 30, 2005, the net interest margin was 3.33% compared to 3.40% for the
same period in 2004. The net interest  margin of 3.33% for the second quarter of
2005 was an increase from that experienced in the first quarter of 2005,  during
which the net interest margin was 3.26%.

The Company realized a 0.09% decrease in its net interest spread, declining from
3.11% for the six months  ended June 30, 2004 to 3.02% for the six months  ended
June 30, 2005. The average yield on interest-earning  assets increased 0.33% for
the six months  ended June 30, 2005 when  compared to the same period ended June
30, 2004.  At the same time,  the average cost of  interest-bearing  liabilities
increased  0.42%.  The narrowing of the net interest  spread resulted in a 0.13%
reduction in the  Company's net interest  margin.  For the six months ended June
30,  2005,  the net  interest  margin was 3.29%  compared  to 3.42% for the same
period in 2004.  Management constantly monitors and manages net interest margin.
From a profitability standpoint, an important challenge for the subsidiary banks
is the  maintenance  of  their  net  interest  margins.  Management  continually
addresses  this issue with the use of  alternative  funding  sources and pricing
strategies.

                                       13


    Consolidated Average Balance Sheets and Analysis of Net Interest Earnings

                                                                           For the six months ended June 30,
                                                   -----------------------------------------------------------------------------
                                                                   2005                                     2004
                                                   -----------------------------------------------------------------------------
                                                                 Interest       Average                   Interest     Average
                                                   Average        Earned        Yield or    Average       Earned       Yield or
                                                   Balance        or Paid         Cost      Balance       or Paid        Cost
                                                  -----------------------------------------------------------------------------
                                                                                                    
ASSETS
Interest earnings assets:
Federal funds sold ............................   $   3,885       $    46         2.37%     $   4,975           8        0.32%
Interest-bearing deposits at
  financial institutions ......................       4,109            69         3.36%        11,369         138        2.43%
Investment securities (1) .....................     151,060         2,842         3.76%       126,163       2,414        3.83%
Gross loans receivable (2) ....................     654,400        19,404         5.93%       555,271      15,493        5.58%
                                                  -----------------------                   ---------------------

        Total interest earning assets .........   $ 813,454        22,361         5.50%     $ 697,778      18,053        5.17%

Noninterest-earning assets:
Cash and due from banks .......................   $  28,522                                 $  30,652
Premises and equipment ........................      20,954                                    12,975
Less allowance for estimated losses on loans ..      (9,164)                                   (9,325)
Other .........................................      36,334                                    29,967
                                                  ---------                                 ---------
        Total assets ..........................   $ 890,099                                 $ 762,047
                                                  =========                                 =========

LIABILITIES AND
  STOCKHOLDERS' EQUITY
Interest-bearing liabilities:
Interest-bearing demand deposits ..............   $ 170,741           944         1.11%     $ 171,058         641        0.75%
Savings deposits ..............................      16,887            30         0.36%        14,816          24        0.32%
Time deposits .................................     297,804         4,122         2.77%       206,965       2,358        2.28%
Short-term borrowings .........................     109,724         1,114         2.03%        82,554         380        0.92%
Federal Home Loan Bank advances ...............      98,526         1,860         3.78%        87,950       1,660        3.77%
Junior subordinated debentures ................      21,909           714         6.52%        25,965       1,000        7.70%
Other borrowings ..............................       9,125           189         4.14%         3,375          46        2.73%
                                                  -----------------------                   ---------------------
        Total interest-bearing
        liabilities ...........................   $ 724,715         8,973         2.48%     $ 592,683       6,109        2.06%

Noninterest-bearing demand ....................   $ 106,116                                 $ 115,378
Other noninterest-bearing
  liabilities .................................       7,585                                    11,778
Total liabilities .............................     838,415                                   719,839
Stockholders' equity ..........................      51,684                                    42,208
                                                  ---------                                 ---------
        Total liabilities and
        stockholders' equity ..................   $ 890,099                                 $ 762,047
                                                  =========                                 =========
Net interest income ...........................                   $13,388                                 $11,944
                                                                  =======                                 =======
Net interest spread ...........................                                   3.02%                                  3.11%
                                                                                 ======                                 ======

Net interest margin ...........................                                   3.29%                                  3.42%
                                                                                 ======                                 ======
Ratio of average interest earning
  assets to average interest-
  bearing liabilities .........................     112.24%                                   117.73%
                                                  =========                                 =========
<FN>
(1)  Interest  earned  and  yields  on  nontaxable   investment  securities  are
     determined  on a tax  equivalent  basis  using a 34% tax rate in each  year
     presented.

(2)  Loan fees are not material  and are included in interest  income from loans
     receivable.
</FN>


                                       14


    Consolidated Average Balance Sheets and Analysis of Net Interest Earnings


                                                                       For the three months ended June 30,
                                                   ----------------------------------------------------------------------------
                                                                    2005                                  2004
                                                   --------------------------------------   -----------------------------------
                                                   Interest       Average                               Interest       Average
                                                   Average        Earned         Yield or   Average      Earned        Yield or
                                                   Balance        or Paid          Cost     Balance     or Paid          Cost
                                                   ----------------------------------------------------------------------------
                                                                                                     
ASSETS
Interest earnings assets:
Federal funds sold .............................   $   4,359     $      28         2.57%    $   5,581   $       3        0.22%
Interest-bearing deposits at
 financial institutions ........................       2,686            28         4.17%       11,781          67        2.27%
Investment securities (1) ......................     153,116         1,471         3.84%      126,506       1,206        3.81%
Gross loans receivable (2) .....................     660,877        10,084         6.10%      573,781       8,024        5.59%
                                                   -----------------------                  ---------------------
        Total interest earning assets ..........   $ 821,038        11,611         5.66%    $ 717,649       9,300        5.18%

Noninterest-earning assets:
Cash and due from banks ........................   $  28,590                                $  31,678
Premises and equipment .........................      22,314                                   13,473
Less allowance for estimated losses on losses         (8,905)                                  (9,677)
Other ..........................................      38,572                                   33,773
                                                   ---------                                ---------
        Total assets ...........................   $ 901,609                                $ 786,896
                                                   =========                                =========

LIABILITIES AND
  STOCKHOLDERS' EQUITY
Interest-bearing liabilities:
Interest-bearing demand deposits ...............   $ 170,206           508         1.19%    $ 170,021         319        0.75%
Savings deposits ...............................      17,509            17         0.39%       15,061          12        0.32%
Time deposits ..................................     296,889         2,126         2.86%      211,632       1,189        2.25%
Short-term borrowings ..........................     113,525           648         2.28%      101,225         238        0.94%
Federal Home Loan Bank advances ................     105,048         1,010         3.85%       92,346         860        3.73%
Junior subordinated debentures .................      23,198           385         6.64%       29,620         579        7.82%
Other borrowings ...............................       8,500            88         4.14%        1,750          10        2.29%
                                                   -----------------------                  ---------------------
        Total interest-bearing
        liabilities ............................   $ 734,875         4,782         2.60%    $ 621,655       3,207        2.06%

Noninterest-bearing demand .....................   $ 105,247                                $ 109,900
Other noninterest-bearing
  liabilities ..................................       9,280                                   12,567
Total liabilities ..............................     849,402                                  744,122
Stockholders' equity ...........................      52,207                                   42,774
                                                   ---------                                ---------
        Total liabilities and
        stockholders' equity ...................   $ 901,609                                $ 786,896
                                                   =========                                =========

Net interest income ............................                 $  6,829                               $  6,093
                                                                 ========                               ========
Net interest spread ............................                                   3.06%                                 3.12%
                                                                                 =======                               =======

Net interest margin ............................                                   3.33%                                 3.40%
                                                                                 =======                               =======
Ratio of average interest earning
  assets to average interest-
  bearing liabilities ..........................     115.72%                                             115.44%
                                                   =========                                           =========
<FN>
(1)  Interest  earned  and  yields  on  nontaxable   investment  securities  are
     determined on a tax  equivalent  basis using a 34% tax rate for each period
     presented.

(2)  Loan fees are not material  and are included in interest  income from loans
     receivable.
</FN>


                                       15


             Analysis of Changes of Interest Income/Interest Expense

                     For the six months ended June 30, 2005


                                                                     Components
                                                   Inc./(Dec.)      of Change (1)
                                                      from        ------------------
                                                   Prior Period     Rate      Volume
                                                   ---------------------------------
                                                              2005 vs. 2004
                                                   ---------------------------------
                                                          (Dollars in Thousands)
                                                                    
INTEREST INCOME
Federal funds sold ................................   $    38     $    44    $    (6)
Interest-bearing deposits at financial institutions       (69)        106       (175)
Investment securities (2) .........................       428        (116)       544
Gross loans receivable (3) ........................     3,911       1,017      2,894
                                                     -------------------------------

        Total change in interest income ...........   $ 4,308     $ 1,051    $ 3,257
                                                      ------------------------------

INTEREST EXPENSE
Interest-bearing demand deposits ..................   $   303     $   306    $    (3)
Savings deposits ..................................         6           3          3
Time deposits .....................................     1,764         580      1,184
Short-term borrowings .............................       734         577        157
Federal Home Loan Bank advances ...................       200           1        199
Junior subordinated debentures ....................      (286)       (142)      (144)
Other borrowings ..................................       143          33        110
                                                      ------------------------------

        Total change in interest expense ..........   $ 2,864     $ 1,358    $ 1,506
                                                      ------------------------------

Total change in net interest income ...............   $ 1,444     $  (307)   $ 1,751
                                                      ==============================

<FN>
(1)  The column  "increase/decrease  from prior  period" is  segmented  into the
     changes  attributable to variations in volume and the changes  attributable
     to changes in interest rates.  The variations  attributable to simultaneous
     volume and rate  changes  have been  proportionately  allocated to rate and
     volume.

(2)  Interest  earned  and  yields  on  nontaxable   investment  securities  are
     determined on a tax  equivalent  basis using a 34% tax rate for each period
     presented.

(3)  Loan fees are not material  and are included in interest  income from loans
     receivable.
</FN>


                                       16


             Analysis of Changes of Interest Income/Interest Expense

                    For the three months ended June 30, 2005


                                                                     Components
                                                   Inc./(Dec.)      of Change (1)
                                                      from        ------------------
                                                   Prior Period     Rate      Volume
                                                   ---------------------------------
                                                              2005 vs. 2004
                                                   ---------------------------------
                                                          (Dollars in Thousands)
                                                                    
INTEREST INCOME
Federal funds sold ................................   $    25     $    30    $    (5)
Interest-bearing deposits at financial institutions       (39)        194       (233)
Investment securities (2) .........................       265           9        256
Gross loans receivable (3) ........................     2,060         773      1,287
                                                      ------------------------------
        Total change in interest income ...........   $ 2,311     $ 1,006    $ 1,305
                                                      ------------------------------

INTEREST EXPENSE
Interest-bearing demand deposits ..................   $   189     $   189    $    --
Savings deposits ..................................         5           3          2
Time deposits .....................................       937         380        557
Short-term borrowings .............................       410         378         32
Federal Home Loan Bank advances ...................       150          29        121
Junior subordinated debentures ....................      (194)        (80)      (114)
Other borrowings ..................................        78          13         65
                                                      ------------------------------
        Total change in interest expense ..........   $ 1,575     $   912    $   663
                                                      ------------------------------

Total change in net interest income ...............   $   736     $    94    $   642
                                                      ==============================
<FN>
(1)  The column  "increase/decrease  from prior  period" is  segmented  into the
     changes  attributable to variations in volume and the changes  attributable
     to changes in interest rates.  The variations  attributable to simultaneous
     volume and rate  changes  have been  proportionately  allocated to rate and
     volume.

(2)  Interest  earned  and  yields  on  nontaxable   investment  securities  are
     determined on a tax  equivalent  basis using a 34% tax rate for each period
     presented.

(3)  Loan fees are not material  and are included in interest  income from loans
     receivable.
</FN>


                                       17


CRITICAL ACCOUNTING POLICY

The Company's  financial  statements are prepared in accordance  with accounting
principles  generally  accepted in the United  States of America.  The financial
information  contained  within these  statements  is, to a  significant  extent,
financial  information  that is based on  approximate  measures of the financial
effects of  transactions  and events that have  already  occurred.  Based on its
consideration  of  accounting   policies  that  involve  the  most  complex  and
subjective  decisions  and  assessments,  management  has  identified  its  most
critical  accounting policy to be that related to the allowance for loan losses.
The Company's allowance for loan loss methodology incorporates a variety of risk
considerations,  both  quantitative and qualitative in establishing an allowance
for loan loss that  management  believes is appropriate at each reporting  date.
Quantitative   factors  include  the  Company's   historical  loss   experience,
delinquency and charge-off trends,  collateral values,  changes in nonperforming
loans,  and  other  factors.   Quantitative   factors  also  incorporate   known
information about individual loans, including borrowers' sensitivity to interest
rate movements.  Qualitative factors include the general economic environment in
the Company's markets,  including economic conditions throughout the Midwest and
in  particular,  the  state  of  certain  industries.  Size  and  complexity  of
individual  credits in relation to loan  structure,  existing  loan policies and
pace of portfolio  growth are other  qualitative  factors that are considered in
the  methodology.  Management may report a materially  different  amount for the
provision for loan losses in the statement of operations to change the allowance
for loan losses if its  assessment  of the above  factors were  different.  This
discussion  and  analysis  should  be read in  conjunction  with  the  Company's
financial  statements and the accompanying notes presented  elsewhere herein, as
well  as the  portion  of  this  Management's  Discussion  and  Analysis,  which
discusses  the  allowance  for loan  losses in the section  entitled  "Financial
Condition."  Although management believes the levels of the allowance as of both
June 30, 2005 and December 31, 2004 were adequate to absorb  losses  inherent in
the loan portfolio,  a decline in local economic  conditions,  or other factors,
could result in increasing  losses that cannot be  reasonably  predicted at this
time.

RESULTS OF OPERATIONS

THREE MONTHS ENDED JUNE 30, 2005 AND 2004

Interest  income  increased by $2.3 million to $11.5 million for the three-month
period ended June 30, 2005 when  compared to $9.2 million for the quarter  ended
June 30,  2004.  The  increase of 25% in  interest  income was  attributable  to
greater average,  outstanding  balances in interest earning assets,  principally
with respect to loans  receivable,  in  combination  with an improved  aggregate
asset yield.  The Company's  average yield on interest  earning assets increased
0.48% for the three months ended June 30, 2005 when compared to the three months
ended June 30, 2004.

Interest expense increased by $1.6 million from $3.2 million for the three-month
period ended June 30, 2004,  to $4.8  million for the  three-month  period ended
June 30,  2005.  The 49%  increase  in  interest  expense  was the  result  of a
combination  of  greater  average,  outstanding  balances  in  interest  bearing
liabilities,  principally with respect to customers' time deposits in subsidiary
banks, in combination with aggregate increased interest rates,  principally with
respect  to  customers'  time  deposits  in  subsidiary   banks  and  short-term
borrowings. The Company's average cost of interest bearing liabilities was 2.60%
for the three months  ended June 30,  2005,  which was an increase of 0.54% when
compared to the three months ended June 30, 2004.

                                       18


At June 30,  2005 and  December  31,  2004,  the Company  had an  allowance  for
estimated  losses on loans of 1.28% and 1.43%,  respectively.  The provision for
loan losses  decreased by $615 thousand  from $468 thousand for the  three-month
period  ended June 30,  2004 to an expense  reversal  of $147  thousand  for the
three-month  period  ended June 30,  2005.  During  the second  quarter of 2005,
management  determined whether monthly provisions for loan losses were warranted
based upon a number of factors,  including  the increase in loans and a detailed
analysis of the loan portfolio. During the second quarter of 2005, net growth in
the loan portfolio of $21.6 million  warranted a $278 thousand  provision to the
allowance  for loan  losses,  however  this  amount was more than offset by $425
thousand of provision  reversals  attributed  to upgrades  within the  portfolio
during the quarter. The successful resolution of some large credits in Quad City
Bank & Trust's loan portfolio,  through payoff, credit upgrade,  refinancing, or
the acquisition of additional  collateral or guarantees,  resulted in reductions
to both provision expense and the level of allowance for loan losses. During the
second  quarter of 2004,  net growth in the loan  portfolio  was $30.5  million,
which  accounted for the entire  provision for loan losses for that period.  For
the three months ended June 30, 2005,  there were commercial loan charge-offs of
$57 thousand,  and there were  commercial  recoveries of $53 thousand.  Consumer
loan  charge-offs  and  recoveries   totaled  $52  thousand  and  $40  thousand,
respectively,  during the quarter.  Credit card loans  accounted  for 45% of the
second quarter consumer gross charge-offs. Residential real estate loans had $15
thousand of  charge-offs  with no recoveries for the three months ended June 30,
2005.

Noninterest  income of $2.4  million for the  three-month  period ended June 30,
2005 was a $55 thousand,  or 2%, increase from the three-month period ended June
30,  2004.  Noninterest  income  during the  quarters  in  comparison  consisted
primarily of income from the merchant credit card operation, fees from the trust
department,  depository  service  fees,  gains on the sale of  residential  real
estate mortgage loans, and other  miscellaneous  income.  The quarter ended June
30,  2005,  when  compared to the same  quarter in 2004,  posted an $82 thousand
increase in fees earned by the merchant credit card operations of Bancard. Trust
department  fees improved  $112 thousand from the second  quarter of 2004 to the
second quarter of 2005. Deposit service fees were down $12 thousand from quarter
to quarter.  Gains on the sale of residential  real estate mortgage loans,  net,
decreased by $55 thousand for the quarter  ended June 30, 2005 when  compared to
the same quarter in 2004.  Additional variations in noninterest income consisted
of a $64 thousand  increase in investment  advisory and management  fees, a $100
thousand decrease in earnings on cash surrender value of life insurance,  and an
$8 thousand decrease in other noninterest  income.  Other noninterest  income in
each quarter consisted primarily of income from associated  companies,  earnings
on other assets, and Visa check card fees.

Merchant  credit card fees,  net of processing  costs for the three months ended
June 30, 2005  increased  by 27% to $384  thousand  from $302  thousand  for the
second  quarter of 2004. The increase from year to year was primarily the result
of an increase in credit card processing services provided to cardholders of the
Company's subsidiary ba.ks and agent banks.

For the quarter  ended June 30,  2005,  trust  department  fees  increased  $112
thousand,  or 18%, to $720  thousand  from $608 thousand for the same quarter in
2004. There was continued  development of existing trust  relationships  and the
addition of new trust customers throughout the past twelve months, as well as an
improvement in market values of securities held in trust accounts, when compared
to one year ago. Each of these factors had a resulting impact on the calculation
of trust department fees.

Deposit  service fees decreased $12 thousand,  or 3%, to $396 thousand from $408
thousand  for the  three-month  periods  ended June 30, 2005 and June 30,  2004,
respectively.  This  decrease was primarily a result of the reduction in service
fees collected on the noninterest  bearing demand deposit  accounts at Quad City
Bank & Trust. The balance of consolidated noninterest bearing demand deposits at
June 30, 2005 was down $2.3 million from June 30, 2004.  Service charges and NSF
(non-sufficient  funds or overdraft)  charges related to demand deposit accounts
were the main components of deposit service fees.

Gains on sales of loans, net, were $351 thousand for the three months ended June
30, 2005,  which was a decrease of $55 thousand,  when compared to $406 thousand
for the three months ended June 30, 2004.  Loans  originated for sale during the
second  quarter of 2005 were $24.2 million and during the second quarter of 2004
were $25.7 million. Proceeds on the sales of loans during the second quarters of
2005 and 2004 were $22.2 million and $26.2 million, respectively.

During the second quarter of 2005,  earnings on the cash surrender value of life
insurance  decreased $100 thousand,  or 72%, to $140 thousand from $240 thousand
for the second quarter of 2004. In February  2004, the Company made  significant
investments  in bank-owned  life  insurance  (BOLI) on key executives at the two
existing  subsidiary  banks.  Quad City Bank & Trust  purchased  $8.3 million of
BOLI,  and Cedar  Rapids Bank & Trust made a purchase  of $3.6  million of BOLI.
During the first quarter of 2005,  Rockford Bank & Trust purchased $590 thousand
of BOLI.

                                       19


Investment  advisory  and  management  fees  increased  $64  thousand  from $136
thousand for the three months ended June 30, 2004 to $200 thousand for the three
months  ended June 30, 2005.  The 32% increase  from year to year was due to the
increased  volume of  investment  services  provided by  representatives  of LPL
Financial Services at the subsidiary banks, primarily at Quad City Bank & Trust.

For the quarter  ended June 30,  2005,  other  noninterest  income  decreased $8
thousand,  or 2%, to $244  thousand  from $252  thousand for the same quarter in
2004.  The decrease was  primarily  due to a decrease in income from  associated
companies,  which was almost entirely offset by an increase in earnings on other
assets. Income from associated  companies,  earnings on other assets, Visa check
card fees, and ATM fees were primary  contributors to other  noninterest  income
during the second quarter of 2005.

Noninterest expenses for the three months ended June 30, 2005, were $7.4 million
and for the three months ended June 30, 2004, were $5.4 million.  For the second
quarter of 2005,  noninterest  expenses for the new charter at Rockford Bank and
Trust were $566 thousand.  The  significant  components of noninterest  expenses
were salaries and benefits,  occupancy and equipment expenses,  and professional
and data processing fees, for both quarters.

The following  table sets forth the various  categories of noninterest  expenses
for the three months ended June 30, 2005 and 2004.

                              Noninterest Expenses

                                                       Three months ended
                                                              June 30,
                                               ---------------------------------
                                                  2005         2004    % change
                                               ---------------------------------

Salaries and employee benefits .............   $4,120,478   $3,119,302    32.1%
Professional and data processing fees ......      824,598      530,826    55.3%
Advertising and marketing ..................      307,584      287,198     7.1%
Occupancy and equipment expense ............    1,022,246      790,760    29.3%
Stationery and supplies ....................      164,238      132,247    24.2%
Postage and telephone ......................      198,370      162,779    21.9%
Bank service charges .......................      139,026      147,401    (5.7)%
Insurance ..................................      153,687      123,073    22.9%
Other ......................................      513,114      141,994   261.4%
                                               -----------------------
                  Total noninterest expenses   $7,443,341    5,437,580    36.9%
                                               =======================

For the quarter ended June 30, 2005,  total  salaries and benefits  increased to
$4.1 million,  which was up $1.0 million from the previous  year's quarter total
of $3.1 million.  The increase of 32% was primarily due an increase in employees
from 229 full time equivalents (FTEs) to 286 from year-to-year.  The staffing of
Rockford  Bank & Trust  created  twelve  FTEs and 32% of the  increase  in total
salaries and benefits. Other noninterest expense increased $371 thousand to $513
thousand for the first  quarter of 2005 from $142 thousand for the first quarter
of 2004. The increase was primarily the result of a $238 thousand  write-down in
the property  value of other real estate owned (OREO) at Quad City Bank & Trust,
in combination with cardholder program expense at Bancard and other loan expense
at the subsidiary banks. Professional and data processing fees experienced a 55%
increase from $531 thousand for the second  quarter of 2004 to $825 thousand for
the  comparable  quarter in 2005.  The $294 thousand  increase was primarily the
result of legal and other  professional  fees  related  to the  organization  of
Rockford  Bank & Trust  and  legal  fees  incurred  at Quad City Bank & Trust in
foreclosure  proceedings with a significant commercial loan customer.  Occupancy
and equipment expense increased $231 thousand,  or 29%, from quarter to quarter.
The increase was a proportionate  reflection of the Company's  investment in new
facilities  at the  subsidiary  banks,  in  combination  with the related  costs
associated  with  additional   furniture,   fixtures  and  equipment,   such  as
depreciation,  maintenance, utilities, and property taxes. For the quarter ended
June 30, 2005,  postage and telephone expense increased to $198 thousand,  which
was up $35 thousand from the previous year's quarter total of $163 thousand. The
increase of 22% was primarily due to the Company's additional business resulting
from its investment in four new facilities from June 30, 2004 to June 30, 2005.

The  provision  for income taxes was $633  thousand for the  three-month  period
ended June 30, 2005 compared to $822 thousand for the  three-month  period ended
June 30, 2004 for a decrease of $189  thousand,  or 23%.  The  decrease  was the
result of a decrease in income before income taxes of $597 thousand, or 24%, for
the 2005 quarter when compared to the 2004 quarter.  Primarily due to a decrease
in the  proportionate  share of  tax-exempt  income to total income from year to
year,  the Company  experienced an increase in the effective tax rate from 33.0%
for the first quarter of 2004 to 33.4% for the first quarter of 2005.

                                       20


SIX MONTHS ENDED JUNE 30, 2005 AND 2004

Interest  income  increased by $4.3 million to $22.2  million for the  six-month
period  ended June 30, 2005 when  compared  to $17.9  million for the six months
ended June 30, 2004. The increase of 24% in interest income was  attributable to
greater average,  outstanding  balances in interest earning assets,  principally
with respect to loans  receivable,  in  combination  with an improved  aggregate
asset yield.  The Company's  average yield on interest  earning assets increased
0.33% for the six months  ended June 30,  2005 when  compared  to the six months
ended June 30, 2004.

Interest  expense  increased by $2.9 million from $6.1 million for the six-month
period ended June 30, 2004, to $9.0 million for the six-month  period ended June
30, 2005.  The 47% increase in interest  expense was the result of a combination
of greater  average,  outstanding  balances  in  interest  bearing  liabilities,
principally  with respect to customers'  time deposits in subsidiary  banks,  in
combination with aggregate increased interest rates, principally with respect to
customers'  time deposits in subsidiary  banks and  short-term  borrowings.  The
Company's  average cost of interest  bearing  liabilities  was 2.48% for the six
months ended June 30, 2005,  which was an increase of 0.42% when compared to the
six months ended June 30, 2004.

At June 30,  2005 and  December  31,  2004,  the Company  had an  allowance  for
estimated  losses on loans of 1.28% and 1.43%,  respectively.  The provision for
loan losses decreased by $1.2 million from $1.3 million for the six-month period
ended June 30, 2004 to $154  thousand  for the  six-month  period ended June 30,
2005. During the first six months of 2005, management determined whether monthly
provisions  for loan  losses  were  warranted  based  upon a number of  factors,
including the increase in loans and a detailed  analysis of the loan  portfolio.
During the first six months of 2005,  net growth in the loan  portfolio of $25.9
million  warranted a $333  thousand  provision to the allowance for loan losses,
however this amount was partially offset by $179 thousand of provision reversals
attributed to upgrades  within the portfolio  during the period.  The successful
resolution  of some large  credits in Quad City Bank & Trust's  loan  portfolio,
through payoff,  credit upgrade,  refinancing,  or the acquisition of additional
collateral or guarantees,  resulted in reductions to both provision  expense and
the level of allowance for loan losses. During the first six months of 2004, net
growth in the loan portfolio was $69.7 million, which accounted for $1.1 million
of the $1.3  million  provision  for loan  losses for that  period.  For the six
months ended June 30,  2005,  there were  commercial  loan  charge-offs  of $808
thousand,  and there were commercial recoveries of $156 thousand. The charge-off
a  single,  nonperforming  loan at Quad  City  Bank & Trust  for  $726  thousand
accounted for 90% of the gross commercial charge-offs. Consumer loan charge-offs
and recoveries totaled $140 thousand and $53 thousand, respectively,  during the
period.  Credit card loans accounted for 97% of the consumer net charge-offs for
the first six months of 2005.  Residential  real estate loans had charge-offs of
$15 thousand and no recoveries for the six months ended June 30, 2005.

Noninterest  income of $4.9 million for the six-month period ended June 30, 2005
was a $213 thousand,  or 5%, increase from $4.7 million for the six-month period
ended June 30, 2004. Noninterest income during each of the periods in comparison
consisted primarily of income from the merchant credit card operation, fees from
the trust department,  depository service fees, gains on the sale of residential
real estate mortgage loans, and other miscellaneous income. The six months ended
June 30, 2005,  when compared to the same period in 2004,  posted a $38 thousand
decrease in fees earned by the merchant credit card operations of Bancard. Trust
department  fees improved $166 thousand from the first six months of 2004 to the
comparable  period in 2005.  Deposit  service fees were down $39  thousand  from
period to period.  Gains on the sale of residential  real estate mortgage loans,
net,  decreased  by $63  thousand  for the six months  ended June 30,  2005 when
compared to the same period in 2004. Additional variations in noninterest income
consisted of a $78 thousand increase in investment advisory and management fees,
a $153  thousand  increase  in  other  noninterest  income,  and a $17  thousand
decrease  in  earnings  on  cash  surrender  value  of  life  insurance.   Other
noninterest income in each period consisted  primarily of income from associated
companies, earnings on other assets, and Visa check card fees.

                                       21


Merchant credit card fees, net of processing costs for the six months ended June
30, 2005  decreased by 5% to $803  thousand from $841 thousand for the first six
months of 2004. In October 2002, the Company sold Bancard's ISO related merchant
credit card operations to iPayment,  Inc., and Bancard's core business focus was
shifted to processing  for its agent banks,  cardholders,  and local  merchants.
Through September 2003,  Bancard continued to process  ISO-related  transactions
for  iPayment,  Inc. for a fixed  monthly  service fee,  which  increased as the
temporary processing period was extended. In September 2003, the transfer of the
ISO-related  Visa/Mastercard processing activity to iPayment, Inc. was completed
and significantly  reduced  Bancard's  exposure to risk of credit card loss that
the  ISO  activity   carried  with  it.  Bancard  had  established  and  carried
ISO-specific reserves, which provided coverage for this exposure. In March 2004,
the Company  recognized  a recovery of $144  thousand  from a reduction in these
ISO-specific  reserves.  For the first six months of 2004, Bancard's ISO-related
income was $196 thousand,  and Bancard's core merchant  credit card fees, net of
processing costs were $647 thousand. For the first six months of 2005, Bancard's
core  merchant  credit card fees,  net of processing  costs were $803  thousand,
which was an improvement  of $156  thousand,  or 24%, when compared to the first
six months of 2004. A significant  contributor to the increase from year to year
was a reversal of $73 thousand  during the first quarter of 2005 from a specific
allocation within the allowance for chargeback losses.

For the six months ended June 30, 2005,  trust  department  fees  increased $166
thousand, or 13%, to $1.5 million from $1.3 million for the same period in 2004.
There was continued development of existing trust relationships and the addition
of new  trust  customers  throughout  the  past  twelve  months,  as  well as an
improvement in market values of securities held in trust accounts, when compared
to one year ago. Each of these factors had a resulting impact on the calculation
of trust department fees.

Deposit  service fees decreased $39 thousand,  or 5%, to $778 thousand from $817
thousand  for the  six-month  periods  ended  June 30,  2005 and June 30,  2004,
respectively.  This  decrease was primarily a result of the reduction in service
fees collected on the noninterest  bearing demand deposit  accounts at Quad City
Bank & Trust. The balance of consolidated noninterest bearing demand deposits at
June 30, 2005 was down $2.3 million from June 30, 2004.  Service charges and NSF
(non-sufficient  funds or overdraft)  charges related to demand deposit accounts
were the main components of deposit service fees.

Gains on sales of loans,  net,  were $605 thousand for the six months ended June
30, 2005,  which was a decrease of $63  thousand,  or 9%, when  compared to $668
thousand  for the six months  ended June 30,  2004.  Loans  originated  for sale
during the first six months of 2005 were $42.3  million and during the first six
months of 2004 were $45.9  million.  Proceeds  on the sales of loans  during the
first  two  quarters  of 2005 and 2004 were  $40.0  million  and $46.0  million,
respectively.

During the first six months of 2005,  earnings  on the cash  surrender  value of
life  insurance  decreased  $17  thousand,  or 5%,  to $319  thousand  from $336
thousand for the first six months of 2004.  In February  2004,  the Company made
significant investments in bank-owned life insurance (BOLI) on key executives at
the two existing subsidiary banks. Quad City Bank & Trust purchased $8.3 million
of BOLI,  and Cedar Rapids Bank & Trust made a purchase of $3.6 million of BOLI.
During the first quarter of 2005,  Rockford Bank & Trust purchased $590 thousand
of BOLI.

Investment  advisory  and  management  fees  increased  $78  thousand  from $262
thousand  for the six months  ended June 30, 2004 to $340  thousand  for the six
months  ended June 30, 2005.  The 30% increase  from year to year was due to the
increased  volume of  investment  services  provided by  representatives  of LPL
Financial Services at the subsidiary banks, primarily at Quad City Bank & Trust.

For the six months ended June 30, 2005, other noninterest  income increased $153
thousand,  or 31%, to $652  thousand  from $499  thousand for the same period in
2004. The increase was primarily due to income from associated companies. During
the first quarter of 2005,  one of the  Company's  associated  companies,  Nobel
Electronic Transfer,  LLC, completed a large, one-time sales transaction,  which
contributed $219 thousand to other  noninterest  income.  Income from associated
companies,  earnings on other  assets,  Visa check card fees,  and ATM fees were
primary  contributors to other noninterest income during the first six months of
2005.

Noninterest  expenses for the six months ended June 30, 2005, were $14.2 million
and for the six months ended June 30, 2004,  were $11.5  million.  For the first
six months of 2005,  noninterest  expenses for the new charter at Rockford  Bank
and Trust were $1.1 million. The significant  components of noninterest expenses
were salaries and benefits,  occupancy and equipment expenses,  and professional
and data  processing  fees, for both periods.  During the first quarter of 2004,
there was also a  significant  loss on the  redemption  of  junior  subordinated
debentures.

                                       22


The following  table sets forth the various  categories of noninterest  expenses
for the six months ended June 30, 2005 and 2004.

                              Noninterest Expenses

                                                                    Six months ended
                                                                         June 30,
                                                       ------------------------------------------
                                                           2005            2004          % change
                                                       ------------------------------------------
                                                                                
Salaries and employee benefits .....................   $  8,016,845   $  6,271,103          27.8%
Professional and data processing fees ..............      1,437,394        996,102          44.3%
Advertising and marketing ..........................        567,763        500,990          13.3%
Occupancy and equipment expense ....................      1,998,199      1,521,750          31.3%
Stationery and supplies ............................        312,016        269,192          15.9%
Postage and telephone ..............................        394,685        329,059          19.9%
Bank service charges ...............................        257,499        285,243          (9.7)%
Insurance ..........................................        306,842        225,567          36.0%
Loss on redemption of junior subordinated debentures              0        747,490        (100.0%)
Other ..............................................        904,803        380,172         138.0%
                                                       ---------------------------
        Total noninterest expenses .................   $ 14,196,046   $ 11,526,668         23.2%
                                                       ===========================


The six  months  ended  June 30,  2004  reflected  a $747  thousand  loss on the
redemption of trust preferred securities at their earliest call date of June 30,
2004.  For the six months  ended June 30,  2005,  total  salaries  and  benefits
increased to $8.0  million,  which was up $1.7 million from the previous  year's
period  total of $6.3  million.  The  increase of 28% was  primarily  due to the
Company's  increase  in  compensation  and  benefits  related to an  increase in
employees from 229 full time equivalents  (FTEs) to 286 from  year-to-year.  The
staffing of Rockford Bank & Trust created twelve FTEs and 37% of the increase in
total salaries and benefits.  Other noninterest  expense increased $525 thousand
to $905  thousand  for the first six months of 2005 from $380  thousand  for the
first six months of 2004. The increase was primarily the result of $288 thousand
of  write-downs  on the property value of other real estate owned (OREO) at Quad
City Bank & Trust, $93 thousand of other expense incurred on OREO property,  $59
thousand of cardholder  program expense at Bancard and other loan expense at the
subsidiary banks.  Occupancy and equipment  expense increased $476 thousand,  or
31%,  from year to year.  The increase  was a  proportionate  reflection  of the
Company's  investment in new facilities at the subsidiary  banks, in combination
with the related  costs  associated  with  additional  furniture,  fixtures  and
equipment,  such as depreciation,  maintenance,  utilities,  and property taxes.
Professional  and data  processing  fees  experienced  a 44% increase  from $996
thousand  for the first six months of 2004 to $1.4  million  for the  comparable
period in 2005. The $441 thousand increase was primarily the result of legal and
other  professional  fees related to the  organization of Rockford Bank & Trust,
legal fees incurred at Quad City Bank & Trust in foreclosure  proceedings with a
significant  commercial loan customer, and increased data processing fees at the
subsidiary  banks.  For the six months  ended June 30, 2005,  insurance  expense
increased to $307 thousand,  which was up $81 thousand from the previous  year's
six-month  total of $226 thousand.  The increase of 36% was primarily due to the
Company's $9.5 million increased investment in premises and equipment, net, from
June 30, 2004 to June 30, 2005.

The provision  for income taxes was $1.3 million for the six-month  period ended
June 30, 2005 compared to $1.2 million for the  six-month  period ended June 30,
2004 for an increase of $86  thousand,  or 7%. The increase was the result of an
increase in income  before  income taxes of $165  thousand,  or 4%, for the 2005
period when  compared  to the 2004  period.  Primarily  due to a decrease in the
proportionate  share of tax-exempt income to total income from year to year, the
Company  experienced  an increase in the  effective  tax rate from 31.9% for the
first six months of 2004 to 32.8% for the first six months of 2005.

FINANCIAL CONDITION

Total assets of the Company increased by $50.0 million, or 6%, to $920.1 million
at June 30, 2005 from $870.1 million at December 31, 2004.  The growth  resulted
primarily  from  increases  in Federal  funds sold,  the loan  portfolio  and in
premises  and  equipment,  net,  funded by  Federal  Home  Loan  Bank  advances,
interest-bearing deposits and short-term borrowings.

Cash and due from banks  increased by $5.2 million,  or 24%, to $26.6 million at
June 30, 2005 from $21.4  million at December 31, 2004.  Cash and due from banks
represented both cash maintained at its subsidiary  banks, as well as funds that
the  Company  and  its  banks  had  deposited  in  other  banks  in the  form of
non-interest bearing demand deposits.

                                       23


Federal funds sold are inter-bank funds with daily liquidity.  At June 30, 2005,
the  subsidiary  banks had $10.5  million  invested in such  funds.  This amount
increased by $7.6 million,  or 263%, from $2.9 million at December 31, 2004. The
increase  was  primarily  a result  of an  increased  demand  for  Federal  fund
purchases by Quad City Bank & Trust's downstream correspondent banks.

Interest bearing deposits at financial  institutions  decreased by $2.3 million,
or 58%, to $1.6 million at June 30, 2005 from $3.9 million at December 31, 2004.
Included  in interest  bearing  deposits at  financial  institutions  are demand
accounts,  money market accounts,  and certificates of deposit. The decrease was
the result of decreases in money market  accounts of $1.3 million and maturities
of  certificates  of deposit  totaling  $560  thousand,  in  combination  with a
decrease in demand account balances of $398 thousand.

Securities  increased by $4.4 million, or 3%, to $154.0 million at June 30, 2005
from $149.6  million at December  31,  2004.  The  increase  was the result of a
number of  transactions in the securities  portfolio.  Paydowns of $613 thousand
were received on mortgage-backed  securities,  and the amortization of premiums,
net of the accretion of discounts,  was $315  thousand.  Maturities and calls of
securities  occurred  in  the  amount  of  $28.5  million,   and  the  portfolio
experienced a decrease in the fair value of securities,  classified as available
for  sale,  of $851  thousand.  These  portfolio  decreases  were  offset by the
purchase of an additional  $34.7 million of securities,  classified as available
for sale.

Total  gross  loans  receivable  increased  by $25.9  million,  or 4%, to $674.3
million at June 30, 2005 from $648.4  million at December 31, 2004. The increase
was the result of originations,  renewals, additional disbursements or purchases
of $262.7 million of commercial  business,  consumer and real estate loans, less
loan charge-offs,  net of recoveries,  of $754 thousand,  and loan repayments or
sales of loans of $236.1  million.  During the six months  ended June 30,  2005,
Quad City Bank & Trust contributed  $161.4 million,  or 61%, Cedar Rapids Bank &
Trust contributed  $71.3 million,  or 33%, and Rockford Bank & Trust contributed
$3.6 million,  or 6%, of the Company's loan originations,  renewals,  additional
disbursements or purchases. The mix of loan types within the Company's portfolio
at June 30,  2005  reflected  81%  commercial,  10% real  estate and 9% consumer
loans.  The majority of residential  real estate loans originated by the Company
were sold on the  secondary  market to avoid the interest  rate risk  associated
with  long term  fixed  rate  loans.  Loans  originated  for this  purpose  were
classified as held for sale.

The allowance  for  estimated  losses on loans was $8.7 million at June 30, 2005
compared to $9.3 million at December 31, 2004, a decrease of $600  thousand,  or
6%. The allowance for estimated  losses on loans was determined based on factors
that included the overall  composition  of the loan  portfolio,  types of loans,
past loss experience,  loan  delinquencies,  potential  substandard and doubtful
credits, economic conditions,  collateral positions, governmental guarantees and
other factors that, in management's  judgement,  deserved evaluation.  To ensure
that an  adequate  allowance  was  maintained,  provisions  were made based on a
number of factors,  including  the increase in loans and a detailed  analysis of
the loan  portfolio.  The loan  portfolio  was  reviewed  and  analyzed  monthly
utilizing the percentage  allocation method. In addition,  specific reviews were
completed  each  month on all loans  risk-rated  as  "criticized"  credits.  The
adequacy of the  allowance  for  estimated  losses on loans was monitored by the
loan review staff, and reported to management and the board of directors.

Although management believes that the allowance for estimated losses on loans at
June 30, 2005 was at a level adequate to absorb losses on existing loans,  there
can be no assurance  that such losses will not exceed the  estimated  amounts or
that the Company  will not be required to make  additional  provisions  for loan
losses in the future.  Unpredictable  future events could adversely  affect cash
flows for both commercial and individual  borrowers,  as a result of which,  the
Company could experience  increases in problem assets,  delinquencies and losses
on loans,  and require  further  increases in the provision.  Asset quality is a
priority for the Company and its subsidiaries. The ability to grow profitably is
in part  dependent  upon the  ability to  maintain  that  quality.  The  Company
continually  focuses  efforts  at its  subsidiary  banks with the  intention  to
improve the overall quality of the Company's loan portfolio.

Net  charge-offs for the six months ended June 30 were $754 thousand in 2005 and
$222  thousand  in 2004.  One  measure  of the  adequacy  of the  allowance  for
estimated  losses  on loans is the  ratio of the  allowance  to the  gross  loan
portfolio.  The allowance for estimated losses on loans as a percentage of gross
loans was 1.28% at June 30, 2005 and 1.65% at June 30, 2004.

At June 30, 2005, total nonperforming assets were $8.0 million compared to $10.7
million at December 31, 2004. The $2.7 million decrease was the result of a $2.4
million  decrease in  nonaccrual  loans and a decrease of $523 thousand in other
real estate owned,  partially offset by an increase of $217 thousand in accruing
loans past due 90 days or more.

                                       24


Nonaccrual  loans were $5.2 million at June 30, 2005 compared to $7.6 million at
December 31, 2004, a decrease of $2.4 million.  The decrease in nonaccrual loans
was comprised of decreases in  commercial  loans of $2.2 million and real estate
loans of $248 thousand, and an increase in consumer loans of $29 thousand.  Four
large  commercial  lending  relationships  at Quad  City  Bank & Trust,  with an
aggregate  outstanding balance of $4.1 million,  comprised 78% of the nonaccrual
loans at June 30, 2005. The existence of either a strong collateral  position, a
governmental  guarantee,  or an  improved  payment  status  on  several  of  the
nonperformers  significantly  reduces the Company's  exposure to loss. Quad City
Bank & Trust  continues  to work for  resolutions  with all of these  customers.
Management is continually  monitoring the Company's loan portfolio and the level
of the allowance  for loan losses.  The allowance for loan losses to total loans
was 1.28% at June 30,  2005.  Management's  efforts  are  ongoing to improve the
overall   quality  of  the  loan   portfolio.   Nonaccrual   loans   represented
approximately one percent of the Company's held for investment loan portfolio at
June 30, 2005.

From December 31, 2004 to June 30, 2005, accruing loans past due 90 days or more
increased  from  $1.1  million  to  $1.3  million.   Six   significant   lending
relationships at Quad City Bank & Trust comprised $954 thousand, or 71%, of this
balance at June 30, 2005.  By mid July,  three of these  relationships  totaling
$466 thousand had become current with their payments.

Premises and equipment  increased by $5.4  million,  or 30%, to $23.5 million at
June 30, 2005 from $18.1  million at December  31,  2004.  During the  six-month
period  there  were  purchases  of  additional  land,  furniture,  fixtures  and
equipment  and leasehold  improvements  of $6.3  million,  which were  partially
offset by depreciation expense of $893 thousand.

In  September  2003,  the Company  announced  plans for a fifth Quad City Bank &
Trust banking  facility,  to be located in west Davenport at Five Points.  Total
costs were approximately $3.6 million, when the facility was completed and began
operations in March 2005. In February 2004,  Cedar Rapids Bank & Trust announced
plans to build a facility in downtown  Cedar Rapids.  The Bank's main office was
relocated to this site on July 5, 2005. Costs for this facility during the first
six months of 2005 were $2.9  million,  and total costs for this project to date
are $5.6  million.  Total  costs  for this  facility  are  projected  to be $6.9
million.  Cedar  Rapids  Bank & Trust also  completed  construction  of a branch
office located on Council Street, which opened for business on June 2, 2005. The
Company has incurred costs for this project of $1.6 million during the first six
months of 2005 and $2.3  million  to date.  Total  costs for this  facility  are
projected  to be $2.3  million.  During  the  first six  months  of 2005,  costs
associated with the establishment of the full-service banking facility in leased
space in downtown Rockford,  which opened as the Company's third bank charter on
January 3rd, were $273 thousand,  and total costs were $486  thousand.  Rockford
Bank & Trust is moving forward with plans for a second banking  facility,  which
will initially be located in a leased,  modular building,  subject to zoning and
regulatory  approval.  During the first six months of 2005, this project's costs
were $25 thousand.

Accrued interest receivable on loans,  securities and interest-bearing  deposits
with financial  institutions  increased by $166 thousand, or 4%, to $4.2 million
at June 30, 2005 from $4.1 million at December 31, 2004.

Bank-owned life insurance  (BOLI)  increased by $909 thousand from $15.9 million
at December 31, 2004 to $16.8 million at June 30, 2005.  Banks may generally buy
BOLI as a  financing  or  cost  recovery  vehicle  for  pre-and  post-retirement
employee  benefits.  During 2004, the subsidiary banks purchased $8.0 million of
insurance  to  finance  the  expenses   associated  with  the  establish-ent  of
supplemental  retirement benefits plans for the executive officers. In addition,
the subsidiary banks purchased life insurance totaling $4.2 million on the lives
of a number of senior  management  personnel  for the  purpose  of  funding  the
expenses of new deferred compensation  arrangements for senior officers.  During
the first  quarter of 2005,  Rockford  Bank & Trust  purchased  $590 thousand of
BOLI. Benefit expense associated with both the supplemental  retirement benefits
and  deferred  compensation  arrangements  was $88  thousand  and $84  thousand,
respectively,  for the six months ended June 30, 2005.  These purchases in 2004,
combined with the previously  purchased  bank-owned life insurance,  resulted in
Quad City Bank & Trust and Cedar Rapids Bank & Trust each holding investments in
bank-owned  life  insurance  policies  near  the  regulatory  maximum  of 25% of
capital.  The banks monitor the risks associated with these holdings,  including
diversification,  lending-limit, concentration, interest rate risk, credit risk,
and  liquidity.  Earnings on BOLI totaled $319 thousand for the first six months
of 2005.

                                       25


Other assets  increased by $2.0  million,  or 13%, to $17.2  million at June 30,
2005 from $15.2 million at December 31, 2004. Other assets included $8.4 million
of equity in Federal Reserve Bank and Federal Home Loan Bank stock, $3.0 million
of deferred tax assets,  $1.4 million in other real estate  owned  (OREO),  $1.1
million in investments  in  unconsolidated  companies,  $600 thousand of accrued
trust  department  fees,  $409 thousand of unamortized  prepaid trust  preferred
securities   offering  expenses,   $517  thousand  of  prepaid   Visa/Mastercard
processing  charges,  other  miscellaneous  receivables,   and  various  prepaid
expenses. During the second half of 2004, the Company accumulated OREO from four
credit  relationships  at the  subsidiary  banks,  which totaled $1.9 million at
December  31,  2004.  During  the  first  quarter  of 2005,  one of  these  OREO
properties  was sold for $301 thousand at a minimal  gain,  and during the first
six months of 2005,  two of the property  values were written down $288 thousand
in aggregate.

Deposits increased by $7.7 million,  or slightly more than 1%, to $595.7 million
at June 30, 2005 from $588.0 million at December 31, 2004.  The modest  increase
resulted from an $11.8 million aggregate net increase in money market,  savings,
and  total  transaction  accounts  offset  by a $4.1  million  net  decrease  in
interest-bearing certificates of deposit. The subsidiary banks experienced a net
increase in brokered  certificates  of deposit of $5.2 million  during the first
six months of 2005.

Short-term  borrowings  increased  $7.6 million,  or 7%, from $104.8  million at
December 31, 2004 to $112.4 million at June 30, 2005. The subsidiary banks offer
short-term  repurchase  agreements  to some of their major  customers.  Also, on
occasion,  the subsidiary  banks purchase  Federal funds for short-term  funding
needs from the Federal  Reserve Bank, or from their  correspondent  banks.  As a
result of the $50.0  million  increase in assets  during the first six months of
2005, primarily in the loan and securities portfolios, and the lagging growth in
deposits,  the  subsidiary  banks  utilized  additional  short-term  borrowings.
Short-term  borrowings were comprised of customer repurchase agreements of $56.6
million and $47.6 million at June 30, 2005 and December 31, 2004,  respectively,
as well as federal  funds  purchased of $55.8 million at June 30, 2005 and $57.2
million at December 31, 2004.

Federal Home Loan Bank advances  increased by $26.1  million,  or 28%, to $118.1
million at June 30, 2005 from $92.0 million at December 31, 2004. As a result of
their  memberships  in either the FHLB of Des Moines or Chicago,  the subsidiary
banks have the ability to borrow funds for short or long-term  purposes  under a
variety of programs.  FHLB  advances  are utilized for loan  matching as a hedge
against  the  possibility  of rising  interest  rates,  and when these  advances
provide a less costly or more readily  available  source of funds than  customer
deposits.

Other  borrowings were $6.0 million at both June 30, 2005 and December 31, 2004.
In June 2004, the Company drew an advance of $7.0 million on a line of credit at
an upstream  correspondent  bank as partial funding for the early  redemption of
$12.0 million in trust preferred  securities,  which had been issued in 1999. In
December 2004, the Company made a payment to reduce the balance by $1.0 million.
In January 2005, the Company drew an additional  $5.0 million advance as partial
funding for the initial  capitalization  of Rockford Bank & Trust.  In May 2005,
with proceeds from the issuance of the trust  preferred  securities of Trust IV,
the  Company  made a payment to reduce the balance on the line of credit by $5.0
million.

Junior subordinated  debentures increased $5.2 million, or 25%, to $25.8 million
at June 30, 2005 from $20.6  million at December  31,  2004.  In June 1999,  the
Company  issued  $12.0  million of trust  preferred  securities  through a newly
formed  subsidiary,  Trust I. The Company  redeemed these securities on June 30,
2004. In February 2004, the Company formed two new subsidiaries and issued, in a
private transaction,  $12.0 million of fixed rate trust preferred securities and
$8.0 million of floating rate trust  preferred  securities of Trust II and Trust
III, respectively. Trust II and Trust III used the proceeds from the sale of the
trust preferred securities,  along with the funds from their equity, to purchase
junior  subordinated  debentures  of the Company in the amounts of $12.4 million
and $8.2  million,  respectively.  On May 5, 2005,  the  Company  announced  the
issuance of $5.0  million of floating  rate capital  securities  of QCR Holdings
Statutory  Trust IV. Trust IV used the $5.0 million of proceeds from the sale of
the Trust Preferred  Securities,  in combination  with $155 thousand of proceeds
from its equity, to purchase $5.2 million of junior  subordinated  debentures of
the Company.

Other  liabilities were $9.2 million at June 30, 2005, up $1.3 million,  or 16%,
from $7.9 million at December  31, 2004.  Other  liabilities  were  comprised of
unpaid  amounts  for  vari/us  products  and  services,  and  accrued but unpaid
interest on deposits. At June 30, 2005, the most significant components of other
liabilities  were $3.6  million of accrued  expenses,  $2.3  million of accounts
payable, and $1.8 million of interest payable.

Common stock, at both June 30, 2005 and December 31, 2004, was $4.5 million. The
slight  increase  of $23  thousand  was the result of stock  issued from the net
exercise of stock options and stock  purchased under the employee stock purchase
plan.

                                       26


Additional  paid-in  capital  totaled  $20.6  million at June 30, 2005,  up $270
thousand,  or 1%, from $20.3 million at December 31, 2004. The increase resulted
from the  proceeds  received  in excess of the $1.00 per share par value for the
22,829  shares of common stock issued as the result of the net exercise of stock
options and stock purchased under the employee stock purchase plan.

Retained  earnings  increased by $2.4 million,  or 10%, to $27.7 million at June
30, 2005 from $25.3  million at December 31, 2004.  The increase  reflected  net
income for the six-month period net of $180 thousand  representing the four-cent
per share dividend, which was declared in May and paid in July 2005.

Unrealized gains on securities  available for sale, net of related income taxes,
totaled $137  thousand at June 30, 2005 as compared to $669 thousand at December
31, 2004. The decrease in gains of $532 thousand was  attributable  to decreases
during the period in fair value of the  securities  identified  as available for
sale, primarily due to a rise in interest rates.

LIQUIDITY

Liquidity  measures the ability of the Company to meet maturing  obligations and
its existing commitments,  to withstand  fluctuations in deposit levels, to fund
its operations, and to provide for customers' credit needs. The liquidity of the
Company  primarily  depends  upon cash  flows  from  operating,  investing,  and
financing  activities.  Net cash  provided by operating  activities,  consisting
primarily  of proceeds on sales of loans,  was $847  thousand for the six months
ended June 30, 2005  compared to $2.8  million  net cash  provided by  operating
activities for the same period in 2004.  Net cash used in investing  activities,
consisting principally of purchases of available for sale securities,  was $42.2
million  for the six months  ended June 30, 2005 and $94.0  million,  consisting
primarily of loan  originations  to be held for  investment,  for the six months
ended June 30,  2004.  Net cash  provided by  financing  activities,  consisting
primarily of proceeds from Federal Home Loan Bank  advances,  for the six months
ended June 30, 2005 was $46.5 million, and for the same period in 2004 was $98.8
million, consisting principally of funds from short-term borrowings.

The Company has a variety of sources of  short-term  liquidity  available to it,
including federal funds purchased from correspondent  banks, sales of securities
available for sale, FHLB advances,  lines of credit and loan  participations  or
sales.  At both June 30, 2005 and December 31, 2004,  the  subsidiary  banks had
fourteen  lines of credit  totaling  $99.5  million,  of which $13.0 million was
secured and $86.5  million was  unsecured.  At June 30,  2005,  Quad City Bank &
Trust had drawn $30.5 million of their available  balance of $83.0 million,  and
Cedar  Rapids  Bank & Trust had drawn none of their  available  balance of $16.5
million. At December 31, 2004, Quad City Bank & Trust had drawn $21.1 million of
their available balance of $83.0 million.  As of both June 30, 2005 and December
31, 2004,  the Company had two unsecured  revolving  credit notes totaling $15.0
million in aggregate,  replacing a single note of $15.0 million previously held.
The Company had a 364-day  revolving note,  which matures December 29, 2005, for
$10.0 million and had a balance outstanding of $1.0 million at June 30, 2005 and
$6.0 million at December 31, 2004. The Company also had a 3-year revolving note,
which matures  December 30, 2007,  for $5.0 million and carried no balance as of
December  31,  2004.  On  January 3, 2005,  the 3-year  note was fully  drawn as
partial funding for the capitalization of Rockford Bank & Trust. For both notes,
interest  is payable  monthly at the  Federal  Funds rate plus 1% per annum,  as
defined in the credit agreements.  As of December 31, 2004, the interest rate on
the 364-day note was 3.23%.  At June 30, 2005,  the interest  rate on both notes
was 4.17%.

On February 18, 2004,  the Company issued $12.0 million of  fixed/floating  rate
capital  securities  and $8.0 million of floating rate capital  securities.  The
securities  represent undivided  beneficial interests in Trust II and Trust III,
which were  established  by the  Company  for the  purpose of issuing  the trust
preferred securities.  The securities issued by Trust II and Trust III mature in
thirty years.  The  fixed/floating  rate capital  securities are callable at par
after seven years, and the floating rate capital  securities are callable at par
after five years. The  fixed/floating  rate capital securities have a fixed rate
of 6.93%, payable quarterly, for seven years, at which time they have a variable
rate based on the  three-month  LIBOR,  reset  quarterly,  and the floating rate
capital  securities have a variable rate based on the three-month  LIBOR,  reset
quarterly, with the rate currently set at 6.34%. Trust II and Trust III used the
proceeds from the sale of the trust preferred  securities,  along with the funds
from their equity, to purchase junior subordinated  debentures of the Company in
the  amounts  of $8.2  million  and $12.4  million,  respectively.  The  Company
incurred  issuance  costs of $429 thousand,  which are being  amortized over the
lives of the securities.

                                       27


The Company used the net proceeds for general corporate purposes, which included
a net  paydown  of  $3.0  million  on the  balance  of the  Company's  unsecured
revolving  credit note, an infusion of $3.0 million to Cedar Rapids Bank & Trust
for capital maintenance  purposes,  and an infusion of $1.0 million to Quad City
Bank & Trust for capital maintenance purposes.  Management's primary use for the
balance of the proceeds was the  redemption,  in June 2004, of the $12.0 million
of 9.2% cumulative trust preferred  securities  issued by Trust I in 1999. Based
on this intended redemption, $747 thousand of unamortized issuance costs related
to the trust preferred securities of Trust I were expensed in March 2004.

On May 5, 2005,  the Company  announced the issuance of $5.0 million of floating
rate capital  securities  of QCR  Holdings  Statutory  Trust IV. The  securities
represent the undivided  beneficial  interest in Trust IV, which was established
by the Company for the sole purpose of issuing the Trust  Preferred  Securities.
The  securities  issued by Trust IV mature in thirty years,  but are callable at
par after five years. The Trust Preferred  Securities have a variable rate based
on the three-month LIBOR,  reset quarterly,  with the current rate set at 5.40%.
Interest is payable  quarterly.  Trust IV used the $5.0 million of proceeds from
the sale of the Trust Preferred Securities, in combination with $155 thousand of
proceeds from its own equity,  to purchase  $5.2 million of junior  subordinated
debentures of the Company.  The Company will treat these new issuances as Tier 1
capital  for  regulatory  capital  purposes,   subject  to  current  established
limitations.  The  Company  incurred  no  issuance  costs  as a  result  of  the
transaction.  The Company used its net proceeds for general corporate  purposes,
including the paydown of its other borrowings.

On April 28, 2005, the Company  declared a cash dividend of $0.04 per share,  or
$180 thousand, which was paid on July 6, 2005, to stockholders of record on June
15, 2005. It is the Company's  intention to consider the payment of dividends on
a semi-annual  basis. The Company  anticipates an ongoing need to retain much of
its operating income to help provide the capital for continued  growth,  however
it  believes  that  operating  results  have  reached a level  that can  sustain
dividends to stockholders as well.

RECENT REGULATORY DEVELOPMENTS

Effective  April 11, 2005, the Board of Governors of the Federal  Reserve System
amended the risk-based capital standards for bank holding companies to allow the
continued inclusion of outstanding and prospective  issuances of trust preferred
securities in the Tier 1 capital of bank holding companies,  subject to stricter
standards.  The new regulations  limit the amount of trust preferred  securities
(combined with all other  restricted core capital  elements) that a bank holding
company  may  include  as Tier 1 capital  to 25% of the sum of all core  capital
elements, net of goodwill less any associated deferred tax liability. Amounts in
excess  of the  limits  described  above  generally  may be  included  in Tier 2
capital.  The  regulations  also  provide a  transition  period for bank holding
companies  to conform  their  capital  structures  to the  revised  quantitative
limits.  These limits will first  become  applicable  to bank holding  companies
beginning on March 31, 2009. At this time, due to the absence of goodwill on the
Company's balance sheet,  management does not expect these new regulatory limits
to have a material impact on the Company's capital structure.

SPECIAL NOTE CONCERNING FORWARD-LOOKING STATEMENTS

Safe Harbor  Statement  Under the Private  Securities  Litigation  Reform Act of
1995.  This  document  contains,  and future oral and written  statements of the
Company and its management may contain,  forward-looking statements,  within the
meaning of such term in the Private  Securities  Litigation  Reform Act of 1995,
with  respect  to  the  financial  condition,  results  of  operations,   plans,
objectives,  future  performance  and business of the  Company.  Forward-looking
statements, which may be based upon beliefs, expectations and assumptions of the
Company's management and on information  currently available to management,  are
generally  identifiable  by the  use  of  words  such  as  "believe,"  "expect,"
"anticipate,"   "bode,"  "predict,"   "suggest,"  "project,"  "appear,"  "plan,"
"intend,"  "estimate,"  "may," "will," "would," "could,"  "should,"  "likely" or
other  similar  expressions.  Additionally,  all  statements  in this  document,
including forward-looking  statements,  speak only as of the date they are made,
and the Company undertakes no obligation to update any statement in light of new
information or future events.

The Company's ability to predict results or the actual effect of future plans or
strategies is inherently uncertain.  Factors which could have a material adverse
effect  on  the  operations  and  future   prospects  of  the  Company  and  its
subsidiaries include, but are not limited to, the following:

o    The  strength of the United  States  economy in general and the strength of
     the local economies in which the Company  conducts its operations which may
     be less  favorable  than expected and may result in, among other things,  a
     deterioration in the credit quality and value of the Company's assets.

                                       28


o    The economic impact of past and any future terrorist  attacks,  acts of war
     or threats  thereof,  and the  response  of the  United  States to any such
     threats and attacks.

o    The effects of, and changes in, federal,  state and local laws, regulations
     and policies  affecting  banking,  securities,  insurance  and monetary and
     financial matters.

o    The effects of changes in interest rates  (including the effects of changes
     in the rate of prepayments of the Company's assets) and the policies of the
     Board of Governors of the Federal Reserve System.

o    The ability of the Company to compete with other financial  institutions as
     effectively  as  the  Company   currently   intends  due  to  increases  in
     competitive pressures in the financial services sector.

o    The inability of the Company to obtain new customers and to retain existing
     customers.

o    The timely  development and acceptance of products and services,  including
     products and services offered through alternative delivery channels such as
     the Internet.

o    Technological  changes  implemented  by the Company  and by other  parties,
     including  third  party  vendors,  which  may be  more  difficult  or  more
     expensive than anticipated or which may have unforeseen consequences to the
     Company and its customers.

o    The  ability of the  Company to develop and  maintain  secure and  reliable
     electronic systems.

o    The ability of the Company to retain key  executives  and employees and the
     difficulty  that the Company may experience in replacing key executives and
     employees in an effective manner.

o    Consumer  spending  and saving  habits  which may  change in a manner  that
     affects the Company's business adversely.

o    Business  combinations and the integration of acquired businesses which may
     be more difficult or expensive than expected.

o    The costs, effects and outcomes of existing or future litigation.

o    Changes in accounting  policies and  practices,  as may be adopted by state
     and federal  regulatory  agencies and the  Financial  Accounting  Standards
     Board.

o    The  ability  of the  Company  to  manage  the  risks  associated  with the
     foregoing as well as anticipated.

These risks and uncertainties should be considered in evaluating forward-looking
statements  and  undue  reliance  should  not  be  placed  on  such  statements.
Additional information concerning the Company and its business,  including other
factors  that  could  materially  affect the  Company's  financial  results,  is
included in the Company's filings with the Securities and Exchange Commission.

Part I
Item 3


           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company  realizes  income  principally  from the spread between the interest
earned on loans,  investments and other interest-earning assets and the interest
paid on deposits and borrowings.  Loan volumes and yields, as well as the volume
of and rates on  investments,  deposits and  borrowings,  are affected by market
interest rates. Additionally, because of the terms and conditions on many of the
investments and the loan and deposit accounts,  a change in interest rates could
also affect the  projected  maturities  in the  securities  and loan  portfolios
and/or the deposit base,  which could alter the Company's  sensitivity to future
changes in interest rates. Accordingly,  management considers interest rate risk
to be a significant market risk.

                                       29


Interest rate risk management  focuses on maintaining  consistent  growth in net
interest income within policy limits  approved by the board of directors,  while
taking into  consideration,  among other factors,  the Company's overall credit,
operating  income,  operating cost, and capital profile.  The subsidiary  banks'
ALM/Investment Committees,  which includes senior management representatives and
members of the board of  directors,  monitor  and manage  interest  rate risk to
maintain an  acceptable  level of change to net  interest  income as a result of
changes in interest rates.

One method used to quantify interest rate risk is a short-term  earnings at risk
summary,  which is a detailed and dynamic  simulation model used to quantify the
estimated  exposure of net interest  income to sustained  interest rate changes.
This  simulation  model  captures the impact of changing  interest  rates on the
interest  income  received and interest  expense paid on all interest  sensitive
assets and liabilities  reflected on the Company's  consolidated  balance sheet.
This sensitivity  analysis  demonstrates net interest income exposure over a one
year horizon,  assuming no balance sheet growth and a 200 basis point upward and
a 100 basis point  downward  shift in  interest  rates,  where  interest-bearing
assets and liabilities  reprice at their earliest  possible  repricing date. The
model  assumes  a  parallel  and  pro  rata  shift  in  interest  rates  over  a
twelve-month  period.  Application of the simulation model analysis at March 31,
2005  demonstrated  a 1.85%  decrease in interest  income with a 200 basis point
increase in interest  rates,  and a 3.70% decrease in interest income with a 100
basis  point  decrease  in  interest  rates.  Both  simulations  are  within the
board-established policy limits of a 10% decline in value.

Part I
Item 4

                             CONTROLS AND PROCEDURES

Evaluation of disclosure  controls and  procedures.  An evaluation was performed
under the supervision and with the  participation  of the Company's  management,
including  the Chief  Executive  Officer  and Chief  Financial  Officer,  of the
effectiveness of the design and operation of the Company's  disclosure  controls
and procedures (as defined in Rule  13a-15(e)  promulgated  under the Securities
and  Exchange  Act of  1934,  as  amended)  as of June 30,  2005.  Based on that
evaluation, the Company's management,  including the Chief Executive Officer and
Chief Financial Officer,  concluded that the Company's  disclosure  controls and
procedures were effective to ensure that information required to be disclosed in
the reports filed and submitted  under the  Securities  Exchange Act of 1934 was
recorded, processed, summarized and reported as and when required.

Limitations on the Effectiveness of Controls. It should be noted that any system
of controls and procedures, however well designed and operated, can provide only
reasonable,  and not absolute,  assurance  that the objectives of the system are
met. There are inherent limitations to the effectiveness of all control systems,
including the possibility of human error and the  circumvention or overriding of
the controls and procedures.  Therefore,  even effective systems of controls and
procedures  can provide only  reasonable  assurances of achieving  their control
objectives.  Because of the  inherent  limitations  in all control  systems,  no
evaluation of controls can provide  absolute  assurance  that all control issues
and instances of fraud, if any, within a company have been detected.

Changes in Internal Control over Financial  Reporting.  The Company is currently
undergoing a comprehensive  effort to ensure  compliance  with the  requirements
under Section 404 of the Sarbanes-Oxley  Act of 2002. As a result,  enhancements
to the Company's  internal  controls over financial  reporting are being or have
been implemented.  During the second quarter of 2005, the Company  implemented a
comprehensive  Reconciliation and Account  Certification  Policy, which guides a
semi-centralized  process up through  the  Company  ending  with a  consolidated
reporting package for the Chief Financial Officer. At June 30, 2005, the Company
had not fully  completed its  evaluation nor had all control  enhancements  been
completed.  Other than changes as described above, there have been no changes to
the  Company's  internal  control  over  financial  reporting  during the period
covered by this report that have materially  effected,  or are reasonably likely
to affect the Company's internal control over financial reporting.

                                       30


Part II

                               QCR HOLDINGS, INC.
                                AND SUBSIDIARIES

                           PART II - OTHER INFORMATION


Item 1 Legal Proceedings

There are no  material  pending  legal  proceedings  to which the Company or its
subsidiaries  is a party other than ordinary  routine  litigation  incidental to
their respective businesses.


Item 2 Unregistered Sales of Equity Securities and Use of Proceeds

None

Item 3 Defaults Upon Senior Securities

None

Item 4 Submission of Matters to a Vote of Security Holders

The annual meeting of  stockholders  was held at The Lodge located at 900 Spruce
Hills Drive,  Bettendorf,  Iowa on  Wednesday,  May 4, 2005 at 10:00 a.m. At the
meeting,  Patrick  S.  Baird,  John K.  Lawson,  and  Ronald  G.  Peterson  were
re-elected  to  serve as Class  III  directors,  with  terms  expiring  in 2008.
Continuing  as Class I directors,  with terms  expiring in 2006,  are Michael A.
Bauer,  James J.  Brownson,  and Henry Royer.  Continuing as Class II directors,
with terms expiring in 2007,  are Larry J. Helling,  Douglas M.  Hultquist,  and
Mark Kilmer. Also, at the meeting stockholders  approved the QCR Holdings,  Inc.
2005 Deferred Income Plan.

There were 4,509,622  issued and outstanding  shares of common stock entitled to
vote at the annual meeting.  Either in person or by proxy,  there were 3,995,645
common shares represented at the meeting,  constituting  approximately  88.6% of
the outstanding shares. The voting was as follows:


                                                     Votes               Votes
                                                      For               Withheld
                                                   -----------------------------

Patrick S. Baird .......................           3,988,870              6,775
John K. Lawson .........................           3,982,183             13,462
Ronald G. Peterson .....................           3,987,917              7,728


                                           Votes         Votes            Votes
                                            For         Against        Abstained
                                         ---------------------------------------
2005 Deferred Income Plan ..........     2,327,057      338,318         42,115


Item 5 Other Information

None

Item 6 Exhibits

       (a)   Exhibits

             31.1  Certification  of Chief  Executive  Officer  Pursuant to Rule
             13a-14(a)/15d-14(a)

             31.2  Certification  of Chief  Financial  Officer  Pursuant to Rule
             13a-14(a)/15d-14(a)

             32.1 Certification of Chief Executive Officer Pursuant to 18 U.S.C.
             Section   1350,   as  Adopted   Pursuant  to  Section  906  of  the
             Sarbanes-Oxley Act of 2002.

             32.2 Certification of Chief Financial Officer Pursuant to 18 U.S.C.
             Section   1350,   as  Adopted   Pursuant  to  Section  906  of  the
             Sarbanes-Oxley Act of 2002.

                                       31


                                   SIGNATURES

In accordance with the  requirements of the Exchange Act, the registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.


                                       QCR HOLDINGS, INC.
                                       (Registrant)






Date    August 9, 2005                  /s/ Michael A. Bauer
                                        ----------------------------------------
                                        Michael A. Bauer, Chairman




Date    August 9, 2005                  /s/ Douglas M. Hultquist
                                        ----------------------------------------
                                        Douglas M. Hultquist, President
                                        Chief Executive Officer



Date    August 9, 2005                  /s/ Todd A. Gipple
                                        ----------------------------------------
                                        Todd A. Gipple, Executive Vice President
                                        Chief Financial Officer


                                       32