CITIZENS BANKING CORP
10-K405, 1996-03-29
STATE COMMERCIAL BANKS
Previous: SEI CORP, 10-K, 1996-03-29
Next: FREEPORT MCMORAN INC, 10-K405, 1996-03-29



<PAGE>   1
                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-K

[x]  Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 [Fee Required]
For the fiscal year ended December 31, 1995
                                       or
[ ]  Transition Report Pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934 [No Fee Required]

For the transition period from                  to                    
                               ----------------    ----------------

Commission file Number   0-10535

                          CITIZENS BANKING CORPORATION
- --------------------------------------------------------------------------------
           (Exact name of registrant as specified in its charter)


                MICHIGAN                                  38-2378932
- ----------------------------------------            ---------------------------
    (State or other jurisdiction of                    (I.R.S. Employer
    incorporation or organization)                          Identification No.)


      One Citizens Banking Center,
 328 S. Saginaw Street, Flint, Michigan                      48502
- ----------------------------------------           ----------------------------
(Address of principal executive offices)                   (Zip Code)


Registrant's telephone number, including area code  (810) 766-7500

Securities registered pursuant to Section 12(b) of the Act:   None

Securities registered pursuant to Section 12(g) of the Act:
                          Common Stock - No Par Value
- --------------------------------------------------------------------------------
                                (Title of class)

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 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.                      X  Yes      No
                                                             -----    -----

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to
the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [ X ]

     The aggregate market value of the voting stock held by non-affiliates of
the registrant was approximately $414,453,000 as of March 18, 1996.

     The number of shares outstanding of the registrant's Common Stock (No par
value) was 14,363,835 as of March 18, 1996.

                      DOCUMENTS INCORPORATED BY REFERENCE

     Portions of the Citizens Banking Corporation Proxy Statement for its
annual meeting of shareholders to be held April 16, 1996 are incorporated by
reference into Part III.

(Exhibit Index - Pages 13 through 14) Page 1 of 115



<PAGE>   2


                          CITIZENS BANKING CORPORATION

                        1995 Annual Report on Form 10-K



                               TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                                                Page
                                                                                ----
<S>                                                                             <C>
PART I
  Item 1.  Business ...........................................................  3
  Item 2.  Properties .........................................................  7
  Item 3.  Legal Proceedings ..................................................  7
  Item 4.  Submission of Matters To a Vote of Security Holders ................  7

PART II
  Item 5.  Market for the Registrant's Common Equity and
                Related Stockholder Matters ...................................  8
  Item 6.  Selected Financial Data ............................................  8
  Item 7.  Management's Discussion and Analysis of Financial Condition and
                Results of Operations .........................................  8
  Item 8.  Financial Statements and Supplementary Data ........................  8
  Item 9.  Changes in and Disagreements with Accountants on Accounting
                and Financial Disclosure ......................................  8

PART III
  Item 10. Directors and Executive Officers of  Registrant ....................  9
  Item 11. Executive Compensation .............................................  9
  Item 12. Security Ownership of Certain Beneficial Owners and Management .....  9
  Item 13. Certain Relationships and Related Transactions .....................  9

PART IV
  Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K ... 10

SIGNATURES .................................................................... 11

EXHIBIT INDEX ................................................................. 13

</TABLE>




                                      2


<PAGE>   3

                                    PART I
- ------------------------------------------------------------------------------- 


ITEM 1. BUSINESS.

General
     Citizens Banking Corporation ("Corporation") was organized January 1,
1982.  It is a multibank holding company registered under the Bank Holding
Company Act of 1956, as amended, and is incorporated in the State of Michigan.
On December 31, 1995, the Corporation directly or indirectly owned seven
banking subsidiaries and one nonbanking subsidiary and had 1907 full-time
equivalent employees.  Additional information related to the subsidiaries at
year-end 1995 is provided below.


<TABLE>
<CAPTION>
                                                                                  Total
                                                  Principal        Number        Assets              Date
           Subsidiary                              Office        of Offices   (in millions)        Acquired
- ------------------------------------------------------------------------------------------------------------
<S>                                             <C>                <C>       <C>                 <C>
Citizens Commercial & Savings Bank                Flint, MI         50       $2,055.7(1)         01/01/1982
Grayling State Bank                             Grayling, MI         3           82.7            07/02/1984
State Bank of Standish                          Standish, MI         5          109.4            12/31/1984
Second National Bank of Saginaw                  Saginaw, MI        18          709.5            12/18/1985
Second National Bank of Bay City                Bay City, MI         7          166.0            12/18/1985
Commercial National Bank of Berwyn                Berwyn, IL         3          244.1            05/01/1987
National Bank of Royal Oak                      Royal Oak, MI        6          175.0            10/01/1993
</TABLE>

  (1)  Consolidated totals of Citizens Commercial & Savings Bank ("CCSB" and
       its wholly owned nonbank subsidiary, Citizens Commercial Leasing
       Corporation ("CCLC")).  Ownership of CCLC was transferred to CCSB from
       the Corporation on January 31, 1991.

     The Corporation's subsidiary banks are full service commercial banks
offering a variety of financial services to corporate, commercial,
correspondent and individual bank customers.  These services include
commercial, mortgage and consumer lending, demand and time deposits, trust
services, investment services, safe deposit facilities, and other financial
products and services.  The bank subsidiaries are wholly owned by the
Corporation and operate through 92 banking offices.  The offices are located
along the Interstate 75 corridor within the State of Michigan from northern and
western suburban Detroit to the greater Grayling/Gaylord areas.  Expansion
through the acquisition of the four Michigan affiliates of Banc One Corporation
purchased at the close of business on February 28, 1995 established a new
market presence in the central and southwest Michigan areas.  The transaction
was accounted for as a purchase and the four banks ("acquired banks") were
merged into Citizens Commercial & Savings Bank headquartered in Flint, Michigan
effective immediately after the acquisition.  Total assets acquired of $670
million included net loans of $532 million and investment securities and money
market investments of $57 million.   The three banking offices in Illinois are
located in the suburban market of Chicago.
     Citizens Commercial Leasing Corporation, a wholly owned nonbank subsidiary
of Citizens Commercial & Savings Bank, engages in direct lease financing of
office, medical and other equipment, and participates in high quality indirect
lease participations.  CCLC's office is located in the main office building of
Citizens Commercial & Savings Bank.





                                      3
<PAGE>   4
Competition
     The financial services industry is highly competitive. The banking
subsidiaries compete with other commercial banks, many of which are
subsidiaries of other bank holding companies, for loans, deposits, trust
accounts and other business on the basis of interest rates, fees, convenience
and quality of service.  They also actively compete with a variety of other
financial services organizations including savings and loan associations,
finance companies, mortgage banking companies, brokerage firms, credit unions
and other organizations.  The nonbank subsidiary competes directly with other
leasing companies.
     Loans comprise 70.2% of the Corporation's average assets and are made in
the normal course of business to individuals, partnerships, municipalities and
corporations.   Credit is extended to customers within the commercial,
commercial mortgage, real estate construction, real estate mortgage, consumer
installment and lease financing categories.  Consumer installment loans are
primarily composed of automobile, personal, marine, home equity and bankcard
loans and represent 39.1% of the 1995 average loan portfolio.  Consumer
installment loans originated follow strict Corporate credit screening
procedures.  Real estate mortgage loan extensions are primarily first liens on
one to four family structures and unless insured by a private mortgage
insurance company typically have traditional loan to appraisal ratios of 80%.
Commercial and commercial mortgage loan originations generally do not rely on
the performance of the real estate market to generate funds for repayment and
do not represent a concentration in any one industry or company.  Additional
information on the composition of the loan portfolio and the related
nonperforming assets is incorporated herein by reference from Exhibit 13 of
this document on pages 66 to 70 under the captions "Loans and Leases" and
"Nonperforming Assets".
     Mergers between and the expansion of financial institutions both within
and outside of our primary markets of Michigan and Illinois have provided
significant competitive pressure in those markets.  In addition, the passage of
federal interstate banking legislation has expanded the banking market and
heightened competitive forces.
     In October 1995, the Corporation announced the consolidation of its six
Michigan chartered banks into one bank called Citizens Bank.  The
consolidation, expected to occur in June 1996, will further streamline
operations and reduce certain costs but will retain local management and
respective boards of directors.  Also in 1995, the Corporation announced its
Process Improvement Project, a series of productivity initiatives designed to
incorporate the use of "best practices" throughout the Corporation.  The
Corporation expects to achieve financial benefits as a result of these
initiatives.
     Other factors such as employee relations and environmental laws also
impact the Corporation's competitiveness.  Presently, none of the Corporation's
employees are covered by collective bargaining agreements and the Corporation's
maintains a favorable relationship with it's employees.  The impact of
environmental laws is further discussed in "Item 3. Legal Proceedings" of this
document.

Supervision and Regulation
     Citizens Banking Corporation is subject to supervision and regulation by
the Federal Reserve Board under the Bank Holding Company Act of 1956, as
amended (the "Act"). The Act requires the Corporation to obtain the prior
approval of the Board of Governors of the Federal Reserve System for bank
acquisitions, limits the acquisition of shares of out-of-state banking
organizations unless permitted by state law and prescribes limitations on the
nonbanking activities of the Corporation.  As a bank holding company, the
Corporation and its subsidiaries are able only to conduct the business of
banking and activities so closely related to banking or managing







                                      4
<PAGE>   5
or controlling banks as to be a proper incident thereto.
     The Corporation's subsidiary banks are subject to various regulatory
authorities. Three of the banks are chartered by the State of Michigan and are
subject to supervision, regulation and examination by the Financial
Institutions Bureau of the State of Michigan.  The other four banks are
chartered under federal law and are subject to supervision, regulation and
examination by the Comptroller of the Currency.  All seven banks are subject to
supervision and examination by the Federal Deposit Insurance Corporation
("FDIC"), as their deposits are insured by the FDIC to the extent provided by
the law.  All but one bank are members of the Federal Reserve System.  The
Corporation's nonbank company is supervised and examined by the Federal Reserve
System.
     Certain regulatory matters concerning capital adequacy guidelines for the
Corporation and its banking subsidiaries, limitations on the payment of
dividends to the Corporation by its banking subsidiaries and maintenance of
minimum average reserve balances by the banking subsidiaries with the Federal
Reserve Bank are incorporated herein by reference from Exhibit 13 of this
document on pages 71 and 90 under the captions, "Liquidity and Debt Capacity"
and "Note 16. Regulatory Matters".
     As previously discussed, the Corporation announced the consolidation of its
six Michigan chartered banks into one bank called Citizens Bank.  The
consolidation will further streamline operations and reduce certain costs but
will retain local management and respective boards of directors.  The
consolidation is subject to regulatory approval and is expected to be completed
in June 1996.  This consolidation will likely result in maintaining additional
non-interest bearing deposits with the Federal Reserve Bank and may favorably
impact the ability of the surviving entity to pay dividends to the Parent
company without regulatory approval.   The surviving bank charter in Michigan
"Citizens Bank" will be a state chartered member of the Federal Reserve System.
     The 1994 passage of the federal Riegle-Neal Interstate Banking and
Branching Efficiency Act allows states the ability to enact legislation
permitting interstate branching but have no choice in opting out of provisions
related to interstate banking.  The effect of the interstate banking provisions
do not impact Michigan or neighboring states since these states have previously
passed legislation allowing bank holding companies to own bank affiliates in
multiple states.  On November 29, 1995 the Michigan legislature passed Public
Act 202 permitting interstate branching.  This law allows a bank the ability to
establish branches outside of the State of Michigan provided that state adopts
similar legislation.  However, since Citizens is headquartered in Michigan and
currently has only one subsidiary outside of the state this does not
significantly affect the Corporation.  The Corporation may be impacted as
states adjacent to Michigan pass similar legislation. The impact of this is not
expected to significantly affect the Corporation's strategic plan, except to
allow potentially greater consolidation benefits if the Corporation acquires
banks outside of Michigan.
     On December 29, 1994 the State of Michigan amended the State's Banking
Code of 1969 to allow banks to engage in the insurance business and to own an
insurance agency.  Although the National Bank Holding Company Act prohibits the
holding company from direct ownership of an insurance agency, banks within the
holding company may now do so.  In the first quarter of 1996, the Corporation's
lead bank Citizens Commercial & Savings Bank established a "de novo" insurance
agency, Lakeshore Insurance.  Through this subsidiary, the Corporation will
sell life insurance and annuity products to customers subject to certain
restrictions.
     The Financial Institutions Reform, Recovery, and Enforcement Act of 1989
("FIRREA") adopted in August 1989 has significantly affected financial
institutions.  Key provisions of









                                      5

<PAGE>   6

FIRREA provide for the acquisition of thrift institutions by bank holding
companies (previously only failing thrifts were permitted to be acquired),
increase deposit insurance assessments for insured banks, redefine applicable
capital standards for banks and thrifts, broaden the enforcement power of
federal bank regulatory agencies, and require that any FDIC-insured depository
institution be held liable for any loss incurred by the FDIC in connection with
the default of any commonly controlled FDIC-insured depository institution or
any assistance provided by the FDIC to any such institution in danger of
default.
     The Federal Deposit Insurance Corporation Improvement Act of 1991
("FDICIA"), signed into law on December 19, 1991, imposes on banks relatively
detailed standards and mandates the development of additional regulations
governing nearly every aspect of the operations and management of banks, in
addition to many aspects of bank holding companies.  Some of the major
provisions contained in FDICIA includes recapitalization of the Bank Insurance
Fund ("BIF"), a risk-based insurance premium assessment system,  a
capital-based supervision system that links supervisory intervention to the
deterioration of a bank's capital level, new auditing and accounting and
examination requirements, and mandated standards for bank lending and
operation.
     FDICIA provides the FDIC with the authority to impose assessments on
insured BIF member depository institutions to maintain the fund at the
designated reserve ratio defined in FDICIA.   In response to the BIF obtaining
the designed reserve ratio, 1995 FDIC assessments were reduced from 23 cents to
4 cents per $100 of deposits for banks meeting the requirements of supervisory
risk subgroup 1.A. "well capitalized".  All seven of the Corporation's
subsidiaries have sufficient captial to maintain a "well capitalized"
designation, (the FDIC's highest rating).  On December 11, 1995, the FDIC
amended the assessment rate schedule to reduce assessments on deposits for
banks within supervisory risk subgroup 1.A. "well capitalized" to zero
effective for the first semiannual assessment schedule in 1996. Further
regulatory changes could impact the amount and type of  assessments paid by the
Corporation's subsidiary banks.

Monetary Policy
     The monetary and fiscal policies of regulatory authorities, including the
Federal Reserve System, strongly influence the banking industry.  Through open
market securities transactions, variations in the discount rate and the
establishment of reserve requirements, the Board of Governors of the Federal
Reserve System exerts considerable influence on interest rates and the supply
of money and credit.  The effect of these measures on future business and
earnings of the Corporation cannot be predicted.

Environmental Matters
     The Corporation's primary exposure to environmental risk is through its
provision of trust services and its lending activities.  In each instance, the
Corporation has policies and procedures in place to mitigate its environmental
risk exposures to the fullest extent possible.  With respect to lending
activities, environmental site assessments at the time of loan origination are
mandated by the Corporation to confirm collateral quality as to commercial real
estate parcels posing higher than normal potential for environmental impact, as
determined by reference to present and past uses of the subject property and
adjacent sites.  Environmental assessments are also mandated prior to any
foreclosure activity involving non-residential real estate collateral.  In the
case of trust services, the Corporation utilizes various types of environmental
transaction screening to identify actual and potential risks arising from any
proposed holding of non-residential real estate for trust








                                      6
<PAGE>   7
     accounts.  Consequently the Corporation does not anticipate any material
effect on capital expenditures, earnings or the competitive position of itself
or any of its subsidiaries with regard to compliance with federal, state or
local environmental protection laws or regulations.  Additional information is
provided in the "Item 3. Legal Proceedings" section of this document.

ITEM 2. PROPERTIES

The Corporation's offices are located at One Citizens Banking Center, 328 South
Saginaw Street, Flint, Michigan in the main office building of Citizens
Commercial & Savings Bank, its largest bank subsidiary.  The Corporation's
subsidiaries operate through 92 banking offices.  Of these, 22 are leased,
three are owned by the banks involved but on leased land, and the remaining are
owned.  Rent expense on the leased properties, net of sublease payments of
$55,000, totaled $917,000 in 1995.
     The banking offices are located in various communities throughout the
State of Michigan and in the Chicago suburbs of Berwyn, Cicero and Elk Grove,
Illinois.  Some portions of the main office buildings of Citizens Commercial &
Savings Bank and Second National Bank of Saginaw are leased to tenants.
     Additional information related to the property and equipment owned or
leased by the Corporation and its subsidiaries is incorporated herein by
reference from Exhibit 13 on page 83 under the caption "Note 6. Premises and
Equipment" of this document.

ITEM 3. LEGAL PROCEEDINGS.

From time to time, certain of the Corporation's subsidiaries are notified by
applicable environmental regulatory agencies, pursuant to State or Federal
environmental statutes or regulations, that they may be potentially responsible
parties ("PRPs") for environmental contamination on or emanating from
properties currently or formerly owned.  Typically, exact costs of remediating
the contamination cannot be fully determined at the time of initial
notification.  While, as PRPs, these subsidiaries are potentially liable for
the costs of remediation, in most cases, there are a number of other PRPs
identified as being jointly and severally liable for remediation costs.
Additionally, in certain cases, statutory defenses to liability for remediation
costs may be asserted based on the subsidiaries' status as lending institutions
that acquired ownership of the contaminated property through foreclosure.  The
Corporation's management is not presently aware of any environmental
liabilities which pose a reasonable possibility of future material impact on
the Corporation or its earnings.  It is the Corporation's policy to establish
and accrue appropriate reserves for all such identified exposures during the
accounting period in which a loss is deemed to be probable and the amount is
determinable.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

     No matters were submitted during the fourth quarter of 1995 to a vote of
security holders through the solicitation of proxies or otherwise.








                                      7

<PAGE>   8

                                   PART II
- --------------------------------------------------------------------------------

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED SHAREHOLDER'S
        MATTERS.

     The information required by this  item is incorporated herein by reference
from Exhibit 13  on page 73 under the caption "Table 13. Selected Quarterly
Information" of this document.
     The approximate number of shareholders of the Registrant's common stock is
6,700 as of December 31, 1995.  This number includes an estimate for individual
participants in the security positions of certain shareholders of record.
     Restrictions on the Registrant's ability to pay dividends is incorporated
herein by reference from Exhibit 13 on page 90 under the caption "Note 16.
Regulatory Matters" of this document.

ITEM 6. SELECTED FINANCIAL DATA.

     The information required by this item is incorporated herein by reference
from Exhibit 13 on page 57 under the caption "Table 1. Selected Financial Data"
of this document.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS.

     Management's Discussion and Analysis of Financial Condition and Results of
Operations required by this item is incorporated herein by reference from
Exhibit 13 on pages 57 through 74 of this document.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

     The Financial Statements are incorporated herein by reference from Exhibit
13 on pages  75 through 93 of this document.

     Supplementary data of the Corporation's quarterly results of operations
required by this item are incorporated herein by reference from Exhibit 13 on
page 73 of this document under the caption "Table 13.  Selected Quarterly
Information".

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
        FINANCIAL DISCLOSURE.

     None.






                                      8
<PAGE>   9



                                   PART III
- --------------------------------------------------------------------------------

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

     The information required by this item appears in the Corporation's proxy
statement for its annual meeting of shareholders to be held April 16, 1996
("1995 Proxy Statement"), and is incorporated herein by reference as follows:

      Regulation S-K Item 401 disclosures: Appear under the captions "Election
      of Directors" and "Executive Officers" on pages 4 through 7 and on pages
      10 through 13, respectively, of the 1995 Proxy Statement.

      Regulation S-K Item 405 disclosure: Appears under the caption "Securities
      Transactions Reporting" on page 23 of the 1995 Proxy Statement.

ITEM 11. EXECUTIVE COMPENSATION.

     The information required by this item appears under the caption
"Compensation of Directors," on page 9 and under the captions "Executive
Compensation", "Compensation and Benefits Committee Report on Executive
Compensation", "Shareholder Return", and "Compensation Committee Interlocks and
Certain Transactions and Relationships" on pages 14 through 23 of the
Corporation's 1995 Proxy Statement, and is incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

     The information required by this item appears under the captions "Security
Ownership of Certain Beneficial Owners" and "Security Ownership of Management"
on page 2 and on pages 3 and 4, respectively, of the Corporation's 1995 Proxy
Statement, and is incorporated herein by reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     The information required by this item appears under the caption
"Compensation Committee Interlocks and Certain Transactions and Relationships"
on page 23 of the Corporation's 1995 Proxy Statement, and is incorporated
herein by reference.








                                      9
<PAGE>   10



                                   PART IV
- --------------------------------------------------------------------------------

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

(a) 1. Financial Statements:
        The following consolidated financial statements of the Corporation and
        Report of Ernst & Young LLP, Independent Auditors are incorporated by
        reference under Item 8 "Financial Statements and Supplementary Data" of
        this document:
           Consolidated Balance Sheet
           Consolidated Statements of Income
           Consolidated Statements of Changes in Shareholders' Equity
           Consolidated Statements of Cash Flows
           Notes to Consolidated Financial Statements
           Report of Ernst & Young LLP, Independent Auditors

    2. Financial Statement Schedules:
        All schedules are omitted -- see Item 14(d) below.

    3. Exhibits:
        The exhibits listed on the "Exhibit Index" on pages 13 through 14 of
        this report are filed herewith and are incorporated herein by reference.

(b) Reports on Form 8-K
        No reports of Form 8-K were filed for the quarter ended December 31,
        1995.

(c) Exhibits:
        The "Exhibit Index" is filed herewith on pages 13 through 14 of this
        report and is incorporated herein by reference.

(d) Financial Statement Schedules:
        All financial statement schedules normally required by Article 9 of
        Regulation S-X are omitted since they are either not applicable or the
        required information is shown in the consolidated financial statements
        or notes thereto.








                                      10
<PAGE>   11


                                  Signatures
- --------------------------------------------------------------------------------

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


CITIZENS BANKING CORPORATION
(Registrant)


by /s/Charles R. Weeks                              Date:  March 25, 1996
Charles R. Weeks
Chairman of the Board and Chief Executive Officer


Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.


    Signature                      Capacity                        Date
- ----------------------       -------------------------------  ---------------

/s/Charles R. Weeks          Chairman of the Board,           March 25, 1996
- ---------------------------  Chief Executive Officer and    
Charles R. Weeks             Director
                             

/s/Robert J. Vitito          President, Chief Administrative  March 25, 1996
- ---------------------------  Officer and Director
Robert J. Vitito             
                             
/s/John W. Ennest            Vice Chairman of the Board,      March 25, 1996
- ---------------------------  Chief Financial Officer,
John W. Ennest               Treasurer and Director
                             

/s/Edward P. Abbott          Director                         March 25, 1996
- ---------------------------
Edward P. Abbott

/s/Hugo E. Braun, Jr.        Director                         March 25, 1996
- ---------------------------
Hugo E. Braun, Jr.

/s/Jonathan E. Burroughs II  Director                         March 25, 1996
- ---------------------------
Jonathan E. Burroughs II








                                      11

<PAGE>   12


     Signature                    Capacity                   Date
- --------------------------  ---------------------       --------------
/s/Joseph P. Day            Director                    March 25, 1996
- ---------------------------
Joseph P. Day

/s/Lawrence O. Erickson     Director                    March 25, 1996
- ---------------------------
Lawrence O. Erickson

/s/Victor E. George         Director                    March 25, 1996
- ---------------------------
Victor E. George

/s/William J. Hank          Director                    March 25, 1996
- ---------------------------
William J. Hank

/s/George H. Kossaras       Director                    March 25, 1996
- ---------------------------
George H. Kossaras

/s/Patricia L. Learman      Director                    March 25, 1996
- ---------------------------
Patricia L. Learman

/s/William F. Nelson, Jr.   Director                    March 25, 1996
- ---------------------------
William F. Nelson, Jr.

/s/Paul A. Rowley           Director                    March 25, 1996
- ---------------------------
Paul A. Rowley

/s/William C. Shedd         Director                    March 25, 1996
- ---------------------------
William C. Shedd

/s/David A. Thomas, Jr.     Vice Chairman of the Board  March 25, 1996
- --------------------------- and Director
David A. Thomas, Jr.        

/s/James E. Truesdell, Jr.  Director                    March 25, 1996
- ---------------------------
James E. Truesdell, Jr.

/s/Kendall B. Williams      Director                    March 25, 1996
- ---------------------------
Kendall B. Williams






                                      12
<PAGE>   13
                          CITIZENS BANKING CORPORATION
                        1995 Annual Report on Form 10-K

                                 EXHIBIT INDEX
                  (FILED AS PART OF THIS REPORT ON FORM 10-K)

<TABLE>         
<CAPTION>      
      Exhibit                                                                                Form 10-K
        No.                             Exhibit                                               Page No.
      -------  --------------------------------------------------------------                ---------
      <S>      <C>                                                                            <C>
      3(a)     Restated Articles of Incorporation, as amended.                                 15-53
      
      3(b)     Amended and Restated Bylaws. (incorporated by reference       
                 from Exhibit 3(d) of the Corporation's 1994 Annual       
                 Report on Form 10-K, file number 0-10535).                                     N/A
      
      4        Rights Agreement, dated July 20, 1990, between the       
                 Corporation and Citizens Commercial & Savings  Bank, as       
                 Rights Agent (incorporated by reference from Exhibit 4(a)       
                 of the Corporation's Report on Form 8-K filed July 26, 1990,
                 file number 0-10535).                                                          N/A
      
     10(a)     Citizens Banking Corporation Stock Option Plan and Citizens       
                 Banking Corporation First Amended Stock Option Plan       
                 (incorporated by reference from Exhibit 4(a) of the       
                 Corporation's registration statement on Form S-8 filed November       
                 26, 1986 as amended April 21, 1987--Registration No. 33-10007).                N/A
      
      
     10(b)     Citizens Banking Corporation Amended and Restated Section 401(k)      
                 Plan.  (incorporated by reference from Exhibit 4a of the       
                 Corporation's registration statement on Form S-8 filed       
                 April 26, 1989--Registration No. 33-28354).                                    N/A
      
     10(c)     Citizens Banking Corporation Second Amended Stock Option Plan.      
                 (incorporated by reference from Exhibit 4 of the Corporation's      
                 registration statement on Form S-8 filed May 5, 1992--      
                 Registration No. 33-47686).                                                    N/A
      
     10(d)     Composite form of "Performance Partnership Program Grant       
                 Agreement" executed between the Corporation and certain       
                 executive officers of the Corporation pursuant to the Corporation's 
                 Second Amended Stock Option Plan (incorporated by reference from 
                 Exhibit 10(d) of the Corporation's 1992 Annual Report on Form 10-K,
                 file number 0-10535).                                                          N/A

     10(e)     Composite form of "Stock Option Agreement" executed between the
                 Corporation and certain executive officers of the Corporation 
                 pursuant to the Corporation's Second Amended Stock Option Plan 
                 (incorporated by reference from Exhibit 10(e) of the Corporation's 
                 1992 Annual Report on Form 10-K, file number 0-10535).                         N/A

     10(f)     Grant Agreement For Charles R. Weeks executed between the Corporation 
                 and Charles R. Weeks pursuant to the Corporation's Second Amended 
                 Stock Option Plan (incorporated by reference from Exhibit 10(f) of the 
                 Corporation's 1992 Annual Report on Form 10-K, file number 0-10535).           N/A




</TABLE>



                                      13


<PAGE>   14
<TABLE>
<CAPTION>                                                                                                      
      Exhibit                  EXHIBIT INDEX (continued)                                     Form 10-K         
        No.                             Exhibit                                               Page No.         
      -------  --------------------------------------------------------------                ---------         
      <S>      <C>                                                                            <C>              
                                                                                                               
                                                                                                               
      10(g)    Citizens Banking Corporation Management Incentive Compensation                                  
                 Program (incorporated by reference from pages 19 and 20 of the                                
                 Corporation's Proxy Statement for its 1995 Annual Meeting of                                  
                 Shareholders under the caption "Management Incentive Plan"
                 file number 0-10535).                                                           N/A           
                                                                                                               
      10(h)    Citizens Banking Corporation Amended and Restated Director's                                    
                 Deferred Compensation Plan. (incorporated by reference from                                   
                 Exhibit 10(h) of the Corporation's 1994 Annual Report on Form 10-K,
                 file number 0-10535).                                                           N/A           
                                                                                                               
      10(i)    Deferred Compensation Agreement for Charles R. Weeks, as amended, and                           
                 related Citizens Banking Corporation Deferred Benefits Trust Agreement.                 
                 (incorporated by reference from Exhibit 10(d) of the Corporation's 1989                 
                 Annual Report on Form 10-K, file number 0-10535).                               N/A           
                                                                                                               
      10(j)    Citizens Banking Corporation Supplemental Retirement Benefits Plan                              
                 for Charles R. Weeks, as amended.  (incorporated by reference from                            
                 Exhibit 10(e) of the Corporation's 1989 Annual Report on Form 10-K,
                 file number 0-10535).                                                           N/A           
                                                                                                               
      10(k)    Citizens Commercial & Savings Bank Supplemental Retirement Benefits                             
                 Plan for David A. Thomas Jr. (incorporated by reference from                                  
                 Exhibit 10(f) of the Corporation's 1990 Annual Report on Form 10-K,
                 file number 0-10535).                                                           N/A           
                                                                                                               
      10(l)    Citizens Banking Corporation Stock Option Plan for Directors (incorporated                
                 by reference from Exhibit 99 of the Corporation's registration                                
                 statement on Form S-8 filed July 21, 1995--Registration No. 33-61197).          N/A           

      11       Computation of Per Share Earnings                                                 54

      13       Citizens Banking Corporation 1995 Annual Report (except as to portions
                 expressly incorporated herein, said Annual Report is included only for 
                 information)                                                                  55-93
  
      21       Subsidiaries of the Corporation                                                   94

      23       Consents of Independent Accountants                                               95

      27       Financial Data Schedule                                                           96

      99       1995 Annual Report on Form 11-K for the Citizens Banking Corporation
                 Amended and Restated Section 401(k) Plan                                       97-115


</TABLE>



N/A - not applicable, exhibit incorporated by reference.

All other Exhibits required to be filed with this Form are not applicable and
have therefore been omitted.





                                      14


<PAGE>   1
                                                                     FORM 10K
                                                                 Exhibit 3(a)

                                    RESTATED

                           ARTICLES OF INCORPORATION

                                       OF

                          CITIZENS BANKING CORPORATION


     The present name of the Corporation is Citizens Banking Corporation.  The
original Articles of Incorporation of the Corporation were filed on November
10, 1980.  These Restated Articles of Incorporation were duly adopted by the
Shareholders on April 19, 1988 in accordance with Section 642 of the Business
Corporation Act of Michigan.


                                   ARTICLE I


     The name of the Corporation is CITIZENS BANKING CORPORATION.


                                   ARTICLE II


     The purpose or purposes for which the Corporation is organized is to
engage in any activity within the purposes for which a Corporation may be
organized under the Business Corporation Act of Michigan, and specifically, but
not in limitation of the foregoing, to be a bank holding company under the Bank
Holding Company Act of 1956, as amended, and to engage in, or acquire an
interest in other companies which engage in, activities closely related to
banking as such activities are defined by the Board of Governors of the Federal
Reserve System.


                                  ARTICLE III


The total authorized capital stock is:

            Common shares     12,000,000  Par Value  $10.00 per share
            Preferred shares   3,000,000  No Par Value




                                      15
<PAGE>   2



                                   ARTICLE IV


     (A)  A statement of all or any of the relative rights, preferences and
limitations of the common shares is as follows:

     (1)  Any distribution of profits of the Corporation voted by the directors
as dividends payable in cash, or in shares of the Corporation, or in other
securities of the Corporation or in other securities, shall be distributed to
the shareholders in proportion to their ownership of the shares of the
Corporation.

     (2)  Each shareholder shall have one vote per share in elections of
directors and on any other matters properly coming up at shareholders' meetings
for action by shareholders.

     (3)  Voting in elections of directors shall not be cumulative.

     (4)  Shareholders shall not have preemptive rights to subscribe for or
purchase any authorized but unissued shares of the Corporation or any other
securities or rights to be issued by the Corporation.

     (5)  In the event of liquidation of the assets of the Corporation after
payment of all of its debts, the remainder of such assets shall be distributed
to the shareholders in proportion to their ownership of the shares of the
Corporation.

     (B)  The relative rights, preferences and limitations of the preferred
shares shall be determined as follows:

     The board of directors is empowered to determine the stated value per
share thereof and to divide and redivide said preferred shares into classes and
series and to designate and redesignate the rights, preferences and limitations
of each class or series.


                                   ARTICLE V


     The address of the initial registered office is:

        Number One Citizens Banking Center
        Flint, Michigan  48502

     The name of the initial resident agent at the registered office is:

        R. Thomas Carley


                                      16
<PAGE>   3


                                   ARTICLE VI


     The business and affairs of the Corporation shall be managed by or under
the direction of a board of directors consisting of not less than ten nor more
than twenty-five directors, the exact number of directors to be determined from
time to time by resolution adopted by affirmative vote of a majority of the
board of directors elected and serving.  The directors shall be divided into
three classes, designated Class I, Class II, and Class III.  Each class shall
consist, as nearly as may be possible, of one-third of the total number of
directors constituting the entire board of directors.  At the 1986 annual
meeting of shareholders, Class I directors shall be elected for a one-year
term, Class II directors for a two-year term and Class III directors for a
three-year term.  At each succeeding annual meeting of shareholders beginning
in 1987, successors to the class of directors whose term expires at that annual
meeting shall be elected for a three-year term.  If the number of directors is
changed, any increase or decrease shall be apportioned among the classes so as
to maintain the number of directors in each class as nearly equal as possible,
and any additional director of any class elected to fill a vacancy resulting
from an increase in such class shall hold office for a term that shall coincide
with the remaining term of that class, but in no case will a decrease in the
number of directors shorten the term of any incumbent director.  A director
shall hold office until the annual meeting for the year in which his term
expires and until his successor shall be elected and shall qualify, subject,
however, to prior death, resignation, retirement, disqualification or removal
from office.  Any vacancy on the board of directors that results from an
increase in the number of directors may be filled by a majority of the board of
directors elected and serving, and any other vacancy occurring in the board of
directors may be filled by a majority of the directors elected and serving,
although less than a quorum, or by a sole remaining director.  Any director
elected to fill a vacancy not resulting from an increase in the number of
directors shall have the same remaining term as that of his predecessor.

     Notwithstanding the foregoing, whenever the holders of any one or more
classes or series of preferred stock issued by the corporation shall have the
right, voting separately by class or series, to elect directors at an annual or
special meeting of shareholders, the election, term of office, filling of
vacancies and other features of such directorships shall be governed by the
terms of these articles of incorporation applicable thereto, and such directors
so elected shall not be divided into classes pursuant to this article VI unless
expressly provided by such terms.

     Any amendment, change or repeal of this article VI or any other amendment
or change of this article of incorporation which will have the effect of
modifying or permitting circumvention of this article VI, shall require the
favorable vote, at a meeting of the shareholders of the Corporation, of the
holders of at least two thirds of the then outstanding shares of capital stock
of the Corporation entitled to vote; provided, however, that such two
thirds vote shall not be required for any such amendment, change or repeal
recommended to shareholders by the affirmative vote of not less than
three-fourths of the board of directors then in office, and such amendment,
change, or repeal so recommended shall require only the vote, if any, required
under the applicable provision of the Business Corporation Act of Michigan.



                                      17
<PAGE>   4


                                  ARTICLE VII


     The directors shall have the power to make, alter, amend, change, add to
or repeal the bylaws of the Corporation not inconsistent with the provisions of
these articles of incorporation.  The affirmative vote of the holders of not
less than two thirds of the outstanding shares of capital stock of the
Corporation entitled to vote shall be required for the approval and adoption of
any amendment, alteration, change, addition to or repeal of article II, section
3; article III, section 11 and article III section 12 of the bylaws of the
Corporation proposed by any shareholder of the Corporation.

     Any amendment, change or repeal of this article VII, or any other
amendment of these articles of incorporation which will have the effect of
modifying or permitting circumvention of this article VII, shall require the
favorable vote, at a meeting of the shareholders of the Corporation, of the
holders of at least two thirds of the then outstanding shares of capital stock
of the Corporation entitled to vote; provided, however, that such two thirds
vote shall not be required for any such amendment, change or repeal recommended
to shareholders by the affirmative vote of not less than three-fourths of the
board of directors, and such amendment, change, or repeal so recommended shall
require only the vote, if any, required under the applicable provision of the
Business Corporation Act of Michigan.


                                  ARTICLE VIII


     Any action required or permitted to be taken at any annual or special
meeting of shareholders of the Corporation, may be taken without a meeting,
without prior notice and without a vote, if a consent in writing, setting forth
the action so taken, shall be signed by the holders of not less than two thirds
of the outstanding shares of capital stock of the Corporation entitled to vote.
Any amendment, change or repeal of this article VIII, or any other amendment of
these articles of incorporation which will have the effect of modifying or
permitting circumvention of this article VIII, shall require the favorable
vote, at a meeting of the shareholders of the Corporation, of the holders of at
least two thirds of the then outstanding shares of capital stock of the
Corporation entitled to vote; provided, however, that such two thirds vote
shall not be required for, any such amendment, change or repeal recommended to
shareholders by the affirmative vote of not less than three-fourths of the
board of directors elected and serving, and such amendment, change, or repeal
so recommended shall require only the vote, if any, required under the
applicable provision of the Business Corporation Act of Michigan.


                                      18
<PAGE>   5

                                   ARTICLE IX


     The affirmative vote of (a) the holders of not less than two thirds of the
outstanding shares of capital stock of the corporation entitled to vote and (b)
the holders of not less than a majority of the outstanding shares of capital
stock of the corporation entitled to vote excluding for purposes of determining
the affirmative vote required by this clause (b) all such shares of which a
"Related Person" (as hereinafter defined) shall be a "Beneficial Owner" (as
hereinafter defined), shall be required for the approval or authorization of
any "Business Combination" (as hereinafter defined) involving a Related Person;
provided, however, that the foregoing voting requirements set forth in clauses
(a) and (b) above shall not be applicable, and the provisions of Michigan law
relating to the percentage of shareholder approval, if any, shall apply to any
such Business Combination if:

      A.   The "Continuing Directors" of the corporation (as hereinafter
           defined) by a three-fourths vote thereof have expressly approved the
           Business Combination either in advance of or subsequent to the
           acquisition of outstanding shares of capital stock of the
           Corporation that caused the Related Person to become a Related
           Person; or

      B.   If each of the following conditions are satisfied:

            1.   The aggregate amount of the cash and the fair market value of
                 the property, securities or other consideration to be received
                 per share of any class or series of capital stock of the
                 corporation in the Business Combination by holders of such
                 capital stock of the corporation, other than the Related Person
                 involved in the Business Combination, is not less than the
                 "Highest Per Share Price" or the "Highest Equivalent Price" (as
                 these terms are hereinafter defined), paid or to be paid by the
                 Related Person in acquiring any of such class or series of the
                 capital stock of the corporation outside of such Business
                 Combination; and

            2.   A proxy statement complying with the requirements of the
                 Securities Exchange Act of 1934, as amended, shall have been
                 mailed to all shareholders of the Corporation for the purpose
                 of soliciting shareholder approval of the Business Combination.
                 The proxy statement shall contain at the front thereof, in a
                 prominent place, the position of the Continuing Directors as to
                 the advisability (or inadvisability) of the Business
                 Combination and, if deemed advisable by a majority of the
                 Continuing Directors, the opinion of an investment banking firm
                 selected by the Continuing Directors as to the fairness of the
                 terms of the Business Combination, from the point of view of
                 the holders of the outstanding shares of capital stock of the
                 corporation other than any Related Person.



                                      19
<PAGE>   6

For purposes of this Article IX:

      1.   The term "Business Combination" means (i) any merger, consolidation
           or share exchange of the corporation or any of its subsidiaries into
           or with any member of any Related Person, in each case irrespective
           of which corporation or company is the surviving entity; (ii) any
           sale, lease, exchange, mortgage, pledge, transfer or other
           disposition to or with any member of any Related Person (in a single
           transaction or a series of related transactions) of all or a
           Substantial Part (as hereinafter defined) of the assets of the
           Corporation (including without limitation any securities of a
           subsidiary) or a Substantial Part of the assets of any of its
           subsidiaries; (iii) any sale, lease, exchange, mortgage, pledge,
           transfer or other disposition to or with the corporation or to or
           with any of its subsidiaries (in a single transaction or series of
           related transactions) of all or a Substantial Part of the assets of
           any member of any Related Person; (iv) the issuance or transfer of
           any securities of the Corporation or any of its subsidiaries by the
           corporation or any of its subsidiaries to any member of any Related
           Person (other than an issuance or transfer of securities which is
           effected on a pro rata basis to all shareholders of the Corporation);
           (v) the acquisition by the Corporation or any of its subsidiaries of
           any securities of any member of any Related Person; and (vi) any
           agreement, contract or other arrangement providing for any of the
           transactions described in this definition of Business Combination.

      2.   The term "Related Person" shall mean any individual, corporation,
           partnership or other person or entity, including any member of a
           "group" (as defined in section 13(d)(3)) of the Securities Exchange
           Act of 1934 as in effect at the date of the adoption of this article
           by the shareholders of the corporation; such act and such rules and
           regulations promulgated thereunder, collectively and as so in effect,
           being hereinafter referred to as the "Exchange Act"), and any
           "Affiliate" or "Associate" (as defined in Rule 12b-2 of the Exchange
           Act) of any such individual, corporation, partnership or other person
           or entity which, as of the record date for the determination of
           shareholders entitled to notice of and to vote on any Business
           Combination, or immediately prior to the consummation of such
           transaction, together with their Affiliates and Associates, are
           "Beneficial Owners" (as defined in Rule 13d-3 of the Exchange Act) in
           the aggregate of ten percent or more of the outstanding shares of any
           class or series of capital stock of the Corporation.

      3.   The term "Substantial Part" shall mean more than 10% of the
           fair market value, as determined by three-fourths of the Continuing
           Directors, of the total consolidated assets of the corporation and
           its subsidiaries taken as a whole, as of the end of its most recent
           fiscal year ending prior to the time the determination is being
           made.



                                      20
<PAGE>   7


      4.   For the purposes of subparagraph B. 1. of paragraph one of this
           article IX, the term "other consideration to be received" shall
           include, without limitation, common stock or other capital stock of
           the Corporation retained by shareholders of the Corporation other
           than Related Persons or parties to such Business Combination in the
           event of a Business Combination in which the corporation is the
           surviving corporation.

      5.   The term "Continuing Directors" shall mean a director who either (i)
           was a member of the board of directors of the Corporation immediately
           prior to the time that the Related Person involved in a Business
           Combination became a Related Person, or (ii) has been designated
           (before his or her initial election as director) as a Continuing
           Director by a majority of the then Continuing Directors.

      6.   A "Related Person" shall be deemed to have acquired a share of the
           capital stock of the Corporation at the time when such Related Person
           became a Beneficial Owner thereof.  With respect to the shares owned
           by Affiliates, Associates or other persons whose ownership is
           aggregated with that of a Related Person under the foregoing
           definition of Related Person, if the price paid by such Related
           Person for such shares is not determinable by the Continuing
           Directors, such price shall be deemed to be the higher of (a) the
           price paid upon the acquisition thereof by the Affiliate, Associate,
           or other person or (b) the market price of the shares in question at
           the time when the Related Person became a Beneficial Owner thereof.

      7.   The terms "Highest Per Share Price" and "Highest Equivalent Price" as
           used in this article IX shall mean the following:  If there is only
           one class of capital stock of the Corporation issued and outstanding,
           the Highest Per Share Price shall mean the highest price that can be
           determined to have been paid or to have been agreed to be paid, by
           the Related Person for any share or shares of that class of capital
           stock within the two year period immediately prior to the
           announcement date of the proposed Business Combination or in the
           transaction in which the shareholder became a Related Person,
           whichever is higher.  If there is more than one class of capital
           stock of the Corporation issued and outstanding, the Highest
           Equivalent Price shall mean with respect to each class and series of
           capital stock of the Corporation, the amount determined by
           three-fourths of the Continuing Directors, on whatever basis they
           believe is appropriate, to be the highest per share price equivalent
           for each such class or series to have been paid or to have been
           agreed to be paid by the Related Person within the two year period
           immediately prior to the announcement date of the proposed Business
           Combination or in the transaction in which the shareholder became a
           Related Person, whichever is higher.  The Highest Per Share Price and
           the Highest Equivalent Price shall also include any brokerage
           commissions, transfer taxes and soliciting dealers' fees paid by the
           Related Person with respect to the shares of capital stock of the
           corporation acquired by the Related Person.




                                      21
<PAGE>   8


           The board of directors of the Corporation shall have the power and
           duty to determine for the purposes of this article IX on the basis of
           information then known to it, (i) whether any person is an Affiliate
           or Associate of another person, (ii) whether any proposed sale,
           lease, exchange or other disposition of part of the properties or
           assets of the Corporation involves a Substantial Part of the
           properties or assets of the Corporation, and (iii) the value of the
           Highest Per Share Price and Highest Equivalent Price.  Any such
           reasonable determination by the board of directors shall be
           conclusive and binding for all purposes of this article IX.

           Any amendment, change or repeal of this article IX, or any other
           amendment of this Restated Certificate of Incorporation which will
           have the effect of modifying or permitting circumvention of this
           article IX, shall require the favorable vote, at a meeting of the
           shareholders of the Corporation, of (a) the holders of at least two
           thirds of the then outstanding shares of capital stock of the
           Corporation entitled to vote and (b) a majority of the outstanding
           shares of capital stock of the corporation entitled to vote of which
           a Related Person is not a Beneficial Owner; provided, however, that
           this paragraph shall not apply to, and such two thirds and majority
           vote shall not be required for, any such amendment, change or repeal
           recommended to shareholders by the affirmative vote of not less than
           three-fourths of the Continuing Directors, and such amendment,
           change, or repeal so recommended shall require only the vote, if any,
           required under the applicable provision of the Business Corporation
           Act of Michigan.

     This article IX shall not be applicable to the Corporation effective on the
date on which the board of directors of the Corporation elects by resolution to
become subject, and so long as the Corporation remains subject, in whole or in
part, as to specifically identified or unidentified interested shareholders (as
defined in Chapter 7A) of the Corporation, to the voting requirements of Section
780 of Chapter 7A of the Business Corporation Act of the State of Michigan
("Chapter 7A").  If for any reason the provisions of Chapter 7A are not
applicable to the Corporation after the board of directors have elected to have
the Corporation become subject thereto, then, in such event, article IX shall be
effective and applicable to the Corporation.


                                   ARTICLE X


     (a) No director of the Corporation shall be personally liable to the
Corporation or to its shareholders for monetary damages for breach of the
director's fiduciary duty except for liability (i) for a breach of the
director's duty of loyalty to the Corporation or its shareholders; (ii) for acts
or omissions not in good faith or which involve intentional misconduct or a
knowing violation of law; (iii) for a violation of Section 551(1) of the
Business Corporation Act of Michigan; (iv) for a transaction from which the
director derived an improper personal benefit, or (v) for an act or omission
occurring before March 1, 1987.



                                      22
<PAGE>   9


     (b) The indemnification or advancement of expenses provided by law is not
exclusive of other rights to which a person seeking indemnification or
advancement of expenses may be entitled under these articles of incorporation,
the bylaws of the Corporation or a contractual agreement.

     IN WITNESS WHEREOF Citizens Banking Corporation has caused these Restated
Articles of Incorporation to be signed by Charles R. Weeks, its President and
Chief Executive Officer, and attested by R. Thomas Carley, its Executive Vice
President and Secretary, on this 19th day of April, A.D. 1988.



                                    Charles R. Weeks
                                    -------------------------
                                    Charles R. Weeks
                                    President and Chief
                                      Executive Officer

ATTESTED



By: R. Thomas Carley
   --------------------------
    R. Thomas Carley
    Executive Vice President
      and Secretary








     (SEAL)



                                      23
<PAGE>   10
                              OPT IN CONTROL SHARE
                              ACQUISITION STATUTE            no fee


 MICHIGAN DEPARTMENT OF COMMERCE -- CORPORATION AND SECURITIES BUREAU
- -----------------------------------------------------------------------------
(FOR BUREAU USE ONLY)                                 Date Received
            FILED                                     OCT 26, 1988
         OCT 26 1988
        Administrator
MICHIGAN DEPARTMENT OF COMMERCE
Corporation & Securities Bureau

efc 10-31-88
- -----------------------------------------------------------------------------

                         ELECTION PURSUANT TO SECTION 2
                              OF ACT NO. 58 of the
                              PUBLIC ACTS OF 1988

- ------------------------------------------------------------------------------
1. The present name of the corporation is:  CITIZENS BANKING CORPORATION

2. The corporation identification number (CID) assigned by the Bureau is:
   031-208

3. The location of its registered office is:
   One Citizens Banking Center               Flint, Michigan   48502
   -----------------------------------------------           ---------- 
   (Street Address)                          (City)          (ZIP Code)
- ------------------------------------------------------------------------------
     Citizens Banking Corporation, hereby files with the Department of
Commerce, pursuant to Section 2 of Act No. 58 of the Public Acts of 1988, the
following resolution adopted by the Board of Directors of the Corporation on
October 21, 1988.

          RESOLVED, that the Board of Directors of Citizens Banking Corporation,
     a Michigan corporation that is an "issuing public corporation" as defined
     in Section 793 of the Michigan Business Corporation Act, hereby elects,
     pursuant to Section 2 of Act No. 58 of the Public Acts of 1988, to have
     such Act apply to the Company effective as of October 31, 1988.

       
                                  CITIZENS BANKING CORPORATION

                                  By: R. Thomas Carley
                                     -----------------------------------------
                                      R. Thomas Carley
                                      Executive Vice President and Secretary
                                     -----------------------------------------
                                           (Title and Name)


                                      24
<PAGE>   11
                           CHANGE IN REGISTERED AGENT





          NOTE: THE FOLLOWING ANNUAL REPORT HAS BEEN INCLUDED WITHIN THE RECORD
          FOR THIS CORPORATION DUE TO THE FILING OF A CHANGE OF REGISTERED
          OFFICE AND/OR RESIDENT AGENT ON THE ANNUAL REPORT.  THE PRESENCE OF
          THIS REPORT IN NO WAY IMPLIES THAT THE REPORT ITSELF, OTHER THAN THE
          INFORMATION RELATED TO THE CHANGE OF REGISTERED OFFICE AND/OR RESIDENT
          AGENT, HAS BEEN ACCEPTED BY THE CORPORATION AND SECURITIES BUREAU.






                                      25
<PAGE>   12
C&S-2500 (REV. 8-88)
MICHIGAN DEPARTMENT OF COMMERCE

FOR BUREAU USE ONLY

891B#4874  0329  P-MAR   $15.00
891B#4874  0329  ORG&FI   $5.00

               1989 MICHIGAN ANNUAL REPORT -- PROFIT CORPORATIONS
               (Please read instructions before completing form)

     This report shall be filed by all profit corporations before May 16, 1989
showing the corporate condition at the close of business on December 31 or upon
the date of the close of the latest fiscal year next preceding the time for
filing.  ONLY those corporations incorporated or admitted after December 31,
1988 and before May 15, 1989 are exempt from filing.  The report is required in
accordance with the provisions of Section 911, Act 284, Public Acts of 1972, as
amended.  Penalties may be assessed under the Act for failure to file.

- --------------------------------------------------------------------------------
This Report Must               Report of Condition on         Corporation
be Filed before MAY 16, 1989   DECEMBER 31, 1988 or ________  Number 031208
- --------------------------------------------------------------------------------

1. Corporate Name
- --------------------------------------------------------------------------------
   CITIZENS BANKING CORPORATION                                            7
   NUMBER ONE CITIZENS BANKING CTR                                         8
   FLINT, MI 48502                                                         9
- --------------------------------------------------------------------------------
2. Resident Agent - do not        4. Federal Employer No.   5. Term of Existence
   alter preprinted information      382378932                 PERPETUAL 
   in this item or item 3.
   R. THOMAS CARLEY
- --------------------------------------------------------------------------------
3. Registered Office Address    6. Incorporation Date  7. State of Incorporation
   in Michigan - No., Street,      11/10/1980             MI
   City, Zip                    ------------------------------------------------
   NUMBER ONE CITIZENS BANKING  8. Date of Admittance  9. Act Under Which
   CTR, FLINT  48502               (Foreign Corp.)        Incorporated (If
                                                          other than 1931, P.A.
                                                          327 or 1972, P.A. 
                                                          284)
- --------------------------------------------------------------------------------
10. (DOMESTIC CORPORATIONS ONLY) COMPLETE THIS SECTION ONLY IF THE RESIDENT 
    AGENT IN ITEM 2 OR THE REGISTERED OFFICE IN ITEM 3 HAS CHANGED. FOREIGN
    CORPORATIONS MUST USE FORM C&S 562.
- --------------------------------------------------------------------------------
a. The name of the successor resident agent is:  Thomas W. Gallagher

b. The address of the registered office is changed to:
 
   _____________________________________________________, Michigan ____________
   (Street Address)                   (City)                       (ZIP Code)

c. The mailing address of the registered office if different than 10b. is:

   _____________________________________________________, Michigan ____________
   (Address)                           (City)                       (ZIP Code)

ADD $5.00 TO THE $15.00 ANNUAL REPORT FILING FEE IF THIS SECTION IS COMPLETED
FILED BY DEPARTMENT APR 7 '89
- --------------------------------------------------------------------------------
11. Principal business office, and, if different, principal place of business 
    in Michigan:  Same as Item 1.

12. Nature and type of business in which corporation is engaged:  Bank holding
    company

13. a. Name of parent corporation:  None
    b. List any subsidiary corporations:  See attached list of subsidiaries
- --------------------------------------------------------------------------------
14. Corporate Stock Report -- Total Authorized Capital Stock
    (Not merely outstanding)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

a. Shares With        No. of Shares Authorized        Par-Value        Total Authorized        Amount         Amount
   Par-Value              With Par-Value              Per Share             Capital          Subscribed       Paid-In
<S>                   <C>                            <C>            <C>                    <C>            <C>
  COMMON                    12,000,000                 $10.000        $120000000.000         $              $68,693,380
- ------------------------------------------------------------------------------------------------------------------------
                                                                                             $              $
- ------------------------------------------------------------------------------------------------------------------------
                                                                                             $              $
- ------------------------------------------------------------------------------------------------------------------------
                                                                                             $              $
- ------------------------------------------------------------------------------------------------------------------------
b. Shares Without     No. of Shares Authorized       Stated Value       No. of Shares           Amount         Amount
   Par-Value               Without Par Value          Per Share      Subscribed or Issued     Subscribed      Paid-In

    PFD.                      300,000                  $0.100                                $              $  -0-
- ------------------------------------------------------------------------------------------------------------------------
                                                                                             $              $
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>
  
                                                                   MAR 29, 1989


                                      26
<PAGE>   13
15. The following is a statement of assets and liabilities as shown by the books
    of the corporation on December 31, 1988 or                           (close
    of fiscal year next preceding May 15, 1989) listed separately as to property
    within and without Michigan.  The balance sheet of a Michigan corporation
    must be the same balance sheet as furnished to shareholders.

<TABLE>
<CAPTION>
                                          WITHIN       WITHOUT
     ASSETS                     TOTAL    MICHIGAN     MICHIGAN         LIABILITIES AND EQUITY
- ---------------------------------------------------------------------------------------------------------------------
<S>                             <C>                                    <C>
Cash                                                                   Notes and Accounts Payable, Trade
Notes and Accounts Receivable                                          Notes and Accounts Payable, Other
Inventories                                                            Accrued Expenses
Prepaid Expenses                                                       Long Term Indebtedness
Non-current Notes and                                                  Reserves and Contingent
  Accounts Receivable           See attached Consolidated              Liabilities
Land                            Balance Sheet                            Deferred Income Tax
Depreciable Assets
  Machinery and Equipment
  Furniture and Fixtures
  Buildings                                                            Stockholders Equity
  Other                                                                  Common Stock (par value)
                                                                         Preferred Stock (par value)
                                                                         No Par Value Stock
  Less Depreciation                                                        (stated value)
  Net Depreciable Assets                                                 Additional Paid-In Capital
Investments                                                              Retained Earnings (deficit)
  Investments in Subsidiaries                                            Other
  Other Investments                                                         Total Stockholders Equity
Other Assets                           

TOTAL ASSETS                                                           TOTAL LIABILITIES & EQUITY
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

16. Corporate Officers and Directors

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
                       OFFICE                      NAME, STREET & NUMBER, CITY, STATE & ZIP CODE
- ---------------------------------------------------------------------------------------------------------------------
<S>                    <C>                         <C>
                       President                   See attached list of officers
- ---------------------------------------------------------------------------------------------------------------------
If Different
than President         Secretary
 
                       Treasurer
 
                       Vice-President
- ---------------------------------------------------------------------------------------------------------------------
If Different
than Officers          Director                    See attached list of directors 

                       Director

                       Director
 
                       Director
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

17. Is 51% or more of this corporation owned and controlled by woman/women?
    / / Yes     / / No
   
   (A response to this question is voluntary and will be used for statistical
    purposes only).

18. The corporation states that the address of its registered office and the
    address of the business office of its resident agent are identical.
    Any changes were authorized by resolution duly adopted by its board of
    directors.  After filing, this report is open to reasonable inspection by
    the public pursuant to Section 915, Act 284, Public Acts of 1972, as 
    amended.

                                 Signed this 28th day of March, 1989.

                                 By Thomas W. Gallagher
                                   -------------------------------------------
                                   (Signature of Authorized Officer or Agent)*

                                    Thomas W. Gallagher
                                    Vice President, General Counsel & Secretary
                                   --------------------------------------------
                                        (Type or print Name and Title)

                                   *If Item 10 has been completed, this report
                                   must be signed by the president,
                                   vice-president, chairperson,
                                   vice-chairperson, secretary or assistant
                                   secretary of the corporation.

Filing Fee $15.00 (without change of agent or registered office)

Filing Fee $20.00 (with change of agent or registered office in Item 10)

MAKE REMITTANCE PAYABLE TO: "STATE OF MICHIGAN"

RETURN TO:
  DEPARTMENT OF COMMERCE
  CORPORATION AND SECURITIES BUREAU
  CORPORATION DIVISION
  6546 MERCANTILE WAY
  P.O. BOX 30057
  LANSING, MICHIGAN 48909




                                      27





<PAGE>   14

                                 "RIGHTS PLAN"
                          CERTIFICATE OF DESIGNATIONS


C&S-515 (10/89)                                  904EH5497 0727 ORG&FI $10.00
- -----------------------------------------------------------------------------
 MICHIGAN DEPARTMENT OF COMMERCE -- CORPORATION AND SECURITIES BUREAU
- -----------------------------------------------------------------------------
(FOR BUREAU USE ONLY)                                 Date Received
            FILED                                     JUL 26, 1990
         JUL 26 1990
        Administrator
MICHIGAN DEPARTMENT OF COMMERCE
Corporation & Securities Bureau
- -----------------------------------------------------------------------------

      CERTIFICATE OF AMENDMENT TO THE ARTICLES OF INCORPORATION
                   FOR USE BY DOMESTIC CORPORATIONS
       (Please read information and instructions on last page)

  Pursuant to the provisions of Act 284, Public Acts of 1972 (profit
corporations), or Act 162, Public Acts of 1982 (nonprofit corporations), 
the undersigned corporation executes the following Certificate:

- ------------------------------------------------------------------------------
1. The present name of the corporation is:  CITIZENS BANKING CORPORATION

2. The corporation identification number (CID) assigned by the Bureau is:
   031-208

3. The location of its registered office is:
   One Citizens Banking Center               Flint, Michigan   48502
   -----------------------------------------------           ---------- 
   (Street Address)                          (City)          (ZIP Code)
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
4. Article IV of the Articles of Incorporation is hereby amended to
   read as follows:  SEE ATTACHED FOR ADDITIONAL PROVISIONS TO ARTICLE IV

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



                                      28

<PAGE>   15
5. COMPLETE SECTION (a) IF THE AMENDMENT WAS ADOPTED BY THE UNANIMOUS
   CONSENT OF THE INCORPORATOR(S) BEFORE THE FIRST MEETING OF THE BOARD 
   OF DIRECTORS OR TRUSTEES; OTHERWISE, COMPLETE SECTION (b) 

a. / / The foregoing amendment to the Articles of Incorporation was duly 
       adopted  on the_______day of_________, 19___, in accordance with the 
       provisions of the Act by the unanimous consent of the incorporator(s) 
       before the first meeting of the board of directors or trustees.  Signed
       this _______day of ________________, 19 _____.

- ----------------------------------     ------------------------------------ 
           (Signature)                              (Signature) 

- ----------------------------------     ------------------------------------ 
       (Type or Print Name)                     (Type or Print Name) 

- ----------------------------------     ------------------------------------ 
           (Signature)                              (Signature) 

- ----------------------------------     ------------------------------------ 
       (Type or Print Name)                     (Type or Print Name) 

b. / / The foregoing amendment to the Articles of Incorporation was duly 
       adopted on the 20th day of July, 1990.  The amendment: (check one of the
       following) 

       / / was duly adopted in accordance with Section 611(2) of the
           Act by the vote of the shareholders if a profit corporation, or by
           the vote of the shareholders or members if a nonprofit corporation,
           or by the vote of the directors if a nonprofit corporation organized
           on a nonstock directorship basis. The necessary votes were cast in
           favor of the amendment. 

       / / was duly adopted by the written consent of all the directors
           pursuant to Section 525 of the Act and the corporation is a nonprofit
           corporation organized on a nonstock directorship basis.

       / / was duly adopted by the written consent of the shareholders or
           members having not less than the minimum number of votes required by
           statute in accordance with Section 407 (1) and (2) of the Act if a
           nonprofit corporation, and Section 407 (1) of the Act if a profit
           corporation.  Written notice to shareholders or members who have not
           consented in writing has been given. (Note: Written consent by less
           than all of the shareholders or members is permitted only if such
           provision appears in the Articles of Incorporation.)

       / / was duly adopted by the written consent of all the shareholders or
           members entitled to vote in accordance with Section 407 (3) of the
           Act if a non-profit corporation, and Section 407 (2) of the Act if a
           profit corporation.

       /X/ was duly adopted by a majority of the Directors pursuant to and as
           permitted by Article IV of the Corporation's Amended and Restated
           Articles of Incorporation
 

 
                             Signed this 20th day of July, 1990
                            
                             By Thomas W. Gallagher
                                ----------------------------------------------
                                (Only signature of: President, Vice-President,
                                 Chairperson and Vice-Chairperson)

                                Thomas W. Gallagher, Vice President, General 
                                Counsel & Secretary
                              ------------------------------------------------
                              (Type or Print Name)        (Type or Print Title)



                                      29
<PAGE>   16
C&S-515

DOCUMENT WILL BE RETURNED TO NAME AND MAILING ADDRESS
INDICATED IN THE BOX BELOW.  Include name, street and
number (or P.O. box), city, state and ZIP code.

Mark A. Metz
Dykema Gossett
35th Floor
400 Renaissance Center
Detroit, Michigan 48243


Name of person or organization remitting fees:

Citizens Banking Corporation
- ----------------------------
Preparer's name and business 
telephone number:
- ----------------------------
Mark A. Metz
- ----------------------------
(313) 568-5434

                          INFORMATION AND INSTRUCTIONS

1.  The amendment cannot be filed until this form, or a comparable document, is
    submitted.

2.  Submit one original copy of this document.  Upon filing, a microfilm copy
    will be prepared for the records of the Corporation and Securities Bureau.
    The original copy will be returned to the address appearing in the box above
    as evidence of filing.

    Since this document must be microfilmed, it is important that the
    filing be legible. Documents with poor black and white contrast, or
    otherwise illegible, will be rejected.

3.  This document is to be used pursuant to the provisions of section 631 of the
    Act for the purpose of amending the articles of incorporation of a domestic
    profit or nonprofit corporation.  Do not use this form for restated
    articles. A nonprofit corporation is one incorporated to carry out any
    lawful purpose or purposes not involving pecuniary profit or gain for its
    directors, officers, shareholders, or members.  A nonprofit corporation
    formed on a nonstock directorship basis, as authorized by Section 302 of the
    Act, may or may not have members, but if it has members, the members are not
    entitled to vote.

4.  Item 2 -- Enter the identification number previously assigned by the Bureau.
    If this number is unknown, leave it blank.

5.  Item 4 -- The article being amended must be set forth in its entirety.
    However, if the article being amended is divided into separately
    identifiable sections, only the sections being amended need be included.

6.  This document is effective on the date approved and filed by the Bureau.  A
    later effective date, no more than 90 days after the date of delivery, may
    be stated.

7.  If the amendment is adopted before the first meeting of the board of
    directors, item 5(a) must be completed and signed in ink by a majority of
    the incorporators if more than one listed in Article V of the Articles of
    Incorporation if a profit corporation, and all the incorporators if a
    non-profit corporation.  If the amendment is otherwise adopted, item 5(b)
    must be completed and signed in ink by the president, vice-president,
    chairperson or vice-chairperson of the corporation.

8.  FEE: (Make remittance payable to the State of Michigan.
         Include corporation name and CID Number on check or money 
           order) ........................................................$10.00
         Franchise fee for profit corporations (payable only if authorized
           shares have increased):
         each additional 20,000 authorized shares or portion thereof .....$30.00

9.  Mail form and fee to:
      Michigan Department of Commerce
      Corporation and Securities Bureau
      Corporation Division
      P.O. Box 30054
      6546 Mercantile Way
      Lansing, MI  48909
      Telephone: (517) 334-6302



       
                                      30
<PAGE>   17

                          CERTIFICATE OF DESIGNATIONS

                  ESTABLISHING AND DESIGNATING THE SERIES AND

           FIXING AND DETERMINING THE RELATIVE RIGHTS AND PREFERENCES

                        OF THE SERIES A PREFERRED STOCK

                                       OF

                          CITIZENS BANKING CORPORATION

                       Pursuant to Section 302(4) of the
                       Michigan Business Corporation Act
                       ---------------------------------


              Citizens Banking Corporation, a Michigan corporation, hereby
certifies that the following resolution was duly adopted by the Board of
Directors of the Corporation at a meeting duly called and held on July 20,
1990, pursuant to authority conferred upon the Board of Directors by the
provisions of the Amended and Restated Articles of Incorporation, and that the
complete text of such resolution is as follows:

              RESOLVED:   That pursuant to the authority vested in the Board of
Directors in accordance with the provisions of its Amended and Restated
Articles of Incorporation, a series of preferred stock of the Company be and it
hereby is created, and that the determination of the terms and amount thereof
and the voting powers, preferences and relative, participating, optional and
other special rights of the shares of such series, and the qualifications,
limitations or restrictions thereof are as set forth below, and that the
Amended and Restated Articles of Incorporation of the Company be and hereby are
amended by adopting a Certificate of Designations containing the terms and
conditions contained in Exhibit A to the Rights Agreement.

                      Exhibit A to the Rights Agreement

              There is hereby established a series of serial preferred stock to
which the following provisions shall be applicable:

              Section 1. Designation and Amount. The shares of such series
shall be designated as "Series A Preferred Stock" (the "Preferred Stock") and
the number of shares constituting the Preferred Stock shall be 200,000. Such
number of shares may be increased or decreased by resolution of the Board of
Directors (hereinafter called the "Board of Directors" or the "Board") of
Citizens Banking Corporation, (the "Company"); provided, that no decrease shall
reduce the number of shares of Preferred Stock to a number less than the number
of shares then outstanding plus the number of shares reserved for issuance upon
the exercise of outstanding options, rights or warrants or upon the conversion
of any outstanding securities issued by the Company convertible into Preferred
Stock.




                                      31
<PAGE>   18

Section 2. Dividends and Distributions.

          (A)       Subject to the rights of the holders of any shares of any
     series of preferred stock of the Company (or any similar stock) ranking
     prior and superior to the Preferred Stock with respect to dividends, the
     holders of shares of Preferred Stock, in preference to the holders of
     Common Stock, par value $10.00 per share (the "Common Stock"), of the
     Company, and of any other junior stock, shall be entitled to receive, when,
     as and if declared by the Board of Directors out of funds legally available
     for the purpose, quarterly dividends payable in cash on the first day of
     March, June, September and December in each year (each such date being
     referred to herein as a "Quarterly Dividend Payment Date"), commencing on
     the first Quarterly Dividend Payment Date after the first issuance of a
     share or fraction of a share of Preferred Stock, in an amount per share
     (rounded to the nearest cent) equal to the greater of (a) $1 or (b) subject
     to the provision for adjustment hereinafter set forth, 100 times the
     aggregate per share amount of all cash dividends, and 100 times the
     aggregate per share amount (payable in kind) of all non-cash dividends or
     other distributions, other than a dividend payable in shares of Common
     Stock or a subdivision of the outstanding shares of Common Stock (by
     reclassification or otherwise), declared on the Common Stock since the
     immediately preceding Quarterly Dividend Payment Date or, with respect to
     the first Quarterly Dividend Payment Date, since the first issuance of any
     share or fraction of a share of Preferred Stock.  In the event the Company
     shall at any time declare or pay any dividend on the Common Stock payable
     in shares of Common Stock, or effect a subdivision or combination or
     consolidation of the outstanding shares of Common Stock (by
     reclassification or otherwise than by payment of a dividend in shares of
     Common Stock) into a greater or lesser number of shares of Common Stock,
     then in each such case the amount to which holders of shares of Preferred
     Stock were entitled immediately prior to such event under clause (b) of the
     preceding sentence shall be adjusted by multiplying such amount by a
     fraction, the numerator of which is the number of shares of Common Stock
     outstanding immediately after such event and the denominator of which is
     the number of shares of Common Stock that were outstanding immediately
     prior to such event.




                                      A-2




                                      32
<PAGE>   19

          (B)    The Company shall declare a dividend or distribution on the
     Preferred Stock as provided in paragraph (A) of this Section immediately
     after it declares a dividend or distribution on the Common Stock (other
     than a dividend payable in shares of Common Stock); provided that, in the
     event no dividend or distribution shall have been declared on the Common
     Stock during the period between any Quarterly Dividend Payment Date and the
     next subsequent Quarterly Dividend Payment Date, a dividend of $1 per share
     on the Preferred Stock shall nevertheless be payable on such subsequent
     Quarterly Dividend Payment Date.

        (C)   Dividends shall begin to accrue and be cumulative on outstanding
     shares of Preferred Stock from the Quarterly Dividend Payment Date next
     preceding the date of issue of such shares, unless the date of issue of
     such shares is prior to the record date for the first Quarterly Dividend
     Payment Date, in which case dividends on such shares shall begin to accrue
     from the date of issue of such shares, or unless the date of issue is a
     Quarterly Dividend Payment Date or is a date after the record date for the
     determination of holders of shares of Preferred Stock entitled to receive
     a quarterly dividend and before such Quarterly Dividend Payment Date, in
     either of which events such dividends shall begin to accrue and be
     cumulative from such Quarterly Dividend Payment Date.  Accrued but unpaid
     dividends shall not bear interest. Dividends paid on the shares of
     Preferred Stock in an amount less than the total amount of such dividends
     at the time accrued and payable on such shares shall be allocated pro rata
     on a share-by-share basis among all such shares at the time outstanding.
     The Board of Directors may fix a record date for the determination of
     holders of shares of Preferred Stock entitled to receive payment of a
     dividend or distribution declared thereon, which record date shall be not
     more than 60 days prior to the date fixed for the payment thereof.

              Section 3. Voting Rights.  The holders of shares of Preferred
     Stock shall have the following voting rights:

          (A)   Subject to the provision for adjustment hereinafter set forth,
     each share of Preferred Stock shall entitle the holder thereof to one
     hundred votes on all matters submitted to a vote of the shareholders of the
     Company.





                                      A-3


                                      33
<PAGE>   20

          (B)       Except as otherwise provided herein, in any other
     Certificate of Designations creating a series of Preferred Stock or any
     similar stock, or by law, the holders of shares of Preferred Stock and the
     holders of shares of Common Stock and any other capital stock of the
     Company having general voting rights shall vote together as one class on
     all matters submitted to a vote of shareholders of the Company.

          (C)       Except as set forth herein, or as otherwise provided by law,
     holders of Preferred Stock shall have no special voting rights and their
     consent shall not be required (except to the extent they are entitled to
     vote with holders of Common Stock as set forth herein) for taking any
     corporate action.

     Section 4. Certain Restrictions.
 
          (A)       Whenever quarterly dividends or other dividends or
     distributions payable on the Preferred Stock as provided in Section 2 are
     in arrears, thereafter and until all accrued and unpaid dividends and
     distributions, whether or not declared, on shares of Preferred Stock
     outstanding shall have been paid in full, the Company shall not:

               (i)   declare or pay dividends, or make any other distributions,
          on any shares of stock ranking junior (either as to dividends or upon
          liquidation, dissolution or winding up) to the Preferred Stock;

               (ii)  declare or pay dividends, or make any other distributions,
          on any shares of stock ranking on a parity (either as to dividends or
          upon liquidation, dissolution or winding up) with the Preferred
          Stock, except dividends paid ratably on the Preferred Stock and all
          such parity stock on which dividends are payable or in arrears in
          proportion to the total amounts to which the holders of all such
          shares are then entitled;

               (iii) redeem or purchase or otherwise acquire for consideration
          shares of any stock ranking junior (either as to dividends or upon
          liquidation, dissolution or winding up) to the Preferred Stock,
          provided that the Company may at any time redeem, purchase or
          otherwise acquire shares of any such junior stock in exchange for
          shares of any stock of the Company ranking junior (either as to
          dividends or upon dissolution, liquidation or winding up) to the
          Preferred Stock; or


                                      A-4




                                      34
<PAGE>   21

               (iv)   redeem or purchase or otherwise acquire for consideration
          any shares of Preferred Stock, or any shares of stock ranking on a
          parity with the Preferred Stock, except in accordance with a purchase
          offer made in writing or by publication (as determined by the Board of
          Directors) to all holders of such shares upon such terms as the Board
          of Directors, after consideration of the respective annual dividend
          rates and other relative rights and preferences of the respective
          series and classes, shall determine in good faith will result in fair
          and equitable treatment among the respective series or classes.

          (B)   The Company shall not permit any subsidiary of the Company to
     purchase or otherwise acquire for consideration any shares of stock of the
     Company unless the Company could, under paragraph (A) of this Section 4,
     purchase or otherwise acquire such shares at such time and in such manner.

     Section 5. Reacquired Shares.  Any shares of Preferred Stock purchased 
or otherwise acquired by the Company in any manner whatsoever shall
be retired and cancelled promptly after the acquisition thereof.  All such
shares shall upon their cancellation become authorized but unissued shares of
preferred stock and may be reissued as part of a new series of preferred stock
subject to the conditions and restrictions on issuance set forth herein, in the
Amended and Restated Articles of Incorporation or in any other Certificate of
Designations creating a series of preferred stock or any similar stock or as
otherwise required by law.

     Section 6. Liquidation, Dissolution or Winding Up.  Upon any liquidation, 
dissolution or winding up of the Company, no distribution shall be
made (1) to the holders of shares of stock ranking junior (either as to
dividends or upon liquidation, dissolution or winding up) to the Preferred
Stock unless, prior thereto, the holders of shares of Preferred Stock shall
have received $1,000 per share, plus an amount equal to accrued and unpaid
dividends and distributions thereon, whether or not declared, to the date of
such payment, provided that the holders of shares of Preferred Stock shall be
entitled to receive an aggregate amount per share, subject to the provision for
adjustment hereinafter set forth, equal to 100 times the aggregate amount to be
distributed per share to holders of shares of Common Stock, or (2) to the
holders of shares of stock ranking on a parity (either as to dividends or upon
liquidation, dissolution or winding up) with the Preferred Stock, except
distributions made ratably on the Preferred Stock and all such parity stock in
proportion to the total amounts to which the holders of all such shares are
entitled upon such liquidation, dissolution or winding up.  In the event the

                                      A-5





                                      35
<PAGE>   22

Company shall at any time declare or pay any dividend on the Common Stock
payable in shares of Common Stock, or effect a subdivision or combination or
consolidation of the outstanding shares of Common Stock (by reclassification or
otherwise than by payment of a dividend in shares of Common Stock) into a
greater or lesser number of shares of Common Stock, then in each such case the
aggregate amount to which holders of shares of Preferred Stock were entitled
immediately prior to such event under the proviso in clause (1) of the
preceding sentence shall be adjusted by multiplying such amount by a fraction
the numerator of which is the number of shares of Common Stock outstanding
immediately after such event and the denominator of which is the number of
shares of Common Stock that were outstanding immediately prior to such event.

              Section 7. Consolidation, Merger, etc. In case the Company shall
enter into any consolidation, merger, combination or other transaction in which
the shares of Common Stock are exchanged for or changed into other stock or
securities, cash and/or any other property, then in any such case each share of
Preferred Stock shall at the same time be similarly exchanged or changed into
an amount per share, subject to the provision for adjustment hereinafter set
forth, equal to 100 times the aggregate amount of stock, securities, cash
and/or any other property (payable in kind), as the case may be, into which or
for which each share of Common Stock is changed or exchanged. In the event the
Company shall at any time declare or pay any dividend on the Common Stock
payable in shares of Common Stock, or effect a subdivision or combination or
consolidation of the outstanding shares of Common Stock (by reclassification or
otherwise than by payment of a dividend in shares of Common Stock) into a
greater or lesser number of shares of Common Stock, then in each such case the
amount set forth in the preceding sentence with respect to the exchange or
change of shares of Preferred Stock shall be adjusted by multiplying such
amount by a fraction, the numerator of which is the number of shares of Common
Stock outstanding immediately after such event and the denominator of which is
the number of shares of Common Stock that were outstanding immediately prior to
such event.

              Section 8. No Redemption.  The shares of Preferred Stock shall
not be redeemable.

              Section 9. Rank.  The Preferred Stock shall rank, with respect to
the payment of dividends and the distribution of assets, junior to all series
of any other class of the Company's preferred stock.

              Section 10. Amendment.  The Amended and Restated Articles of
Incorporation of the Company shall not be amended in any manner which would
materially alter or change the powers, preferences or special rights of the
Preferred Stock so as to affect them adversely without the affirmative vote of
the holders of at least two-thirds of the outstanding shares of Preferred
Stock, voting together as a single class.


                                      A-6



                                      36
<PAGE>   23

              IN WITNESS WHEREOF, the Company has caused this Certificate to be
executed as of this 20th day of July, 1990.






                                CITIZENS BANKING CORPORATION





                                By:  Thomas W. Gallagher
                                     Thomas W. Gallagher, 
                                     Vice President,General 
                                     Counsel and Secretary



                                      A-7

                                      37
<PAGE>   24
                AMENDMENT TO INCREASE AUTHORIZED STOCK

C&S 515 (Rev. 2-92)

 MICHIGAN DEPARTMENT OF COMMERCE -- CORPORATION AND SECURITIES BUREAU
- -----------------------------------------------------------------------------
Date Received                                   (FOR BUREAU USE ONLY) 
MAY 1 1992                                              FILED
- ---------------------------------------              JUN 03 1992
Name Thomas W. Gallagher
     Citizens Banking Corporation                    Administrator
- ---------------------------------------      MICHIGAN DEPARTMENT OF COMMERCE
Address One Citizens Banking Center         Corporation and Securities Bureau
- ---------------------------------------
City Flint    State MI   ZIP Code 48502      EFFECTIVE DATE:
- -----------------------------------------------------------------------------
DOCUMENT WILL BE RETURNED TO NAME AND ADDRESS INDICATED ABOVE


      CERTIFICATE OF AMENDMENT TO THE ARTICLES OF INCORPORATION
                   FOR USE BY DOMESTIC CORPORATIONS
       (Please read information and instructions on last page)

  Pursuant to the provisions of Act 284, Public Acts of 1972 (profit
corporations), or Act 162, Public Acts of 1982 (nonprofit corporations), 
   the undersigned corporation executes the following Certificate:

- ------------------------------------------------------------------------------
1. The present name of the corporation is:  CITIZENS BANKING CORPORATION

2. The corporation identification number (CID) assigned by the Bureau is:
   031-208

3. The location of its registered office is:
   One Citizens Banking Center               Flint, Michigan   48502
   -----------------------------------------------           ---------- 
   (Street Address)                          (City)          (ZIP Code)
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
4. Article III of the Articles of Incorporation is hereby amended to
   read as follows:

                The total authorized capital stock is:
                Common shares 20,000,000 No Par Value
               Preferred shares 5,000,000 No Par Value

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


                                      38
<PAGE>   25
5. COMPLETE SECTION (a) IF THE AMENDMENT WAS ADOPTED BY THE UNANIMOUS
   CONSENT OF THE INCORPORATOR(S) BEFORE THE FIRST MEETING OF THE BOARD 
   OF DIRECTORS OR TRUSTEES; OTHERWISE, COMPLETE SECTION (b) 

a. / / The foregoing amendment to the Articles of Incorporation was duly 
       adopted  on the       day of         , 19   , in accordance with the 
       provisions of the Act by the unanimous consent of the incorporator(s) 
       before the first meeting of the board of directors or trustees.

- ----------------------------------     ------------------------------------ 
           (Signature)                              (Signature) 

- ----------------------------------     ------------------------------------ 
       (Type or Print Name)                     (Type or Print Name) 

- ----------------------------------     ------------------------------------ 
           (Signature)                              (Signature) 

- ----------------------------------     ------------------------------------ 
       (Type or Print Name)                     (Type or Print Name) 

b. / / The foregoing amendment to the Articles of Incorporation was duly 
       adopted on the 21st day of April, 1992.  The amendment: (check one of the
       following) 

       /X/ was duly adopted in accordance with Section 611(2) of the
           Act by the vote of the shareholders if a profit corporation, or by
           the vote of the shareholders or members if a nonprofit corporation,
           or by the vote of the directors if a nonprofit corporation organized
           on a nonstock directorship basis. The necessary votes were cast in
           favor of the amendment. 

       / / was duly adopted by the written consent of all the directors
           pursuant to Section 525 of the Act and the corporation is a nonprofit
           corporation organized on a nonstock directorship basis.

       / / was duly adopted by the written consent of the shareholders or
           members having not less than the minimum number of votes required by
           statute in accordance with Section 407 (1) and (2) of the Act if a
           nonprofit corporation, and Section 407 (1) of the Act if a profit
           corporation.  Written notice to shareholders or member who have not
           consented in writing has been given. (Note: Written consent by less
           than all of the shareholders or members is permitted only if such
           provision appears in the Articles of Incorporation.)

       / / was duly adopted by the written consent of all the shareholders or
           members entitled to vote in accordance with Section 407 (3) of the
           Act if a non-profit corporation, and Section 407 (2) of the Act if a
           profit corporation.

 
                             Signed this 28th day of April, 1992
                            
                             By Thomas W. Gallagher
                                ----------------------------------------------
                                (Only signature of: President, Vice-President,
                                 Chairperson and Vice-Chairperson)

                                Thomas W. Gallagher
                                Vice President, General Counsel & Secretary
                              ------------------------------------------------
                              (Type or Print Name)        (Type or Print Title)


                                      39
<PAGE>   26
                    CERTIFICATE OF MERGER "ROYAL BANK GROUP"

C&S 550 (6-92)

   MICHIGAN DEPARTMENT OF COMMERCE -- CORPORATION AND SECURITIES BUREAU
- -----------------------------------------------------------------------------
Date Received                                    (FOR BUREAU USE ONLY) 
OCT 1 1993                                               FILED
- ----------------------------------------              
Name                                                  OCT 01 1993
          Thomas W. Gallagher
- ----------------------------------------
          Citizens Banking Corporation                Administrator
                                              MICHIGAN DEPARTMENT OF COMMERCE
Address  One Citizens Banking Center          Corporation & Securities Bureau
- ----------------------------------------
City        State       ZIP Code
     Flint,    Michigan     48502-2401      EFFECTIVE DATE:
- -----------------------------------------------------------------------------
DOCUMENT WILL BE RETURNED TO NAME AND ADDRESS INDICATED ABOVE


                     CERTIFICATE OF MERGER/CONSOLIDATION
                 FOR USE BY DOMESTIC OR FOREIGN CORPORATIONS
           (Please read information and instructions on last page)

Pursuant to the provisions of Act 284, Public Acts of 1972 (profit
corporations), and/or Act 162, Public Acts of 1982 (nonprofit corporations), 
the undersigned corporations execute the following Certificate:

- ------------------------------------------------------------------------------
1. The Plan of Merger (Consolidation) is as follows:
   a. The name of each constituent corporation and its corporation
      identification number is:
 
      Citizens Banking Corporation            031-208
      ------------------------------------------------------------------------

      Royal Bank Group, Inc.                  353-204
      ------------------------------------------------------------------------

   b. The name of the surviving (new) corporation and its corporation
      identification number is:

      Citizens Banking Corporation            031-208
      ------------------------------------------------------------------------

   c. For each constituent stock corporation, state:

<TABLE>
<CAPTION>

                            Designation and
                        number of outstanding    Indicate class or   Indicate class or
                        shares in each class      series of shares    series entitled
Name of corporation          or series            entitled to vote   to vote as a class
<S>                     <C>                      <C>                 <C>
Citizens Banking             13,102,053            Common Stock        Common Stock
  Corporation                shares of
                           Common Stock

Royal Bank Group, Inc.        574,871              Common Stock        Common Stock
                             shares of 
                           Common Stock
</TABLE>

If the number of shares is subject to change prior to the effective date of the
merger or consolidation, the manner in which the change may occur is as follows:

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


                                      40
<PAGE>   27
d. For each constituent nonstock corporation
   (i)  If it is organized on a membership basis, state (a) the name of the
        corporation, (b) a description of its members, and (c) the number,
        classification and voting rights of its members.

   (ii) If it is organized on a directorship basis, state (a) the name of the
        corporation, (b) a description of the organization of its board, and 
        (c) the number, classification and voting rights of its directors.

e.  The terms and conditions of the proposed merger (consolidation), including
    the manner and basis of converting the shares of, or membership or other
    interests in, each constituent corporation into shares, bonds, or other
    securities of, or membership or other interest in, the surviving
    (consolidated) corporation, or into cash or other consideration, are as
    follows:

See Articles I and II (attached hereto as an Exhibit A) of the Agreement and
Plan of Merger dated May 18, 1993 (the "Agreement") between Citizens Banking
Corporation ("Citizens") and Royal Bank Group, Inc. ("Royal").  The Conversion
Number referred to in Section 2.1 of the Agreement, as adjusted in accordance
with Sections 2.1(c) and 2.1(e) of the Agreement, is 1.885 of validly issued,
fully paid and nonassessable shares of Common Stock of Citizens.  A copy of the
Agreement will be furnished by Citizens on request and without cost to any
shareholder of Royal or Citizens.

f.  If a consolidation, the Articles of Incorporation of the consolidated
    corporation are attached to this Certificate and are incorporated herein.
    If a merger, the amendments to the Articles, or a restatement of the
    Articles, of the surviving corporation to be effected by the merger are as
    follows:


g. Other provisions with respect to the merger (consolidation) are as follows:


- ------------------------------------------------------------------------------ 
2.  (Complete for any foreign corporation only)
    This merger (consolidation) is permitted by the laws of the state of
    ____________ the jurisdiction under which ________________________________
                                              (name of foreign corporation) 
    is organized and the plan of merger (consolidation) was adopted and 
    approved by such corporation pursuant to and in accordance with the laws
    of that jurisdiction.
- ------------------------------------------------------------------------------ 
- ------------------------------------------------------------------------------ 
3.  (Complete only if an effective date is desired other than the date of
filing.  This date must be no more than 90 days after receipt of this document
in this office).

    The merger (consolidation) shall be effective on the ________day of
    __________________, 19__.
- ------------------------------------------------------------------------------ 

                                      41
<PAGE>   28
4.  (Complete applicable section for each constituent corporation)

    a.  (For domestic profit corporations only)

        The plan of merger was approved by the unanimous consent of the
        incorporators of __________________________________________________,
        which has not commenced business, has not issued any shares, and has not
        elected a Board of Directors. (Incorporators must sign on this page of
        the Certificate.)

    b.  (For profit corporations involved in a merger only)

        The plan of merger was approved by the Board of Directors of Citizens
        Banking Corporation, the surviving corporation, without the approval of
        the shareholders of that corporation in accordance with Section 701 of
        the Act.

    c.  (For profit corporations only)

        The plan of merger was adopted by the Board of Directors of Royal Bank
        Group, Inc. and was approved by the shareholders of that corporation in
        accordance with Section 703a.

    d.  (For nonprofit corporations only)

        The plan of merger or consolidation was adopted by the Board of
        Directors 

        (i) (Complete if organized upon a stock or membership basis) of
        _______________________________________________ and was approved by the
        shareholders or members of that corporation in accordance with 
        Sections 701 and 703(1) and (2), or pursuant to Section 407 by written
        consent and written notice, if required. 

        (ii) (Complete if organized upon a directorship basis) 
        of _____________________________________________ in accordance with 
        Section 703(3).
- --------------------------------------------------------------------------------

Sign this area for item 4(a).

Signed this _____________ day of ____________________________, 19______.

______________________________________     _____________________________________

______________________________________     _____________________________________

Sign this area for items 4(b), 4(c), or 4(d).

                         Signed this 30th day of September, 1993.
                       
                         CITIZENS BANKING CORPORATION
 
                         By  Charles R. Weeks
                           ---------------------------------------
                           (Only signature of: President, Vice-
                            President, Chairperson or Vice-
                            Chairperson)        

                         Charles R. Weeks, President
                         -----------------------------------------
                              (Type or Print Name and Title)

                         Signed this 30th day of September, 1993.

                         ROYAL BANK GROUP, INC.
                         -----------------------------------------
                                  (Name of Corporation)

                         By   Edward B. LeFevre 
                            --------------------------------------
                             (Only signature of:  President, Vice-
                              President, Chairperson or Vice-
                              Chairperson) 

                              Edward B. LeFevre, President
                         ------------------------------------------
                             (Type or Print Name and Title)


                                      42
<PAGE>   29

                                   EXHIBIT A



                                   ARTICLE I
                                   THE MERGER



        1.1       Effective Time of the Merger.  Subject to the provisions of
this Agreement, a certificate of merger (the "Certificate of Merger") shall be
duly filed by Citizens and Royal with the Michigan Department of Commerce
pursuant to the Michigan Business Corporation Act (the "MBCA") as soon as
practicable on or after the Closing Date (as defined in Section 1.2). The
Merger shall become effective upon the filing of the Certificate of Merger with
the Michigan Department of Commerce or at such time thereafter as Citizens and
Royal may agree in writing to provide in the Certificate of Merger (the
"Effective Time").

        1.2       Closing.  Subject to the terms and conditions hereof, the
closing of the Merger (the "Closing") will take place at a time and date to be
specified by the parties, which shall be the first day which is (a) the last
business day of a month and (b) at least two business days after the
satisfaction or waiver (subject to applicable law) of the latest to occur of
the conditions set forth in Sections 6.1 and 6.2(c) hereof (the "Closing
Date"), at the offices of Dykema Gossett, 505 N. Woodward Avenue, Bloomfield
Hills, Michigan, unless another time, date or place is agreed to in writing by
the parties hereto.

        1.3       Effects of the Merger. (a) At the Effective Time, (i) the
separate existence of Royal shall cease and Royal shall be merged with and into
Citizens, (ii) the Articles of Incorporation of Citizens, as in effect
immediately prior to the Effective Time, shall be the Articles of Incorporation
of the Surviving Corporation until duly amended in accordance with applicable
law, and (iii) the Bylaws of Citizens, as in effect




                                      43
<PAGE>   30

immediately prior to the Effective Time, shall be the Bylaws of the Surviving
Corporation until amended in accordance with applicable law.

        (b)       As used in this Agreement, the term "Constituent
Corporations" shall mean Citizens and Royal and the term "Surviving
Corporation" shall mean Citizens.

        (c)       At and after the Effective Time, the Merger will have the
effects set forth in Section 724(l) of the MBCA.


                                   ARTICLE II
                   EFFECT OF THE MERGER ON THE CAPITAL STOCK
                        OF THE CONSTITUENT CORPORATIONS;
                            EXCHANGE OF CERTIFICATES

        2.1       Effect on Capital Stock. (a) Conversion of Royal Common Stock
At the Effective Time, by virtue of the Merger and without any action on the
part of the holder of any shares of Royal Common Stock, subject to Sections
2.1(d) and 2.2(e), each issued and outstanding share of Common Stock of Royal,
par value $10 per share ("Royal Common Stock"), shall be converted into 2.0072
(the "Conversion Number") validly issued, fully paid and nonassessable shares
of Common Stock of Citizens, without par value per share ("Citizens Common
Stock"), subject to adjustment as hereinafter provided in Sections 2.1(c) and
2.1(e), and subject to the right of each Record Holder (as defined in Section
2.2(b) hereof) to elect to receive cash, in lieu of the shares of Citizens
Common Stock to which such Record Holder is entitled, as provided in Section
2.1(d) hereof.  All such shares of Royal Common Stock shall no longer be
outstanding and shall automatically be cancelled and retired and shall cease to
exist, and each certificate ("Certificate") previously representing any such
shares shall thereafter represent the right to receive (i) the whole shares of
Citizens Common Stock, (ii) the cash, if any, that the Record Holder of such
shares shall have elected to receive pursuant to Section 2.1(d), and (iii) cash
in lieu of any fractional share into which such Royal Common Stock has been
converted pursuant to this Section 2.1(a). Certificates representing shares of
Royal Common Stock shall be exchanged for certificates representing whole
shares of Citizens Common Stock and cash, if any, as herein provided, upon the
surrender of such Certificates in accordance with Section 2.2, without any
interest thereon.  In the event that, subsequent to the date of this Agreement
but prior to the Effective Time, the outstanding shares of Citizens Common
Stock shall have been increased, decreased, changed into or exchanged for a
different number or kind of shares or securities through a reorganization,
recapitalization, reclassification, stock dividend, stock split, reverse stock
split, or other similar change in Citizens' capitalization, then an appropriate
and proportionate adjustment shall be made to the Conversion Number.

        (b)       Citizens Common Stock.  Each share of Citizens Common Stock
issued and outstanding at the Effective Time shall continue to be issued and
outstanding.



                                       2


                                      44
<PAGE>   31

     (c) Adjustment of Conversion Number.  The Conversion Number shall be
adjusted as follows: The Conversion Number is based on a value of $19.50 per
share of Citizens Common Stock.  If the Average Price Per Share (as defined in
Section 2.2(e) hereof) of Citizens Common Stock is greater than $19.50, the
Conversion Number shall be adjusted downward to the number obtained by
multiplying the Conversion Number by a fraction the numerator of which is $19.50
and the denominator is the Average Price Per Share but not more than $21.  If
the Average Price Per Share is less than $19.50, the Conversion Number shall be
adjusted upward to the number obtained by multiplying the Conversion Number by a
fraction the numerator of which is $19.50 and the denominator is the Average
Price Per Share but not less than $18.

     (d) Right to Elect to Receive Cash.  Each Record Holder shall have the
right to receive cash rather than the shares of Citizens Common Stock that such
Record Holder is entitled to receive under Section 2.1(a), provided, however,
that the aggregate amount of cash to be paid to all Record Holders pursuant to
such election shall not exceed $3,400,000 (the "Cash Fund").  If the aggregate
amount of cash payable to Record Holders as shown by their elections would
exceed the Cash Fund, the Cash Fund shall be allocated among such Record Holders
who have elected cash, pro rata on the basis of their holdings of Royal Common
Stock as of the Effective Time and for which such Holders have submitted valid
elections, and certificates shall be issued to each such Holder for the balance
of the shares of Citizens Common Stock to which such Holder is entitled.  The
amount of cash to be paid in lieu of shares of Citizens Common Stock shall be
determined on the basis of $19.50 per share of Citizens Common Stock. Any
Record Holder wishing to receive cash in accordance with this Section 2.1(d)
shall deliver to the Exchange Agent, no later than 20 calendar days after the
Effective Time, a duly completed election form as provided by the Exchange
Agent.  Record Holders who do not make such an election shall be entitled to
receive only shares of Citizens Common Stock.

     (e) Additional Merger Consideration.  In addition to the shares of Citizens
Common Stock and cash, if any, into which each issued and outstanding share of
Royal Common Stock is converted pursuant to Sections 2.1(a) and (d), each such
share of Royal Common Stock outstanding as of the Effective Time also shall be
converted into a fraction of a share of Citizens Common Stock determined (i) by
dividing the "Adjusted 1993 Net Income" of Royal, as determined pursuant to
Section 2.1(g) or (h), as the case may be, by the Average Price Per Share and
(ii) dividing the resulting number by the total number of shares of Royal Common
Stock outstanding as of the Effective Time.  The resulting fraction shall be
added to the Conversion Number determined under Section 2.1(a) after the
Conversion Number has been adjusted for any adjustment required by Section
2.1(c).

     (f) Definition of "Adjusted 1993 Net Income" of Royal.  The Adjusted 1993
Net Income of Royal shall mean the excess, if any, of the Total Stockholders'
Equity as shown in the Estimated Financial Statements or Closing Financial
Statements, as the case may be, as hereinafter provided, of Royal as of the
Closing Date over $13,456,000 (which is the Total Stockholders' Equity as shown
in the audited Consolidated Balance Sheet of Royal as of December 31, 1992)
attributable to the consolidated net income of Royal for the period

                                       3


                                      45
<PAGE>   32

January 1, 1993 to the Closing Date, subject to the following adjustments: (i)
all of Royal's costs incurred in connection with the transactions contemplated
hereby, including, without limitation, legal and accounting costs, costs of
financial advisers, and Royal's share of the costs of Independent Accountants,
if any, under Section 2.1(h), shall be deducted to the extent not deducted by
Royal as an operating expense for the period prior to the Closing Date, and
(ii) the effect of extraordinary items shall be eliminated; such extraordinary
items shall include, without limitation, recognition of gains or losses upon
sale of investment securities (other than the gain of $333,421 realized upon
the sale of U.S. Treasury Notes on January 25, 1993, which gain shall not be
excluded in the determination of the Adjusted 1993 Net Income), adoption of new
accounting principles such as SFAS #106 and #109, gains or losses from disposal
of significant lines of business or business assets, and other extraordinary
items that have a material impact upon Adjusted 1993 Net Income.

        (g) Estimated Financial Statements.  Approximately 30 days before the
anticipated Closing Date, Royal shall prepare an estimated consolidated
statement of income for the period January 1, 1993 through the Closing Date and
an estimated consolidated balance sheet as of the Closing Date (the "Estimated
Financial Statements").  Such Estimated Financial Statements shall be prepared
in accordance with generally accepted accounting principles on a basis
consistent with Royal's audited consolidated financial statements for 1992.
The Estimated Financial Statements shall not reflect any adjustment requested
by Citizens pursuant to Section 5.7 of this Agreement.  Such Estimated
Financial Statements shall take into consideration financial results of Royal
as reported in its Form 1O-Q's and its internally prepared monthly financial
statements.  Royal shall submit such Estimated Financial Statements to Citizens
for review.  Royal shall meet with Citizens and its accountants at the request
of Citizens and shall provide all information requested by Citizens with
respect to the Estimated Financial Statements.  If Citizens and Royal each is
willing to accept the Estimated Financial Statements for purposes of
determining the additional Merger consideration described in Section 2.1(e),
each of them shall sign a certificate to which a copy of the Estimated
Financial Statements is attached acknowledging acceptance of the Estimated
Financial Statements as so prepared and setting forth the amount of Adjusted
1993 Net Income of Royal, the fraction, if any, to be added to the Conversion
Number, the determination of such fraction, and the Conversion Number as
adjusted for such fraction.  Such Estimated Financial Statements shall be
binding on Citizens and Royal, and shall not be subject to renegotiation or
challenge thereafter except for manifest error or a breach by Royal of any of
its representations, warranties, covenants or agreements hereunder, which error
or breach becomes known prior to the Effective Time.

        (h) Reviewed Financial Statements.  If Citizens and Royal cannot agree
on the Estimated Financial Statements as set forth in Section 2.1(g), then
Royal shall prepare a consolidated statement of income for the period January
1, 1993 through the Closing Date and a consolidated balance sheet as of the
Closing Date (the "Closing Financial Statements"), as promptly as possible
following the Closing.  Such Closing Financial Statements shall be prepared in
accordance with the requirements of Sections 2.1(f) and 2.1(g) and shall be
reviewed by McEndarffer, Hoke & Bernhard, Royal's independent public
accountants ("Royal's Accountants").  Royal's Accountants shall cooperate


                                       4



                                      46
<PAGE>   33

fully with Ernst & Young, Citizens' independent public accountants ("Citizens'
Accountants") while the review is in progress to facilitate the timely review
of the Closing Financial Statements by Citizens' Accountants.  Citizens,
Citizens' Accountants, Royal, and Royal's Accountants each shall have the right
to review, at such party's expense, any of Citizens' Accountants' and Royal's
Accountants' working papers relating to the preparation or review, as the case
may be, of the Closing Financial Statements.

        Within 15 days after the reviewed Closing Financial Statements are
delivered to Citizens by Royal, Citizens shall advise Royal in writing that it
either (i) accepts the Closing Financial Statements or (ii) does not accept
them.  If Citizens accepts the Closing Financial Statements, Citizens and Royal
shall then prepare and execute a certificate as described in Section 2.1(g). If
Citizens does not accept the Closing Financial Statements, Citizens shall set
forth in reasonable detail the basis for its refusal to accept the Closing
Financial Statements.  Citizens and Royal shall use their best efforts to
resolve the disagreement within 30 days.  If Citizens and Royal fail to resolve
their disagreement within such 30-day period, then within seven days following
the expiration of such 30-day period a "Big Six" accounting firm (other than
Ernst & Young) shall be designated in writing by Royal, or if Royal shall fail
to designate such accounting firm in writing within such seven-day period,
Citizens shall be entitled to make such designation.  Alternatively, Citizens
and Royal may agree upon any other accounting firm within the initial seven-day
period (the "Independent Accountants").  The Independent Accountants shall make
the final determination with respect to such disagreement regarding the Closing
Financial Statements and shall determine the amount of the additional Merger
consideration under Section 2.1(e). The fees and expenses of such firm in
making such determination shall be borne 50% by Citizens and 50% by Royal.  The
decision of the Independent Accountants shall be addressed to each of Citizens
and Royal and shall be final and binding upon Citizens and Royal.  Promptly
after the additional Merger consideration has been determined, Citizens shall
cause the Exchange Agent (as defined in Section 2.2(a)) to notify the Record
Holders of the amount of the additional Merger consideration and to pay such
consideration to those Record Holders who have complied with the exchange
procedures of Section 2.2. Record Holders who have elected to receive payment
in cash pursuant to Section 2.1(d) shall be paid the additional Merger
consideration to which they are entitled in cash, regardless of whether the
Cash Fund contains any or sufficient cash to make such payments.

     2.2       Exchange of Certificates. (a) Exchange Agent.  As of the
Effective Time, Citizens shall deposit with Citizens Commercial & Savings Bank
("Citizens Bank"), a wholly-owned Subsidiary (as hereafter defined) of Citizens
(the "Exchange Agent"), for the benefit of the holders of shares of Royal Common
Stock, for exchange in accordance with this Article II, certificates
representing the shares of Citizens Common Stock, cash in lieu of such shares,
and the cash in lieu of fractional shares (such cash and certificates for shares
of Citizens Common Stock, together with any dividends or distributions with
respect thereto, being hereinafter referred to as the "Exchange Fund") to be
issued and paid,pursuant to this Article II in exchange for outstanding shares
of Royal Common Stock.  If the additional Merger consideration provided by
Section 2.1(e) has not been determined as of the

                                       5


                                      47
<PAGE>   34

Effective Time, then as soon as such additional Merger consideration is
determined, Citizens shall deposit with the Exchange Agent certificates for the
shares of Citizens Common Stock into which shares of Royal Common Stock are
converted pursuant to Section 2.1(e) and cash to be paid in lieu of such
shares.

     (b) Exchange Procedures. Promptly after the Effective Time, Citizens shall
cause the Exchange Agent to mail to each holder of record of a Certificate or
Certificates ("Record Holder") (i) a letter of transmittal which shall specify
that delivery shall be effected, and risk of loss and title to the Certificates
shall pass, only upon delivery of the Certificates to the Exchange Agent and
shall be in such form as Citizens and Royal may reasonably specify and (ii)
instructions for use in effecting the surrender of the Certificates in exchange
for certificates representing shares of Citizens Common Stock, electing to
receive cash, if any, in accordance with Section 2.1(d), and cash in lieu of
fractional shares.  Upon surrender of a Certificate for cancellation to the
Exchange Agent together with such letter of transmittal, duly executed, the
holder of such Certificate shall be entitled to receive in exchange therefor a
certificate representing the number of whole shares of Citizens Common Stock, if
any, and/or cash, if any, to which such Holder is entitled under Section 2.1,
and unpaid dividends and distributions, if any, which such holder has the right
to receive in respect of the Certificate surrendered pursuant to the provisions
of this Article II, and the Certificate so surrendered shall forthwith be
cancelled.  No interest will be paid or accrued on any cash payable to the
Record Holder, nor on unpaid dividends and distributions, if any, payable to
holders of Certificates.  In the event of a transfer of ownership of Royal
Common Stock which is not registered in the transfer records of Royal, the
shares of Citizens Common Stock and cash to which the Record Holder of such
Royal Common Stock is entitled may be issued and paid to such a transferee if
the Certificate representing such Royal Common Stock is presented to the
Exchange Agent, accompanied by all documents required to evidence and effect
such transfer and to evidence that any applicable stock transfer taxes have been
paid.

     (c) Distributions with Respect to Unexchanged Shares; Voting. Whenever a
dividend or other distribution is declared by Citizens on the Citizens Common
Stock, the record date for which is at or after the Effective Time, the
declaration shall include dividends or other distributions on all shares
issuable pursuant to this Agreement, provided that no dividends or other
distributions declared or made with respect to the Citizens Common Stock shall
be paid to the holder of any unsurrendered Certificate with respect to the
shares of Citizens Common Stock represented thereby until the holder of such
Certificate shall surrender such Certificate in accordance with this Article II.
Subject to the effect of applicable laws, following surrender of any such
Certificate, there shall be paid to the holder of the Certificates representing
whole shares of Citizens Common Stock issued in exchange therefor, without
interest, (i) at the time of such surrender, the amount of dividends or other
distributions with a record date after the Effective Time theretofore payable
with respect to such whole shares of Citizens Common Stock and not paid, and
(ii) at the appropriate payment date, the amount of dividends or other
distributions with a record date after the Effective Time


                                       6





                                      48
<PAGE>   35

but prior to surrender and a payment date subsequent to surrender payable with
respect to such whole shares of Citizens Common Stock.  Holders of
unsurrendered Certificates shall be entitled to vote after the Effective Time
at any meeting of Citizens stockholders the number of whole shares of Citizens
Common Stock represented by such Certificates, regardless of whether such
holders have exchanged their Certificates.

      (d) Transfers.  After the Effective Time, there shall be no transfers on
the stock transfer books of Royal of the shares of Royal Common Stock which
were outstanding immediately prior to the Effective Time.  If after the
Effective Time, Certificates are presented to the Surviving Corporation, they
shall be cancelled and exchanged for the shares of Citizens Common Stock, if
any, and/or cash, if any, deliverable in respect thereof pursuant to this
Agreement in accordance with the procedures set forth in this Article II.
Certificates surrendered for exchange by any person constituting an "affiliate"
of Royal for purposes of Rule 145(c) under the Securities Act of 1933, as
amended (the "Securities Act"), shall not be exchanged until Citizens has
received a written agreement from such person as provided in Section 6.2(j).

      (e) Fractional Shares.  No fractional shares of Citizens Common Stock
shall be issued pursuant hereto.  In lieu of the issuance of any fractional
share of Citizens Common Stock pursuant to Section 2.1(a) or 2.1(h), cash
adjustments will be paid to holders in respect of any fractional share of
Citizens Common Stock that would otherwise be issuable, and the amount of such
cash adjustment shall be equal to such fractional proportion of the "Average
Price Per Share" of a share of Citizens Common Stock.  The "Average Price Per
Share" of a share of Citizens Common Stock shall be the average of the high and
low prices thereof as reported on the National Market System of NASDAQ (as
reported by The Wall Street Journal or, if not reported thereby, another
authoritative source) over the ten business days on which the stock is traded
immediately preceding the day of the Effective Time.

     The Average Price shall be adjusted as follows for any dividend, stock
split or distribution on Citizens Common Stock for which the "ex-dividend" or
"ex-distribution" date occurs during the ten trading days immediately preceding
the Effective Time: (i) if the record date for such dividend, stock split or
distribution occurs prior to the Effective Time, the NASDAQ average prices of
Citizens Common Stock on the days in such 10-day period prior to the
"ex-dividend" or "ex-distribution" date shall, for purposes of determining the
Average Price Per Share, be reduced by the amount or value of the dividend or
cash distribution, or appropriately adjusted for the effect of any stock split
or other distribution; and (ii) if the record date for such dividend, stock
split or distribution occurs on or after the Effective Time, the price of
Citizens Common Stock on the "ex-dividend" or "ex-distribution" date, and on
subsequent days in such 10-day period, shall, for purposes of determining the
Average Price Per Share, be increased by the amount or value of the dividend or
cash distribution, or appropriately adjusted for the effect of any stock split
or other distribution.

      (f) Termination of Exchange Fund.  Any portion of the Exchange Fund
(including the proceeds of any investments thereof and any Citizens Common
                                       7



                                      49
<PAGE>   36

Stock) that remains unclaimed by the shareholders of Royal for six months after
the Effective Time shall be paid to Citizens.  Any shareholders of Royal who
have not theretofore complied with this Article II shall thereafter look only to
Citizens for payment of their shares of Citizens Common Stock, cash in lieu of
fractional shares and unpaid dividends and distributions on the Citizens Common
Stock deliverable in respect of each share of Royal Common Stock such
shareholder holds as determined pursuant to this Agreement, in each case,
without any interest thereon. Notwithstanding the foregoing, none of  Citizens,
the Exchange Agent or any other person shall be liable to any former holder of
shares of Royal Common Stock for any amount properly delivered to a public
official pursuant to applicable abandoned property, escheat or similar laws.

     (g) No Liability.  In the event any Certificate shall have been lost,
stolen or destroyed, upon the making of an affidavit of that fact by the person
claiming such Certificate to be lost, stolen or destroyed and, if required by
Citizens, the posting by such person of a bond in such amount as Citizens may
direct as indemnity against any claim that may be made against it with respect
to such Certificate, the Exchange Agent will issue in exchange for such lost,
stolen or destroyed Certificate the shares of Citizens Common Stock, if any,
and/or cash, if any, deliverable in respect thereof pursuant to this Agreement.


                                       8



                                      50
<PAGE>   37
                           INCREASE IN AUTHORIZED STOCK

C&S 515 (Rev. 8/93)

 MICHIGAN DEPARTMENT OF COMMERCE -- CORPORATION AND SECURITIES BUREAU
- -----------------------------------------------------------------------------
Date Received       Adjusted per Tom Gallagher.        (FOR BUREAU USE ONLY) 
MAY 12 1995                                                    FILED
- ----------------------------------------                   MAY 15, 1995
Name Thomas W. Gallagher, Senior Vice President,
     General Counsel & Secretary                         Administrator
- ----------------------------------------       MICHIGAN DEPARTMENT OF COMMERCE
Address One Citizens Banking Center          CORPORATION AND SECURITIES BUREAU
       328 S. Saginaw St.
- ----------------------------------------
City Flint,  State MI  Zip Code 48502-9985      EFFECTIVE DATE:
- -----------------------------------------------------------------------------
DOCUMENT WILL BE RETURNED TO THE NAME AND ADDRESS YOU ENTER ABOVE


      CERTIFICATE OF AMENDMENT TO THE ARTICLES OF INCORPORATION
                   FOR USE BY DOMESTIC CORPORATIONS
       (Please read information and instructions on the last page)

  Pursuant to the provisions of Act 284, Public Acts of 1972 (profit
corporations), or Act 162, Public Acts of 1982 (nonprofit corporations), 
the undersigned corporation executes the following Certificate:

- ------------------------------------------------------------------------------
1. The present name of the corporation is:  CITIZENS BANKING CORPORATION

2. The identification number assigned by the Bureau is:
   031-208

3. The location of the registered office is:

   One Citizens Banking Center,              Flint, Michigan 48502-9985
   -----------------------------------------------           ---------- 
   (Street Address)                          (City)          (ZIP Code)
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------
4. Article III of the Articles of Incorporation is hereby amended to
   read as follows:

   The total authorized capital stock is:

        1.  Common shares:  40,000,000 shares, no par value
        2.  Preferred shares:  5,000,000 shares, no par value

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



                                      51
<PAGE>   38
5. COMPLETE SECTION (a) IF THE AMENDMENT WAS ADOPTED BY THE UNANIMOUS
   CONSENT OF THE INCORPORATOR(S) BEFORE THE FIRST MEETING OF THE BOARD 
   OF DIRECTORS OR TRUSTEES; OTHERWISE, COMPLETE SECTION (b).  DO NOT COMPLETE
   BOTH.

a. / / The foregoing amendment to the Articles of Incorporation was duly 
       adopted  on the       day of         , 19   , in accordance with the 
       provisions of the Act by the unanimous consent of the incorporator(s) 
       before the first meeting of the Board of Directors or Trustees.


Signed this ________ day of ________, 19__.


- ----------------------------------     ------------------------------------ 
           (Signature)                              (Signature) 

- ----------------------------------     ------------------------------------ 
       (Type or Print Name)                     (Type or Print Name) 

- ----------------------------------     ------------------------------------ 
           (Signature)                              (Signature) 

- ----------------------------------     ------------------------------------ 
       (Type or Print Name)                     (Type or Print Name) 

b. /x/ The foregoing amendment to the Articles of Incorporation was duly 
       adopted on the 18th day of April, 1995.  The amendment: (check one of the
       following) 

       /X/ was duly adopted in accordance with Section 611(2) of the
           Act by the vote of the shareholders if a profit corporation, or by
           the vote of the shareholders or members if a nonprofit corporation,
           or by the vote of the directors if a nonprofit corporation organized
           on a nonstock directorship basis. The necessary votes were cast in
           favor of the amendment. 

       / / was duly adopted by the written consent of all directors
           pursuant to Section 525 of the Act and the corporation is a nonprofit
           corporation organized on a nonstock directorship basis.

       / / was duly adopted by the written consent of the shareholders or
           members having not less than the minimum number of votes required by
           statute in accordance with Section 407(1) and (2) of the Act if a
           nonprofit corporation, or Section 407(1) of the Act if a profit
           corporation.  Written notice to shareholders who have not
           consented in writing has been given. (Note: Written consent by less
           than all of the shareholders or members is permitted only if such
           provision appears in the Articles of Incorporation.)

       / / was duly adopted by the written consent of all the shareholders or
           members entitled to vote in accordance with Section 407(3) of the
           Act if a non profit corporation, or Section 407(2) of the Act if a
           profit corporation.

 
                             Signed this 10th day of May, 1995
                            
                             By Thomas W. Gallagher
                                ----------------------------------------------
                                (Only Signature of President, Vice-President,
                                 Chairperso, or Vice-Chairperson)

                                Thomas W. Gallagher
                                Senior Vice President, General 
                                Counsel & Secretary
                              ------------------------------------------------
                              (Type or Print Name)        (Type or Print Name)




                                      52
<PAGE>   39
C&S 515

Name of person or organization remitting fees:
CITIZENS BANKING CORPORATION
One Citizens Banking Center
328 S. Saginaw St.
Flint, MI  48502-9985

Preparer's name and business telephone number:
Thomas W. Gallagher
Senior Vice President, General Counsel & Secretary
(810) 766-7788

                          INFORMATION AND INSTRUCTIONS

1.  The amendment cannot be filed until this form, or a comparable document, is
    submitted.

2.  Submit one original of this document.  Upon filing, the document will be
    added to the records of the Corporation and Securities Bureau. The original
    will be returned to the address appearing in the box on the front as
    evidence of filing. 

    Since this document will be maintained on optical disk media, it is
    important that the filing be legible.  Documents with poor black and white
    contrast, or otherwise illegible, will be rejected.

3.  This document is to be used pursuant to the provisions of section 631 of the
    Act for the purpose of amending the articles of incorporation of a domestic
    profit Corporation or nonprofit corporation.  Do not use this form for
    restated articles. A nonprofit corporation is one incorporated to carry out
    any lawful purpose or purposes not involving pecuniary profit or gain for
    its directors, officers, shareholders, or members.  A nonprofit corporation
    formed on a nonstock directorship basis, as authorized by Section 302 of the
    Act, may or may not have members, but if it has members, the members are not
    entitled to vote.

4.  Item 2 -- Enter the identification number previously assigned by the Bureau.
    If this number is unknown, leave it blank.

5.  Item 4 -- The article being amended must be set forth in its entirety.
    However, if the article being amended is divided into separately
    identifiable sections, only the sections being amended need be included.

6.  This document is effective on the date endorsed "filed" by the Bureau.  A
    later effective date, no more than 90 days after the date of delivery, may
    be stated as a additional article.

7.  If the amendment is adopted before the first meeting of the board of
    directors, item 5(a) must be completed and signed in ink by a majority of
    the incorporators if more than one listed in Article V of the Articles of
    Incorporation if a profit corporation, and all the incorporators if a
    nonprofit corporation.  If the amendment is otherwise adopted, Item 5(b)
    must be completed and signed in ink by the president, vice-president,
    chairperson or vice-chairperson of the corporation.

8.  FEES: Make remittance payable to the State of Michigan.
          Include corporation name and identification number on check or money 
          order. 

<TABLE>
<CAPTION>
<S>                                                                             <C>
    NONREFUNDABLE FEE............................................................$10.00
    TOTAL MINIMUM FEE............................................................$10.00
    ADDITIONAL FEES DUE FOR INCREASED AUTHORIZED SHARES OF PROFIT
      CORPORATIONS ARE:
         each additional 20,000 authorized shares or portion thereof ......$30.00
         maximum fee for first 10,000,000 authorized shares.............$5,000.00
         each additional 20,000 authorized shares or portion thereof in
           excess of 10,000,000 shares.....................................$30.00
         maximum fee per filing for authorized shares in excess of 
           10,000,000 shares..........................................$200,000.00

</TABLE>

9.  Mail form and fee to:                    The office is located at:
 
     Michigan Department of Commerce            6546 Mercantile Way
      Corporation and Securities Bureau         Lansing, MI 48910 
      Corporation Division                      Telephone: (517) 334-6302
      P.O. Box 30054                            
      Lansing, MI  48909-7554                                           





       
                                      53


<PAGE>   1



                                                                        FORM 10K
                                                                      EXHIBIT 11
                STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS

     Net income per share is computed based on the weighted average number of
shares outstanding, including the dilutive effect of stock options, as follows:


<TABLE>
<CAPTION>
- ----------------------------------------------------------------------
                                            Year Ended December 31,
(in thousands, except per share amounts)     1995     1994      1993
- ----------------------------------------------------------------------
<S>                                       <C>       <C>       <C>
NET INCOME:                                $33,596   $29,414   $25,770
                                           =======   =======   =======
PRIMARY EARNINGS PER SHARE:
Actual average shares outstanding           14,213    14,096    13,351
Net effect of the assumed exercise of
stock options -- based on the treasury
stock method using average market price
for the period                                 362       367       373
                                           -------   -------   -------
Pro forma average shares outstanding        14,575    14,463    13,724
                                           =======   =======   =======
Net Income Per Common Share:               $  2.31   $  2.03   $  1.88
                                           =======   =======   =======
FULLY DILUTED EARNINGS PER SHARE:
Actual average shares outstanding           14,213    14,096    13,351
Net effect of the assumed exercise of
stock options -- based on the treasury
stock method using year end market
price                                          399       416       438
                                           -------   -------   -------
Pro forma average shares outstanding        14,612    14,512    13,789
                                           =======   =======   =======
Net Income Per Common Share:               $  2.30   $  2.03   $  1.87
                                           =======   =======   =======
</TABLE>





                                      54

<PAGE>   1
                                                                      FORM 10K  
                                                                      EXHIBIT 13











                          CITIZENS BANKING CORPORATION



                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                                      AND
                       CONSOLIDATED FINANCIAL STATEMENTS














                                      55

<PAGE>   2
                               TABLE OF CONTENTS


<TABLE>
<S>                                                       <C>

 I.  Financial Review including
       Management's Discussion and Analysis ............   57

         Selected Financial Data .......................   57
         Performance Summary ...........................   58
         Net Interest Income ...........................   58
         Provision and Allowance for Loan Losses .......   61
         Noninterest Income and Expense ................   62
         Balance Sheet Review ..........................   65
         Liquidity and Debt Capacity, Interest Rate Risk
          and Impact of Inflation ......................   71
         Year Ended December 31, 1994
          Compared with 1993 ...........................   74

II.  Consolidated Financial Statements .................   75

         Consolidated Balance Sheets ...................   76
         Consolidated Statements of Income .............   77
         Consolidated Statements of Changes
          in Shareholders' Equity ......................   78
         Consolidated Statements of Cash Flow ..........   79

III. Notes to Consolidated Financial Statements ........   80

IV.  Report of Independent Auditors ....................   92

V.   Report of Management ..............................   93


</TABLE>





                                      56
<PAGE>   3
TABLE 1. SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>
(in thousands except per share data)                     1995(4)       1994      1993(2)      1992(1)       1991
- -----------------------------------------------------------------------------------------------------------------
<S>                                                    <C>          <C>         <C>         <C>         <C>
FOR THE YEAR
  Net interest income                                    $137,495    $118,400    $104,334     $99,975     $99,231
  Provision for loan losses                                 6,441       5,303       5,597       6,251       6,086
  Investment securities gains (losses)                        198         157         763         (17)         19
  Noninterest income                                       36,236      33,697      30,452      27,082      26,509
  Noninterest expense                                     121,087     107,245      97,268      92,555      93,509
  Income taxes                                             12,805      10,292       6,914       4,765       5,089
  Income before cumulative effect
   of change in accounting principle                       33,596      29,414      25,770      23,469      21,075
  Net income                                               33,596      29,414      25,770      10,564      21,075
  Cash dividends                                           12,770      11,557       9,937       9,027       8,427

PER COMMON SHARE DATA
  Primary:
   Income before cumulative effect
    of change in accounting principle                       $2.31       $2.03       $1.88       $1.77       $1.60
   Net income                                                2.31        2.03        1.88        0.79        1.60
  Fully diluted:
   Income before cumulative effect
    of change in accounting principle                        2.30        2.03        1.87        1.75        1.60
   Net income                                                2.30        2.03        1.87        0.79        1.60
  Cash dividends                                            0.900       0.820       0.745       0.690       0.645
  Book value, end of year                                   20.73       18.31       18.08       16.73       16.68
  Market value, end of year                                 29.75       27.75       25.00       19.25       13.88

AT YEAR END
  Assets                                               $3,463,922  $2,703,823  $2,714,112  $2,498,934  $2,492,584
  Loans                                                 2,428,513   1,816,221   1,780,180   1,557,423   1,536,461
  Deposits                                              2,864,701   2,252,318   2,246,750   2,086,144   2,064,024
  Long-term debt                                          105,411       5,249      10,865      15,093      20,405
  Shareholders' equity                                    297,186     258,730     255,163     219,276     218,183

AVERAGE FOR THE YEAR
  Assets                                               $3,279,646  $2,710,747  $2,535,068  $2,472,245  $2,449,897
  Earning assets                                        3,002,753   2,500,215   2,348,691   2,290,884   2,276,390
  Loans                                                 2,302,414   1,797,153   1,643,327   1,539,332   1,545,108
  Deposits                                              2,702,346   2,262,182   2,109,269   2,061,613   2,035,156
  Interest-bearing deposits                             2,250,711   1,882,451   1,783,718   1,769,078   1,759,965
  Repurchase agreements and
   other short-term borrowings                            146,000     141,230     138,375     135,624     143,012
  Long-term debt                                          102,813       8,667      13,112      16,965      29,726
  Shareholders' equity                                    277,597     256,607     231,160     210,193     210,931

FINANCIAL RATIOS
  Return on average:(3)
   Shareholders' equity                                     12.10%      11.46%      11.15%      11.17%       9.99%
   Earning assets                                            1.12        1.18        1.10        1.02        0.93
   Assets                                                    1.02        1.09        1.02        0.95        0.86
  Average shareholders' equity/ave. assets                   8.46        9.47        9.12        8.50        8.61
  Dividend payout ratio(3)                                  38.01       39.29       38.56       38.46       39.99
  Net interest margin (FTE)                                  4.77        4.99        4.74        4.71        4.67
  Tier I leverage                                            6.65        9.52        8.90        8.57        8.48
  Risk-based capital (fully phased-in guidelines):
   Tier I capital                                            8.79       13.44       13.12       12.73       13.11
   Total capital                                            10.04       14.69       14.36       13.90       14.35
</TABLE>
- --------------------------------------------------------------------------------
(1)  1992 income and income per common share were affected by nonrecurring 
     items.  Nonrecurring items included restructuring expenses related to
     the leasing subsidiary, employee benefit costs related to adopting the
     accrual method of accounting for retiree benefits and a curtailment gain
     resulting from modification of retiree benefit plans.  If the nonrecurring
     items had been excluded from the results of operations for 1992, income
     before cumulative effect of change in accounting principle would have been
     reduced by $1.152 million or $0.08 per fully diluted share.
(2)  The year 1993 reflects the acquisition of National Bank of Royal Oak 
     ("NBRO"), accounted for as a purchase, and includes NBRO'S results of 
     operations and financial results subsequent to its October 1, 1993  
     acquisition date.
(3)  Based on income before cumulative effect of change in accounting principle.
(4)  The year 1995 reflects the acquisition of the Michigan affiliates of Banc
     One Corporation accounted for as a purchase, and includes the related 
     results of operations and financial results subsequent to the 
     February 28, 1995 acquisition date.

                                      57
<PAGE>   4
     PERFORMANCE SUMMARY

     The following discussion provides a more comprehensive review of the
Corporation's operating results and financial condition than could be obtained
from reading the Consolidated Financial Statements alone.  Citizens Banking
Corporation earned $33,596,000 or $2.30 per fully diluted share during 1995
compared with $29,414,000 or $2.03 per share in 1994.  Net income was up
$4,182,000 or $0.27 per fully diluted share over the prior year and reflected a
14.2% increase in net income.  This marked the Corporation's thirteenth
consecutive year of increased net operating income and eighth consecutive year
of record earnings.
     The Corporation's 1995 results reflect ten months of operations for the
four Michigan affiliates of Banc One Corporation purchased at the close of
business on February 28, 1995.  The transaction was accounted for as a purchase
and the four banks ("acquired banks") were merged into Citizens Commercial &
Savings Bank headquartered in Flint, Michigan effective immediately after the
acquisition.  Total assets acquired of $670 million included net loans of $532
million and investment securities and money market investments of $57 million.
Cost-in-excess of the fair value of identifiable net assets acquired
("intangible assets") of $59.2 million and is being amortized over 15 years.
     Return on average assets was 1.02% in 1995, a decrease from 1.09% in 1994.
The decline in the Corporation's return on assets is primarily attributable to
additional interest expense, intangible asset amortization costs and
nonrecurring systems conversions costs associated with the acquired banks.
Systems integration and conversion of the acquired banks to Citizens' corporate
systems was completed in the second and third quarters of 1995, and as a result
the acquisition was accretive to earnings in the fourth quarter.
     Return on average equity improved to 12.10% in 1995 compared with 11.46%
last year.  Average shareholders' equity was $277.6 million or 8.46% of total
average assets for 1995 compared with $256.6 million or 9.46% for 1994.  The
Corporation's risk-based capital levels exceeded all regulatory requirements.
     An analysis of changes in major income statement components in 1995 from
1994 is presented below.  Overall, the increase in net income reflects
improvement in net interest income and noninterest income, offset, in part, by
increases in noninterest expense and income taxes.  Higher levels of earning
assets, primarily loans and leases, resulted in higher net interest income.
Additional data on the Corporation's performance during the past five years
appears in Table 1.



<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------
                             Year Ended December 31,       Changes in 1995
                             ------------------------    -------------------
(in thousands)                 1995          1994        Amount     Percent
- -----------------------------------------------------------------------------
<S>                        <C>           <C>           <C>          <C>
Interest income                $240,600      $179,989      $60,611    33.7%
Interest expense                103,105        61,589       41,516    67.4
                               --------      --------      -------
 Net interest income            137,495       118,400       19,095    16.1
Provision for loan losses         6,441         5,303        1,138    21.5
Noninterest income               36,434        33,854        2,580     7.6
Noninterest expense             121,087       107,245       13,842    12.9
Income taxes                     12,805        10,292        2,513    24.4
                               --------      --------      -------
Net income                     $ 33,596      $ 29,414      $ 4,182    14.2
                               ========      ========      =======
</TABLE>

     NET INTEREST INCOME

     The largest segment of the Corporation's operating income is net interest
income, which is the sum of interest and certain fees derived from earning
assets minus interest paid on deposits and other funding sources.  Net interest
income is impacted by changes in the volume and mix of earning assets and
funding sources, market rates of interest, demand for loans and the
availability of deposits.  Other factors, such as Federal Reserve Board
monetary policy and changes in tax laws, may also have an impact on changes in
net interest income from one period to another.
     Average balances and rates on major categories of interest-earning assets 
and interest-bearing liabilities during the past three years appear in
Table 2.  Total average earning assets were 19.9% higher during 1995 compared
with 1994 primarily due to the purchase of the acquired banks.  The composition
of average earning assets changed in 1995 as total average loans increased $505
million to 76.7% of average earning assets from 71.9% in 1994.  Average
investment securities including money market investments represented 23.3% of
average earning assets in 1995 compared with 28.1% in 1994.  Total average
interest-bearing liability balances increased



                                      58

<PAGE>   5
TABLE 2. AVERAGE BALANCES/NET INTEREST INCOME/AVERAGE RATES

<TABLE>
<CAPTION>
                                                1995                            1994                            1993
                                   ------------------------------  ------------------------------  ------------------------------
Year Ended December 31                AVERAGE               AVERAGE  Average               Average  Average                Average
(in millions)                         BALANCE   INTEREST(1) RATE(2)  Balance   Interest(1) Rate(2)  Balance   Interest(1)  Rate(2)
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>          <C>       <C>       <C>         <C>       <C>      <C>       <C>          <C>
EARNING ASSETS                                                                                                            
 Money market investments:                                                                                      
  Time deposits with banks           $    4.9     $  0.3     5.87% $    5.4       $  0.2     4.65% $   12.8     $  0.4       3.30%
  Federal funds sold                     74.1        4.4     6.01      43.0          1.9     4.46      46.5        1.4       3.04
  Term federal funds sold and other      47.2        2.7     5.69       5.1          0.3     5.21       8.3        0.3       3.64
 Investment securities(3):                                                                                      
  Taxable                               402.1       22.5     5.60     447.9         22.7     5.07     393.9       19.6       4.96
  Nontaxable                            175.4        9.4     8.30     208.1         10.6     7.86     243.9       11.7       7.31
 Loans(4):                                                                                                      
  Commercial                            902.4       81.9     9.17     756.2         59.7     8.01     657.8       48.4       7.51
  Real estate                           436.1       36.2     8.29     389.7         31.8     8.16     388.8       32.7       8.40
  Consumer installment                  900.1       79.0     8.78     569.4         47.3     8.30     503.1       45.2       8.99
  Lease financing                        63.8        4.2     6.55      81.9          5.5     6.71      93.6        6.7       7.16
                                     --------     ------           --------       ------           --------     ------  
    Total earning assets(3)           3,006.1      240.6     8.20   2,506.7        180.0     7.45   2,348.7      166.4       7.39
                                                                                                                
NONEARNING ASSETS                                                                                               
 Cash and due from banks                141.6                         124.3                           109.7     
 Premises and equipment                  61.9                          53.6                            49.4     
 Other assets                           102.4                          49.8                            47.9     
 Allowance for loan losses              (32.4)                        (23.7)                          (20.6)    
                                     --------                      --------                        --------     
    Total assets                     $3,279.6                      $2,710.7                        $2,535.1     
                                     ========                      ========                        ========     
                                                                                                                
INTEREST-BEARING LIABILITIES                                                                                    
 Deposits:                                                                                                      
  Interest-bearing demand            $  309.4        5.8     1.87  $  256.1          4.4     1.71  $  238.5        5.0       2.08
  Savings                               909.7       25.6     2.82     909.4         21.7     2.39     832.4       21.3       2.56
  Time                                1,031.6       56.8     5.50     717.0         29.9     4.17     712.8       31.0       4.35
  Short-term borrowings                 146.0        7.2     4.95     141.2          5.1     3.62     138.4        4.2       3.04
  Long-term debt                        102.8        7.7     7.52       8.7          0.5     5.24      13.1        0.6       4.74
                                     --------     ------           --------       ------           --------     ------  
    Total interest-bearing                                                                                      
     liabilities                      2,499.5      103.1     4.12   2,032.4         61.6     3.03   1,935.2       62.1       3.21
                                                                                                                
NONINTEREST-BEARING LIABILITIES                                                                                 
AND SHAREHOLDERS' EQUITY                                                                                        
 Demand deposits                        451.6                         379.7                           325.6     
 Other liabilities                       50.9                          42.0                            43.1     
 Shareholders' equity                   277.6                         256.6                           231.2     
                                     --------                      --------                        --------     
    Total liabilities and                                                                                       
     shareholders' equity            $3,279.6                      $2,710.7                        $2,535.1     
                                     ========                      ========                        ========     
NET INTEREST INCOME                               $137.5                          $118.4                        $104.3  
                                                  ======                          ======                        ======  
NET INTEREST INCOME AS A PERCENT                                                                                
OF EARNING ASSETS                                            4.77%                           4.99%                           4.74%
</TABLE>   
           
(1)  Interest income is shown on an unadjusted basis and therefore does not 
     include taxable equivalent adjustments.              
(2)  Average rates include taxable equivalent adjustments to interest income 
     of $5,983,000, $6,684,000 and $7,003,000 for the years ended December 31,
     1995, 1994, and 1993, respectively, based on a 35% tax rate.
(3)  For presentation in this table, average balances and the corresponding 
     average rates for investment securities are based upon historical cost, 
     adjusted for amortization of premiums and accretion of discounts.
(4)  Nonaccrual loans are included in average balances.


                                      59
<PAGE>   6
23.0% in 1995 compared to 1994, while average noninterest-bearing deposit
balances increased 18.9%.
     The average yield on earning assets improved 75 basis points to 8.20% in
1995.  Yields increased in all categories of earning assets except lease
financing, in response to the higher interest rate environment.  The cost of
interest-bearing liabilities increased 109 basis points to 4.12% in 1995 from
3.03% in 1994.   This increase was attributable to $115 million of long term
debt incurred to fund the first quarter 1995 acquisition and higher deposit
costs, primarily from savings and time accounts. Long-term debt comprised 3.4%
of total funding sources during 1995, compared with 0.4% in 1994.
Additionally, the weighted average rate on all long-term debt increased to
7.52% in 1995 from 5.24% in 1994.  The increased costs on interest bearing
liabilities more than offset increased yields on earning assets causing the
interest spread on earning assets (the difference between the average yield on
earning assets and the average rate on interest-bearing liabilities) to
decrease from 4.42% in 1994 to 4.08% in 1995.  As a result, net interest margin
decreased from 4.99% in 1994, to 4.77% in 1995, a 22 basis point decline.
     The effect on net interest income of changes in average balances
("volume") and yields and rates ("rate") are quantified in Table 3.  As shown,
net interest income improved in 1995 due to volume-related increases primarily
attributable to the February 28, 1995 acquisition which provided $16.6 million
of the volume related increase.  Higher costs of interest-bearing liabilities
offset the effects of increased asset yields resulting in unfavorable rate
related variances of $2.0 million.
     In the latter part of 1995 and again in early 1996, the Federal Reserve
Board lowered the federal funds rate.  As a result money market interest rates
declined and the Corporation lowered it's prime lending rate.  Management
continually monitors the Corporation's balance sheet to insulate net interest
income from significant swings caused by interest rate volatility.  If market
rates continue to decrease in 1996, corresponding changes in funding costs
would be considered to avoid a negative impact on net interest income.  The
Corporation's policies in this regard are further discussed in the section
titled "Interest Rate Risk".



TABLE 3. ANALYSIS OF CHANGES IN INTEREST INCOME AND INTEREST EXPENSE
<TABLE>
<CAPTION>
                                    1995 COMPARED TO 1994                 1994 Compared to 1993
                              ---------------------------------    ---------------------------------
                                          INCREASE (DECREASE)                    Increase (Decrease)
                                           DUE TO CHANGE IN                       Due to Change in
Year Ended December 31          NET       --------------------       Net         --------------------
(in millions)                 CHANGE(1)    RATE (2)      VOLUME    Change(1)    Rate (2)      Volume
- -----------------------------------------------------------------------------------------------------
<S>                            <C>          <C>          <C>         <C>         <C>          <C>
INTEREST INCOME:             
 Money market investments:   
  Time deposits with banks      $0.1         $0.1       $(0.0)      $(0.2)        $---       $(0.2)
  Federal funds sold             2.5          1.1         1.4         0.5          0.6        (0.1)
  Term federal funds sold        2.4          0.2         2.2         0.0          0.1        (0.1)
 Investment securities:      
  Taxable                       (0.2)         1.8        (2.0)        3.1          0.9         2.2
  Tax-exempt                    (1.2)         0.5        (1.7)       (1.1)         0.8        (1.9)
 Loans                          57.0         16.2        40.8        11.3         (1.9)       13.2
                                ----         ----        ----        ----        -----        ----
    Total                       60.6         19.9        40.7        13.6          0.5        13.1
                                ----         ----        ----        ----        -----        ----
INTEREST EXPENSE:            
 Deposits:                   
  Demand                         1.4          0.4         1.0        (0.6)        (0.9)        0.3
  Savings                        3.9          4.1        (0.2)        0.4         (1.9)        2.3
  Time                          26.9         13.2        13.7        (1.1)        (1.6)        0.5
 Short-term borrowings           2.1          1.9         0.2         0.9          0.8         0.1
 Long-term debt                  7.2          2.3         4.9        (0.1)         0.1        (0.2)
                                ----         ----        ----        ----        -----        ----
    Total                       41.5         21.9        19.6        (0.5)        (3.5)        3.0
                                ----         ----        ----        ----        -----        ----
NET INTEREST INCOME            $19.1        $(2.0)      $21.1       $14.1         $4.0       $10.1
                               =====        =====       =====       =====         ====       =====
</TABLE>                     
                             
(1) Changes are based on actual interest income and do not reflect taxable
    equivalent adjustments.
(2) Rate/Volume variances are allocated to changes due to rate.



                                      60
<PAGE>   7
     PROVISION AND ALLOWANCE
     FOR LOAN LOSSES

     Management provides for possible loan losses at a level determined
adequate based upon judgements regarding historical loss experience, the
financial condition of borrowers, the size and composition of the loan
portfolio, the level and composition of nonperforming loans, estimated future
net charge-offs, present and anticipated economic conditions and other factors.
A summary of the Corporation's loan loss experience from 1991 through 1995
appears in Table 4.
     Management increased the provision for loan losses in 1995 by $1.1 million
from 1994, primarily due to the acquisition of the four banks.  Net loan
charge-offs were 0.16% of average loans in 1995, down from 0.17% in 1994 and
below peer group levels.  The ability to cover loan charge-offs improved during
the year as the ratio of the allowance for loan losses to net loans charged off
increased to 9.6 times at December 31, 1995 compared with 7.9 times as of
December 31, 1994.  At year end, the allowance for loan losses was $34.8
million or 1.43% of total loans, up $10.1 million from 1.36% at December 31,
1994.  The increase is attributable to a higher loan loss provision in 1995 as
compared to 1994 and the addition of the $7.2 million allowance of the acquired
banks.
     Gross charge-offs increased $1.8 million, or 29.6% from 1994, partially
due to charge-offs related to the acquired banks.  Recoveries on loans
previously charged off increased 44.5% compared to the prior year, resulting in
a slight decline in the ratio of net charge-offs to average loans outstanding.
The ratio of net charge-offs to average loans for each of the loan portfolios
except commercial decreased compared with the prior year as follows:
commercial (0.16% versus 0.06%), mortgage (0.01% versus 0.02%), consumer (0.14%
versus 0.27%) and leasing (0.70% versus 1.22%).
     The Corporation maintains formal policies and procedures to control and
monitor credit risk.  Management believes the allowance for loan losses is
adequate to meet presently known credit risks in the loan portfolio.  The
Corporation's loan portfolio has no significant concentrations in any one
industry nor any exposure in foreign loans.


TABLE 4. SUMMARY OF LOAN LOSS EXPERIENCE

<TABLE>
<CAPTION>
Year Ended December 31 (in thousands)      1995        1994        1993        1992        1991
- -------------------------------------------------------------------------------------------------
<S>                                    <C>         <C>         <C>         <C>         <C>
Allowance for loan losses - January 1     $24,714     $22,547     $19,404     $19,759     $19,448
Allowance of acquired banks                 7,235         ---       1,642         ---         ---
Provision for loan losses                   6,441       5,303       5,597       6,251       6,086
CHARGE-OFFS:
 Commercial                                 2,971       1,869       2,629       2,781       2,125
 Real estate(1)                                69          72         403         946         668
 Consumer installment                       4,362       3,020       3,182       4,169       4,667
 Lease financing                              519       1,153         182         803         251
                                       ----------  ----------  ----------  ----------  ----------
    Total charge-offs                       7,921       6,114       6,396       8,699       7,711
                                       ----------  ----------  ----------  ----------  ----------
RECOVERIES:
 Commercial                                 1,534       1,390         673         601         431
 Real estate(1)                                22           4         177          10          41
 Consumer installment                       2,675       1,510       1,362       1,474       1,464
 Lease financing                               71          74          88           8         ---
                                       ----------  ----------  ----------  ----------  ----------
    Total recoveries                        4,302       2,978       2,300       2,093       1,936
                                       ----------  ----------  ----------  ----------  ----------
Net charge-offs                             3,619       3,136       4,096       6,606       5,775
                                       ----------  ----------  ----------  ----------  ----------
Allowance for loan losses - 
December 31                               $34,771     $24,714     $22,547     $19,404     $19,759
                                       ==========  ==========  ==========  ==========  ==========
Loans outstanding at year-end          $2,428,513  $1,816,221  $1,780,180  $1,557,423  $1,536,461
Average loans outstanding               2,302,414   1,797,153   1,643,327   1,539,332   1,545,108
Ratio of allowance for loan losses
  to loans outstanding at year-end          1.43%       1.36%       1.27%       1.25%       1.29%
Ratio of net loans charged off as a
  percentage of average loans
  outstanding                               0.16%       0.17%       0.25%       0.43%       0.37%
</TABLE>

(1)  1995 and 1994 commercial real estate loan balances and related
     charge-offs and recoveries are reflected in the commercial loan category.
     Previous years' balances have not been reclassified.





                                      61
<PAGE>   8






     The Corporation has generally not extended credit to finance highly
leveraged transactions nor does it intend to do so in the future.  Employment
levels and other economic conditions in the Corporation's local markets may
have a significant impact on the level of credit losses.  Management continues
to identify and devote attention to credits that may not be performing as well
as expected.  Nonperforming loans are further discussed in the section titled
"Nonperforming Assets".

     NONINTEREST INCOME

     Noninterest income accounted for 20.9% of total operating income or 1.1%
of average assets in 1995, decreasing from 22.2% or 1.3%, respectively,  in
1994.  The decline was primarily the result of discontinuing the Travel Banking
product line in early 1995, which provided bankcard merchant fee income.  This
decrease was more than offset by reductions in associated operating expenses,
including interchange and other bankcard expenses.   Excluding the effects of
the Travel Banking product line and the newly acquired banks, 1995 noninterest
income increased by 2.7% over 1994 levels.  An analysis of the components of
noninterest income is on the following page.
     Excluding the results of the acquired banks, trust income increased
$246,000 or 2.5%.  The largest increases occurred in employee benefit trust
services.  The Corporation offers comprehensive trust services to its customers
including investment management services in the personal trust, institutional
and employee benefit plan market segments.
     Deposit service charges increased 12.7% including the results of the newly
acquired banks.  Brokerage and investment fees decreased $196,000, or 13.8%,
excluding the impact of the acquired banks.  The decrease in brokerage and
investment fees is due to lower market penetration and a temporary reduction in
staff during the first half of 1995.
     Other loan income increased $615,000 from 1994, primarily attributable to
premiums on the sale of student loans and loan servicing income from the
operations of the acquired banks.  Net gains on sale of mortgages were $327,000
in 1995 compared with $255,000 in 1994.  The direction and magnitude of changes
in market interest rates, as well as the volume of originated mortgages
retained, may affect future levels of  income for this category.   Excluding
the acquired banks, other loan income increased $25,900 or 2.0% in 1995 as
compared to 1994.
     ATM fees increased $222,000, or 16.9%, excluding the impact of the
acquired banks, due to increased volumes.  Increases in cash management
services, safe deposit and the other fees resulted primarily from the acquired
banks.
     The Corporation realized net gains on sales of investment securities of
$198,000 during 1995 compared with net gains of $157,000 during 1994.  As
presented in Note 3 to the Consolidated Financial Statements, gross realized
gains on sales of investment securities amounted to $202,000 in 1995 while
gross realized losses amounted to $4,000.  The comparable amounts in 1994 were
$326,000 and $169,000, respectively.  Proceeds from sales of investment
securities during 1995 totaled $7.0 million or 1.2% of total average security
holdings compared with $190.3 million or 29.3% in 1994.  The 1994 and 1995 net
gains resulted from the sale of certain securities to reposition the investment
portfolio based on the current rate environment.
     Effective January 1, 1994, the Corporation adopted Financial Accounting
Standards Board Statement No. 115, "Accounting for Certain Investments in Debt
and Equity Securities" ("SFAS 115").  This Statement requires the Corporation
to classify securities into one of three categories based on its intent and
ability to hold the investment to maturity.  These categories include:
held-to-maturity (securities that the Corporation has the positive intent and
ability to hold to maturity), trading (securities bought and held principally
for the purpose of selling in the near future) and available-for-sale
(securities not classified in either of the two other categories).  At
adoption, the Corporation classified all of its investment portfolio into the
available-for-sale category.  Securities classified as available-for-sale are
recorded at fair value with unrealized gains or losses reported as a separate
component of shareholders' equity.  Adoption increased shareholders' equity on
January 1, 1994 by $6.6 million.  The Corporation's policies with respect to
the classification of investments in debt and equity securities are further
discussed in the section titled "Investment Securities and Money Market
Investments" and in Note 1 to the Consolidated Financial Statements.










                                      62
<PAGE>   9
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------
NONINTEREST INCOME                                     Year Ended
                                                      December 31,               Changes in 1995
                                                 ----------------------         -------------------
(in thousands)                                    1995           1994             Amount   Percent
- ---------------------------------------------------------------------------------------------------
<S>                                             <C>            <C>              <C>        <C>   
Trust fees                                       $11,314         $9,697           $1,617      16.7%
Service charges on deposit accounts                9,717          8,618            1,099      12.7
Bankcard fees                                      5,635          7,694           (2,059)    (26.8)
Brokerage and investment fees                      1,277          1,392             (115)     (8.3)
Other loan income                                  1,925          1,310              615      46.9
ATM network user fees                              1,665          1,311              354      27.0
Cash management services                           1,038            916              122      13.3
Safe deposit rentals                               1,012            797              215      27.0
Investment securities gains                          198            157               41      26.1
Other                                              2,653          1,962              691      35.2
                                                 -------        -------           ------     
     Total noninterest income                    $36,434        $33,854           $2,580       7.6
                                                 =======        =======           ======
</TABLE>

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------
NONINTEREST EXPENSE                                    Year Ended
                                                      December 31,               Changes in 1995
                                                 ----------------------         -------------------
(in thousands)                                    1995           1994             Amount   Percent
- ---------------------------------------------------------------------------------------------------
<S>                                            <C>            <C>              <C>            <C>
Salaries and employee benefits                  $ 64,357       $ 55,722          $ 8,635      15.5%
Equipment                                          9,709          8,505            1,204      14.2
Occupancy                                          9,000          8,050              950      11.8
Intangible asset amortization                      4,687          1,602            3,085     192.6
FDIC insurance premiums                            3,250          5,050           (1,800)    (35.6)
Bankcard fees                                      3,418          6,095           (2,677)    (43.9)
Stationery and supplies                            3,570          2,762              808      29.3
Postage and delivery                               3,189          2,359              830      35.2
Advertising and public relations                   2,386          1,717              669      39.0
Taxes, other than income taxes                     2,448          2,519              (71)     (2.8)
Consulting and other professional fees             1,782          1,632              150       9.2
Legal, audit and examination fees                  1,762          1,729               33       1.9
Loan and credit charges                            1,860          1,290              570      44.2
Other                                              9,669          8,213            1,456      17.7
                                                --------       --------          -------        
     Total noninterest expense                  $121,087       $107,245          $13,842      12.9
                                                ========       ========          =======    
</TABLE>                                                                        
   

                                      63
<PAGE>   10
     NONINTEREST EXPENSE

     The major components of noninterest expense are summarized on the previous
page.   Excluding the effects of the acquired banks, noninterest expense
decreased $4,143,100, or 3.9% in 1995, from 1994 primarily due to a reduction
in the FDIC insurance assessments paid by the Corporation's banks for the last
seven months of 1995 and the discontinuance of the Travel Banking product line.

SALARIES AND BENEFITS
Compensation is the Corporation's largest noninterest expense.  Excluding the
impact of the acquired banks, total compensation expense increased 0.2% to
$55,815,000 from $55,722,000 in 1994.  This modest increase was primarily due   
to continued health care benefit cost containment and declines in the number of
full-time equivalent employees, offset in part by higher incentive compensation
and merit increases.  The reduction in staff occurred through normal attrition.
     The consolidation of various business units and supporting functions
throughout the Corporation continues to enhance productivity and mitigate the
need to replace staff lost through attrition.  In June 1996, the Michigan
subsidiaries of the Corporation will collapse their respective charters and
subsequently operate as one bank called Citizens Bank.  This change will
consolidate remaining operational areas and systems and allow for
standardization of products and services offered throughout the Corporation's
market area.  Management anticipates further productivity gains through these
operational consolidations and standardization of products and services.

OTHER NONINTEREST EXPENSES
FDIC insurance assessments decreased by $1,800,000, or 35.6% in 1995 as
compared to 1994. The decline resulted from a new rate schedule implemented
by the FDIC partially offset by an increase in the Corporation's deposit base   
due to the purchase of the acquired banks.  As a result of the new rate
schedule, deposit insurance assessments decreased from 23 cents to 4 cents per
$100 of insured deposits for all banks within the Corporation beginning in June
1995.
     Excluding the impact of the acquired banks, occupancy expense declined
$326,000, or 4.0% and equipment expense increased $119,000 or 1.4% compared to
the previous year.  Intangible asset amortization increased $3,085,000 in 1995
compared with 1994 as a result of the February 28, 1995 acquisition which added
$59.2 million to the Corporation's cost-in-excess of the fair value of
identifiable net assets acquired.
     Stationery and supplies, postage and delivery, advertising and public
relations and consulting and other professional fee expenses reflect increases
related to the ongoing costs associated with the acquired banks as well as one
time acquisition and conversion costs.  During the second and third quarters of
1995, the Corporation completed all system integration and conversions for the
acquired banks to operate within Citizens' corporate systems.   This conversion
allowed the Corporation to realize cost savings from the consolidated operating
systems beginning in the fourth quarter of 1995.
     Excluding the impact of the acquired banks, bankcard processing expense
declined $2,882,000 or 50.3% as compared to 1994, primarily due to the
discontinuance of the Travel Banking product line in early 1995 which had       
previously generated significant amounts of interchange and other bankcard
expense.  Other loan fees and the "other" component of noninterest expense
increased due to expense associated with the acquired banks.


     FEDERAL INCOME TAXES

     Income tax expense was $12,805,000 in 1995, an increase of 24.4% over the
1994 total of $10,292,000.  The increase was due to higher pre-tax earnings and
lower tax-exempt interest income in 1995 as compared to 1994.





                                      64
<PAGE>   11
     BALANCE SHEET

     Proper management of the volume and composition of the Corporation's
earning assets and funding sources is essential for ensuring strong and
consistent earnings performance, maintaining adequate liquidity and limiting
exposure to risks caused by changing market conditions.  The Corporation's
investment security portfolio is structured to provide a source of liquidity
through maturities and generate an income stream with relatively low levels of
principal risk.  The Corporation does not engage in active securities trading.
Loans comprise the largest component of earning assets and presently are the
Corporation's highest yielding assets.  Customer deposits are the primary
source of funding for earning assets while short-term debt and other managed
sources of funds are utilized as market conditions and liquidity needs change.
     The Corporation's total assets averaged $3.280 billion for 1995, up $569
million from 1994, primarily due to the purchase of the acquired banks at the
close of business on February 28, 1995.  The ratio of average earning assets to
total average assets during 1995 was 91.6%, compared to 92.2% for 1994.  The
slight decline reflects an increase in intangible asset balances resulting from
the acquisition. Average loans and leases comprised 70.2% of total assets
during 1995, up from 66.3% in 1994. The ratio of average noninterest-bearing
deposits to total deposits remained unchanged from 1994.  Interest-bearing
deposits comprised 90.0% of total average interest-bearing liabilities during
1995, down from 92.6% in 1994.  Average long-term debt increased $94 million to
4.1% of average interest-bearing liabilities as a result of the acquisition.

INVESTMENT SECURITIES AND
MONEY MARKET INVESTMENTS
Total investment securities, including money market investments, comprised
23.3% of total average earning assets in 1995, down from 28.1% in 1994.  The    
decrease in investment securities occurred as proceeds from maturities were
used to fund loan growth and maintain liquidity. A summary of average
investment security balances during 1995 and 1994 follows:


<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------
INVESTMENT SECURITIES                    Average Balances(1)      Changes in 1995
                                        ---------------------  -------------------
Year Ended December 31 (in thousands)     1995        1994      Amount    Percent
- ----------------------------------------------------------------------------------
<S>                                    <C>         <C>         <C>        <C>
U.S. Treasury                            $206,253    $233,681  $ (27,428)    (11.7)%
Federal agencies:
 Mortgage-backed                           76,324      94,836    (18,512)    (19.5)
 Other                                     59,945      49,096     10,849      22.1
State and municipal:
 Taxable                                   42,033      53,977    (11,944)    (22.1)
 Tax-exempt                               177,392     210,472    (33,080)    (15.7)
Other                                      12,201       7,525      4,676      62.1
                                         --------    --------  ---------
   Total                                 $574,148    $649,587  $ (75,439)    (11.6)
                                         ========    ========  =========
</TABLE>

     (1)  Average balances reflect the estimated fair value of investment
          securities



     Average total investment in U.S. Treasury securities comprised 35.9 % of
average total investment securities during 1995, decreasing slightly from 36.0%
in 1994.   Average Federal agency mortgage-backed securities, primarily
collateralized mortgage obligations ("CMO's"), decreased 19.5% in 1995 as
proceeds from principal repayments were reinvested in other securities and
money market investments and utilized to fund loan growth.  The Corporation
continues to invest in U.S. Treasury and Federal agency securities which offer
increased creditworthiness and liquidity compared with privately issued CMO's.
     Total state and municipal securities comprised 38.2% of total average
investment securities during 1995 compared with 40.7% in 1994.  Average
tax-exempt state and municipal securities decreased 15.7% from 1994.  Purchases
of these securities remain dependent on the Corporation's capacity for
tax-exempt income.
     Other securities consisting of Federal Reserve stock, privately issued
CMO's and asset backed securities increased 62.1% primarily due to securities
acquired as part of the February 28, 1995 acquisition.



                                      65
<PAGE>   12
     Money market investments, primarily federal funds sold and term federal
funds sold, averaged $126.2 million in 1995, up 136.0% from $53.5 million in
1994.   The amount of funds invested in these assets is based on the present
and anticipated interest rate environment, liquidity needs and other economic
factors.
     The Corporation's present policies with respect to the classification of
investments in debt and equity securities are discussed in Note 1 to the
Consolidated Financial Statements.   An analysis of investment securities at
year-end for each of the last three years is presented in Table 5.


TABLE 5. ANALYSIS OF INVESTMENT SECURITIES  


<TABLE>
<CAPTION>

                         U.S. Treasury and                                                                 
                         Federal Agency(1)         State and Municipal(2)             Other(1)                       Total   
                    --------------------------   --------------------------   -------------------------  ------------------------- 
                    Amortized    Fair            Amortized   Fair             Amortized   Fair           Amortized   Fair          
(in millions)          Cost      Value   Yield      Cost     Value    Yield     Cost      Value   Yield    Cost      Value   Yield 
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>     <C>        <C>      <C>     <C>         <C>     <C>   <C>          <C>     <C>     <C>        <C>
AVAILABLE-FOR-SALE:                                                                                       
 MATURITIES AT                                                                       
   DECEMBER 31, 1995                                                                          
  DUE WITHIN ONE YEAR   $169.4     $186.1  5.47%     $44.0      $43.6   6.97%    $2.8      $2.9    6.37%   $216.2     $232.6  5.78% 
  ONE TO FIVE YEARS      174.8      159.0  5.78       87.2       90.0   8.50      1.0       1.0    7.74     263.0      250.0  6.69  
  FIVE TO TEN YEARS        1.2        1.2  7.91       45.7       47.0   8.25      0.4       0.4    7.81      47.3       48.6  8.23  
  AFTER TEN YEARS          0.2        0.2  8.36       32.2       32.9   8.38      6.6       6.6    6.21      39.0       39.7  8.02  
                        ------     ------            -----      -----            ----      ----            ------     ------        
    TOTAL               $345.6     $346.5  5.63     $209.1     $213.5   8.11    $10.8     $10.9    6.45    $565.5     $570.9  6.56  
                        ======     ======           ======     ======           =====     =====            ======     ======        
    AVERAGE MATURITY            1.39 yrs.                   4.31 yrs.                 1.76 yrs.                    2.94 yrs.        
                                                                                                                                   
At December 31, 1994                                                                                                               
    Total               $346.8     $331.0  5.27%    $229.0     $226.4   7.89%    $6.5      $6.6    6.67%   $582.3     $564.0  6.32% 
                        ======     ======           ======     ======            ====      ====            ======     ======        
    Average maturity            2.00 yrs.                   4.34 yrs.                 3.53 yrs.                    2.94 yrs.        
                                                                                                                                   
Held-to-maturity:                                                                                                                  
                                                                                                                                   
At December 31, 1993                                                                                                               
   Total                $361.7     $363.0  4.79%    $279.4     $287.8   7.35%    $9.2      $9.6    5.52%   $650.3     $660.4  5.90% 
                        ======     ======           ======     ======            ====      ====            ======     ======        
   Average maturity             2.32 yrs.                   3.48 yrs.                 1.60 yrs.                    2.81 yrs.        
                                                                                     
</TABLE>
                  
(1)  Maturities for FNMA & GNMA mortgage participation
     securities, collateralized mortgage obligations and asset-backed
     securities are based upon projections of independent cash flow
     models.
(2)  Yields for state and municipal securities are calculated on a tax
     equivalent basis using a 35% tax rate.

     As of December 31, 1995, the estimated aggregate fair value of the
Corporation's investment securities portfolio was $5.4 million above amortized
cost.  At December 31, 1995 gross unrealized gains were $6.9 million and gross
unrealized losses were $1.5 million.  A summary of estimated fair values and
unrealized gains and losses for the major components of the investment
securities portfolio is provided in Note 3 to the Consolidated Financial
Statements.
     In December 1994, the Corporation adopted Financial Accounting Standards
Board Statement No. 119, "Disclosures about Derivative Financial Instruments
and Fair Value of Financial Instruments" ("SFAS 119").  This Statement  defines
a derivative as a future, forward, swap, option contract or other financial
instrument with similar characteristics.  The Statement requires expanded
disclosures about these types of financial instruments.  The Corporation does
not invest in derivatives or related types of financial instruments except for
Federal agency collateralized mortgage obligations and, therefore, the adoption
of this Statement did not have a material effect.  The Corporation's policy
only allows the purchase of collateralized mortgage obligations that are
composed of mortgage backed securities issued by a Federal Agency.  Any CMO's
purchased are in early tranches with short average lives.  These tranches are
classified in the Planned Amortization Class and have well-defined prepayment
assumptions (Super PAC's).  The Corporation's CMO's are periodically tested to
ensure compliance with guidelines established by the Federal Financial
Institutions Examination Council.

LOANS AND LEASES
The Corporation extends credit primarily within the local markets of its seven
bank subsidiaries.  These natural geographic concentrations extend along the
Interstate 75 corridor within the State of Michigan from northern suburban
Detroit to the greater Grayling/Gaylord area, as well as the western suburban
market of Chicago, Illinois.  During 1995, the Corporation expanded its market
presence


                                      66
<PAGE>   13
with the purchase of the acquired banks.  These new locations in East Lansing,
Fenton, Sturgis and Ypsilanti give the Corporation opportunities within the
western suburban Detroit, central and southwestern Michigan market areas.  The
Corporation's loan portfolio is widely diversified by borrowers with no
concentration within a single industry that exceeds 10% of total loans.  The
Corporation's loan portfolio balances are summarized in Table 6.
     Total average loans and leases comprised 76.7% of total average earning
assets during 1995 compared with 71.9% during 1994.  As the economy continued
to expand in 1995, the Corporation experienced greater loan demand with total
average loans increasing 28.1% (3.0% excluding the acquired banks).  This
growth occurred in all major loan categories except the lease financing
portfolio.
     The majority of loan growth occurred as a result of the February 28, 1995
acquisition.  Consumer installment loans represent the most significant
component of the acquired banks' loan portfolio.   Increased demand for
business loans in the Corporation's local markets and improved economic
conditions modestly expanded the commercial and commercial real estate loan
portfolio 19.3% (3.4% excluding the acquired banks) in 1995 from 1994 levels.
Average consumer loan balances increased to $900.1 million in 1995 from $569.4
million, or 58.1% (7.0% excluding the acquired banks).  Average mortgage loan
balances increased $46.4 million or 11.9% in 1995, from $389.7 million in 1994
(1.9% excluding the acquired banks).
     In May 1995, Financial Accounting Standards Board issued Statement No. 122
"Accounting for Mortgage Servicing Rights".    The Statement amends FASB
Statement No. 65 to require mortgage banking related companies to recognize as
a separate asset the rights to service mortgage loans for others regardless of
how those servicing rights are acquired.  This may be through purchase or
origination of the mortgage loans.  The Statement is effective for years
beginning after December 15, 1995.  The Corporation will adopt the Statement
January 1, 1996.  The impact of adoption on the Corporation is not expected to
be material.

TABLE 6. LOAN PORTFOLIO

<TABLE>
<CAPTION>
                                 1995               1994               1993               1992               1991
                            ----------------   ----------------   ----------------   ----------------   ----------------
December 31 (in millions)   Amount   Percent     Amount   Percent   Amount   Percent   Amount   Percent   Amount   Percent
- --------------------------------------------------------------------------------------------------------------------------
<S>                        <C>       <C>       <C>       <C>      <C>       <C>      <C>       <C>      <C>       <C>
Commercial                   $566.9     23.3%    $461.9     25.4%   $426.9     24.0%   $398.7     25.6%   $404.4     26.4%
Commercial real estate        339.0     14.0      286.4     15.8     286.6     16.1     247.3     15.9     260.4     16.9
Real estate-construction       34.0      1.4       24.9      1.4      38.3      2.2      23.4      1.5      13.7      0.9
Real estate-mortgage          457.8     18.9      384.4     21.2     398.1     22.3     336.8     21.6     353.3     23.0
Consumer installment          970.7     40.0      581.3     32.0     534.7     30.0     471.4     30.3     457.2     29.7
Lease financing                60.1      2.4       77.3      4.3      95.6      5.4      79.8      5.1      47.5      3.1
                           --------    -----   --------    -----  --------    -----  --------    -----  --------    -----
Total                      $2,428.5    100.0%  $1,816.2    100.0% $1,780.2    100.0% $1,557.4    100.0% $1,536.5    100.0%
                           ========    =====   ========    =====  ========    =====  ========    =====  ========    =====
</TABLE>

NONPERFORMING ASSETS
A five year history of nonperforming assets is presented in Table 7.  Total
nonperforming assets, comprised of nonaccrual loans, loans 90 days past due and
still accruing, restructured loans and other real estate, amounted to $21.1
million as of December 31, 1995, a decrease of 3.7% from the year-end 1994
total of $21.9 million.  Nonperforming loans as a percentage of total loans
declined significantly to 0.81% at December 31, 1995 from 1.09% on December 31,
1995, a decrease of 25.7%.  The decline resulted from the Corporation's
continued management of loan portfolio quality and favorable economic
conditions.  In addition, during 1995 consumer installment loan balances (which
historically contain lower levels of nonperforming loans) grew at a faster rate
than other segments of the portfolio, reflecting the retail orientation of the
acquired banks.
     The consumer installment portfolio is composed of automobile, personal,
marine, home equity and bankcard loans of which automobile and home equity
comprise 66.7% of the 1995 average balances.  One to four family residential
home loans comprise the majority of the real estate mortgage balances. The
Corporation's commercial real estate portfolio represents 14.0% of total loans
at December 31, 1995 compared to 15.8% at year end 1994. Within this portfolio,
nonperforming loans represented 16.4% of total nonperforming loans at December
31, 1995 compared with 18.7% at December 31, 1994.  Management believes the
risk of loss on such nonaccrual loans is significantly less than the total
principal balance, due to the nature of the underlying collateral.  These loans
are generally for owner-occupied properties and do not rely on the performance
of the real estate market to generate funds for repayment. The Corporation
maintains formal policies and procedures to control and monitor credit risk
within these portfolios.  Based upon present information, management believes
the allowance for loan losses is adequate to meet presently known credit risks.


                                      67
<PAGE>   14
TABLE 7. NONPERFORMING ASSETS AND PAST DUE LOANS

<TABLE>
<CAPTION>

December 31 (in thousands)                                         1995          1994          1993          1992          1991
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>            <C>          <C>            <C>           <C>    
NONPERFORMING LOANS(1),(2)
 Nonaccrual(3)
  Less than 30 days past due                                     $ 4,783       $ 5,185       $ 2,518       $ 3,247       $ 1,696
  From 30 to 89 days past due                                        784         1,405           938         1,781         2,168
  90 or more days past due                                        13,057        11,566        17,815        15,731        20,846
                                                                 -------      --------      --------      --------      --------
    Total                                                         18,624        18,156        21,271        20,759        24,710
 90 days past due and still accruing(5)                              432         1,253           155         1,206         1,196
 Restructured(1)                                                     494           299           238           382           547
                                                                 -------      --------      --------      --------      --------
    Total nonperforming loans                                     19,550        19,708        21,664        22,347        26,453
OTHER REAL ESTATE(3)                                               1,568         2,230         2,185         4,333         4,214
                                                                 -------      --------      --------      --------      --------
    Total nonperforming assets                                   $21,118       $21,938       $23,849       $26,680       $30,667
                                                                 =======      ========      ========      ========      ========
Nonperforming loans as a percent of total loans                     0.81%         1.09%         1.22%         1.44%         1.72%
Nonperforming assets as a percent of total loans plus other
real estate                                                         0.87          1.21          1.34          1.71          1.99
NONPERFORMING LOANS BY TYPE
 Commercial                                                      $13,059       $15,741       $13,034       $10,874       $11,831
 Real estate(3)(4)                                                 2,543         1,224         5,232         8,940        12,149
 Consumer installment                                              2,600         1,174         1,574         1,503         1,981
 Lease financing                                                   1,348         1,569         1,824         1,030           492
                                                                 -------      --------      --------      --------      --------
    Total                                                        $19,550       $19,708       $21,664       $22,347       $26,453
                                                                 =======      ========      ========      ========      ========
</TABLE>

(1)  Nonperforming loans include loans on which interest is being recognized
     only upon receipt (nonaccrual), those on which interest has been
     renegotiated to lower than market rates because of the financial condition
     of the borrowers (restructured), and loans 90 days past due and still
     accruing.
(2)  Gross interest income that would have been recorded in 1995 for
     nonaccrual and restructured loans, as of December 31, 1995, assuming
     interest had been accrued throughout the year in accordance with original
     terms was $2.509 million.  The comparable 1994 and 1993 totals were $1.879
     million, and $1.589 million, respectively.  Interest collected on these
     loans and included in income was $1.427 million in 1995, $1.128 million in
     1994 and $0.697 million in 1993.  Therefore, on a net basis, total income
     foregone due to these loans was $1.082 million in 1995, $0.751 million in
     1994 and $0.892 million in 1993.
(3)  Assets in-substance foreclosed previously reported as other real estate
     were reclassified as nonaccrual loans in the fourth quarter of 1993.
     Assets in-substance foreclosed totaled $0 at December 31, 1995; $0.021
     million at December 31, 1994; $1.720 million at December 31, 1993; $2.983
     million at December 31, 1992 and $4.302 million at December 31, 1991.
(4)  1995 and 1994 nonperforming commercial real estate loan balances have
     been reclassified into the nonperforming commercial loan category.
     Previous years' balances have not been reclassified.
(5)  In 1995, loans 90 days past due and still accruing were reclassified as
     nonperforming loans.  All prior year information was restated.

     The Corporation changed its nonperforming asset policy in the third
quarter of 1995 to include loans 90 days past due and still accruing in the
nonperforming asset category.  Previously these loans were considered
underperforming assets.  All nonperforming asset disclosures have been adjusted
to reflect this change.  The change did not materially impact the percentage of
nonperforming loans to total loans.
     The level and composition of nonperforming assets are affected by economic
conditions in the Corporation's local markets.  Nonperforming assets,
charge-offs and provisions for loan losses tend to decline in a strong economy
and increase in a weak economy, potentially impacting the Corporation's
results.  In addition to nonperforming loans, management carefully monitors
other credits that are current in terms of principal and interest payments but,
in management's opinion, may deteriorate in quality if economic conditions
change.  As of December 31, 1995, such loans amounted to $10.8 million or 0.5%
of total loans compared with $15.3 million or 0.8% of total loans as of
December 31, 1994.  These loans are primarily commercial and commercial real
estate loans made in the normal course of business and do not represent a
concentration in any one industry.  Collectively, these loans and the
nonperforming assets in Table 7 represent 1.32% of total loans as of December
31, 1995 compared with 2.0% as of December 31, 1994.


                                      68
<PAGE>   15
TABLE 8. ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES

<TABLE>
<CAPTION>

                                     Amount Allocated by Loan Category
                             --------------------------------------------------
December 31 (in millions)      1995       1994       1993       1992       1991
- --------------------------------------------------------------------------------
<S>                          <C>        <C>        <C>        <C>        <C>
Commercial                     $11.2      $10.6       $6.0       $6.9       $7.9
Real estate-construction         0.1        0.1        0.2        0.1        0.2
Real estate-mortgage(1)          1.1        1.0        3.2        3.2        3.0
Consumer installment            13.2        7.0        6.6        5.7        5.2
Lease financing                  1.2        1.2        1.1        1.0        0.4
                               -----      -----      -----      -----      -----
  Total allocated               26.8       19.9       17.1       16.9       16.7
Unallocated                      8.0        4.8        5.4        2.5        3.1
                               -----      -----      -----      -----      -----
  Total                        $34.8      $24.7      $22.5      $19.4      $19.8
                               =====      =====      =====      =====      =====
</TABLE>

The allocations of the allowance for loan losses in the above table are based
upon ranges of estimates and are not intended to imply either limitations on
the usage of the allowance or precision of the specific amounts.  The
Corporation and its subsidiaries do not view the allowance for loan losses as
being divisible among the various categories of loans.  The entire allowance is
available to absorb any future losses without regard to the category or
categories in which the charged-off loans are classified.

(1)  1995 and 1994 commercial real estate loan allowance allocations are
     reflected in the commercial loan category.  Prior years' allowance
     allocations have not been reclassified.

     The Corporation adopted Financial Accounting Standards Board Statement
("SFAS") No. 114, "Accounting by Creditors for Impairment of a Loan" and SFAS
118, "Accounting by Creditors for Impairment of a Loan -- Income Recognition
and Disclosures" effective January 1, 1995.  SFAS 114 requires creditors to
establish a valuation allowance for impaired loans.  A loan is considered
impaired when management determines it is probable that all the principal and
interest due under the contractual terms of the loan will not be collected.
The impairment is measured based on the present value of expected future cash
flows discounted at the loan's effective interest rate, the loan's observable
market price, or the fair value of the collateral if the loan is collateral
dependent.  The adoption of the Statements did not have a material effect on
the Corporation's financial position or results of operations, nor did it
result in additional provisions for loan losses as the Corporation has
historically established valuation allowances based on the fair value of
collateral securing an impaired loan.  In addition, as permitted by SFAS 118,
interest income on impaired loans continues to be recognized in a manner
consistent with prior income recognition policies.  For all impaired loans,
other than nonaccrual loans, interest income is recorded on an accrual basis.
Interest income on impaired nonaccrual loans is recognized on a cash basis.
     Certain of the Corporation's nonperforming loans included in Table 7 are
considered to be impaired under the Statements.  The Corporation measures
impairment on all large balance nonaccrual commercial and commercial real
estate loans.  Certain large balance accruing loans rated substandard or worse
are also measured for impairment.  In most instances, impairment is measured
based on the fair value of the underlying collateral.  Impairment losses are
included in the provision for loan losses.  SFAS 114 does not apply to large
groups of smaller balance homogeneous loans that are collectively evaluated for
impairment, except for those loans restructured under a troubled debt
restructuring.  Loans collectively evaluated for impairment include certain
smaller balance commercial loans, consumer loans, residential real estate
loans, and credit card loans, and are not included in the impaired loan data in
the following paragraph.
     At December 31, 1995, loans considered to be impaired under the Statements
totaled $16.6 million  (of which $10.1 million were on a nonaccrual basis).
Included within this amount is $4.7 million of impaired loans for which the
related allowance for loan losses is $0.8 million and $11.9 million of impaired
loans for which the fair value exceeded the recorded investment in the loan.
The average recorded investment in impaired loans during the year ended
December  31, 1995 was approximately $19.9 million.  For the year ended
December  31, 1995, the Corporation recognized interest income of $1.5 million
which included $0.8 million of interest income recognized using the cash basis
method of income recognition.
     The Corporation maintains policies and procedures to identify and monitor
nonaccrual loans.  A loan (including a loan impaired under the Statements) is
placed on nonaccrual status when there is doubt regarding collection of
principal or interest, or when principal or interest is past due 90 days or
more and the loan is not well secured and in the process of collection.
Interest accrued but not collected is reversed and charged against income when
the loan is placed on nonaccrual status.
     Other real estate owned is comprised of property acquired through a
foreclosure proceeding or acceptance of


                                      69
<PAGE>   16
a deed-in-lieu of foreclosure and loans classified as in-substance foreclosure.
In accordance with the Statements, a loan is classified as in-substance
foreclosure when the Corporation has taken possession of the collateral
regardless of whether formal foreclosure proceedings take place.  Loans
previously classified as in-substance foreclosure but for which the Corporation
has not taken possession of the collateral are classified in loans.  Therefore,
these Statements had no effect in 1995 since the Corporation's policy on
in-substance foreclosed assets had been previously amended in 1993 to comply
with new regulatory guidelines.
     During 1995, each of the Corporation's banking subsidiaries received a
normally scheduled examination by its governing regulatory agency.  There was
no material reclassification of assets as nonperforming resulting from these
examinations.


TABLE 9. AVERAGE DEPOSITS

<TABLE>
<CAPTION>                                                                                                
                                                   1995               1994               1993            
                                           ------------------   -----------------  -----------------     
                                            AVERAGE   AVERAGE   Average   Average  Average   Average     
Year Ended December 31 (in millions)         BALANCE    RATE    Balance    Rate    Balance    Rate       
- ----------------------------------------------------------------------------------------------------     
<S>                                         <C>       <C>      <C>       <C>      <C>       <C>          
Noninterest-bearing demand                   $451.6      ---    $379.7      ---    $325.6      ---       
Interest-bearing demand                       309.4     1.87%    256.1     1.71%    238.5     2.08%      
Savings                                       909.7     2.82     909.4     2.39     832.4     2.56       
Time                                        1,031.6     5.50     717.0     4.17     712.8     4.35       
                                           --------           --------           --------                
Total                                      $2,702.3     3.26  $2,262.2     2.48  $2,109.3     2.72       
                                           ========           ========           ========
</TABLE>
        
DEPOSITS
The Corporation's average deposit balances and rates for the past three years
are summarized in Table 9.  Total average deposits were 19.5% higher in 1995
compared with 1994, due to the acquired banks.  The Corporation experienced
increases in all deposit categories.  As a result of customer preferences,
deposits continued shifting from savings to time deposits during 1995, with
savings balances remaining virtually unchanged despite the effect of the
acquired banks.  Noninterest-bearing demand accounts accounted for 16.7% of
total average deposits during 1995, unchanged from 1994.  As of December 31,
1995, certificates of deposits of $100,000 or more comprised approximately 7.6%
of total deposits compared with 5.0% as of December 31, 1994.  The maturities
of these deposits are summarized in Table 10.


TABLE 10. MATURITY OF TIME CERTIFICATES OF
DEPOSIT OF $100,000 OR MORE

<TABLE>
<CAPTION>
                                               December 31,
(in millions)                                      1995
- ------------------------------------------------------------
<S>                                             <C>
Three months or less                              $102.4
After three but within six months                   49.5
After six but within twelve months                  42.2
After twelve months                                 25.1
                                                  ------
Total                                             $219.2
                                                  ======
</TABLE>                                          

     The Corporation gathers deposits primarily from the local markets of its
banking subsidiaries and does not rely on brokered deposits.  Management
continues to promote core deposit growth and stability through focused
marketing efforts and competitive pricing strategies.

BORROWED FUNDS
Total short-term borrowings, primarily federal funds purchased, securities sold
under agreements to repurchase and Treasury Tax and Loan notes, averaged $146.0
million or 5.8% of total average interest-bearing liabilities during 1995
compared with $141.2 million or 6.9% during 1994.  Long-term debt accounted for
$102.8 million or 4.1% of average interest-bearing funds during 1995,
increasing from $8.7 million or 0.4% in 1994.  To finance the acquisition of
the acquired banks, the Corporation's Parent company obtained a $115 million
seven year amortizing revolving credit facility.  $75 million of the revolving
credit facility is currently priced at a fixed rate of 7.65%.  Of this amount,
$16.5 million reprices in March 1996, $51.5 million in March 1997 and $7
million in March 1998.  The remaining $23.5 million outstanding has an interest
rate based on a LIBOR index.  The debt agreement allows the Corporation to
prepay the debt without penalty subject to certain restrictions.  The Parent
company services the debt's principal and interest payments with dividends from
the subsidiary banks.  The agreement also requires the Corporation to maintain
certain financial covenants.  The Corporation is in full compliance with all
debt covenants as of December 31, 1995.  In addition, $4.6 million of long-term
debt of the acquired banks was assumed by the Corporation as part of the
acquisition.  A summary of long-term debt balances as of December 31, 1995 and
1994 appears in Note 9 to the Consolidated Financial Statements.




                                      70
<PAGE>   17
CAPITAL RESOURCES
Management closely monitors capital levels to provide for current and future
business needs and to comply with regulatory requirements.  All bank
subsidiaries within the Corporation have sufficient capital to maintain a "well
capitalized" designation, (the FDIC's highest rating). As summarized below, the
Corporation's capital ratios were in excess of regulatory requirements.


<TABLE>
<CAPTION>
- --------------------------------------------------------------
                     Regulatory
                       Minimum
                 ----------------------
                                             December 31,
                              "Well       -------------------
                 Required   Capitalized"  1995    1994   1993
- --------------------------------------------------------------
Risk based:
<S>              <C>        <C>          <C>      <C>     <C>
Tier I capital      4.00%      6.00%        8.79%  13.44%  13.12%
Total capital       8.00      10.00        10.04   14.69   14.36
Tier I leverage     3.00       5.00         6.65    9.52    8.90
</TABLE>

     The Corporation declared cash dividends of $0.90 per share in 1995, an
increase of 9.8% over 1994 dividends of $0.82 per share.  Citizens Banking
Corporation or its predecessor, Citizens Commercial & Savings Bank, have paid
dividends every year since 1892 except for several years during the depression
of the 1930's.
     The Corporation maintains a stock repurchase program initiated in November
1987.  During 1995, no shares were purchased under this program.  A total of
1,132,470 shares have been purchased under this program at an average price of
$14.31 per share.

     LIQUIDITY AND DEBT CAPACITY

     The liquidity position of the Corporation is monitored for each subsidiary
and the Parent company to ensure that funds are available at a reasonable cost
to meet financial commitments and to finance business expansion.  The
Corporation's subsidiary banks derive liquidity primarily through core deposit
growth and maturity of money market investments, investment securities and
loans.  Additionally, the Corporation's subsidiary banks have access to market
borrowing sources on an unsecured, as well as a collateralized basis, for
short-term purposes.  Management has not had to rely on borrowings from the
Federal Reserve or the sale of investment securities to meet liquidity
requirements.  Another source of liquidity is the ability of the Corporation's
Parent company to borrow funds on both a short-term and long-term basis.
     Various techniques are used by the Corporation to measure liquidity,
including ratio analysis.  Some ratios monitored by the Corporation include:
loans to deposits; short-term investments to volatile liabilities (including
short-term debt and large denomination certificates of deposit); and liquid
assets (cash, U.S. Treasury securities and short-term investments) to total
deposits.  The ratios are summarized below for the last three years.


<TABLE>
<CAPTION>
- --------------------------------------------------------------
December 31                               1995   1994   1993
- --------------------------------------------------------------
<S>                                       <C>    <C>    <C>
Average loans to deposits                  85.2%  80.0%  78.0%
Short-term investments to
 volatile liabilities                      41.0   40.7   33.7
Liquid assets to total deposits            18.2   19.7   18.6
</TABLE>

     The subsidiary banks manage liquidity to meet customer cash flow needs
while maintaining funds available for investment opportunities.  As discussed
in Note 16 to the Consolidated Financial Statements, the Federal Reserve Bank
requires the Corporation's banking subsidiaries to maintain certain
noninterest-bearing deposits.  The balances averaged $41.2 million and $36.2
million during 1995 and 1994, respectively.
     The liquidity of the Parent company is managed to provide funds to pay
dividends to shareholders, service debt, invest in subsidiaries and to satisfy
other operating requirements.  The Parent company's primary source of liquidity
is dividends from its subsidiaries.  During 1995, the Parent company received
$24.4 million in dividends from subsidiaries and paid $12.8 million in
dividends to its shareholders.  As discussed in Note 16 to the Consolidated
Financial Statements, $23.2 million was available as of January 1, 1996 for
payment to the Parent company as dividends by the Corporation's banking
subsidiaries without further regulatory approval.  Amounts earned by
subsidiaries in 1996 may also become available for such dividend payments.
Additional amounts may be available for payment subject to regulatory approval.

     On October 20, 1995, the Corporation announced the consolidation of its
six Michigan chartered banks into one bank called Citizens Bank.  The
consolidation will further streamline operations and reduce certain costs but
will retain local management and respective boards of directors.  The
consolidation is subject to regulatory approval and is expected  to be
completed in June 1996.  This consolidation will likely result in maintaining
additional non-interest bearing deposits with the Federal Reserve Bank and may
favorably impact the ability of the surviving entity to pay dividends to the
Parent company without further regulatory approval.
     The Corporation's long-term debt to equity ratio was 35.5% as of December
31, 1995 compared with 2.0% as of December 31, 1994.  Increases in long-term
debt during 1995 are discussed in the section titled "Borrowed Funds".
Management believes that the Corporation has sufficient liquidity to meet
presently known cash flow requirements arising from ongoing business
transactions.


                                      71
<PAGE>   18
     INTEREST RATE RISK

     Interest rate risk generally arises when the maturity or repricing
structure of the Corporation's assets and liabilities differs significantly.
Asset/liability management, which among other things addresses such risk, is
the process of developing, testing and implementing strategies that seek to
maximize net interest income, maintain sufficient liquidity and minimize
exposure to significant changes in interest rates.  This process includes
monitoring contractual and expected repricing of assets and liabilities as well
as forecasting earnings under different interest rate scenarios and balance
sheet structures.  Generally, management seeks a structure that insulates net
interest income from large swings attributable to changes in market interest
rates.  Table 11 depicts the Corporation's asset/liability static sensitivity
("GAP") as of December 31, 1995.



TABLE 11. INTEREST RATE SENSITIVITY

<TABLE>
<CAPTION>                                                                                    TOTAL  

December 31, 1995                  1-30         31-90       91-180   181-365        WITHIN       1-5        Over               
(in millions)                      Days          Days        Days      Days         1 YEAR      Years      5 Years     Total   
- -----------------------------------------------------------------------------------------------------------------------------
<S>                              <C>           <C>        <C>      <C>           <C>          <C>        <C>        <C>
RATE SENSITIVE ASSETS                                                                                                          
Loans and leases                  $755.8         $95.0      $153.2    $236.0      $1,240.0      $848.8     $339.7    $2,428.5  
Investment securities               13.9          60.7        77.2      80.8         232.6       250.0       88.3       570.9  
Short-term investments             104.8          45.0         ---       ---         149.8         ---        ---       149.8  
                                  ------        ------      ------    ------      --------    --------     ------    --------      
Total                             $874.5        $200.7      $230.4    $316.8      $1,622.4    $1,098.8     $428.0    $3,149.2  
                                  ======        ======      ======    ======      ========    ========     ======    ========
RATE SENSITIVE LIABILITIES                                                                                                     
Deposits (2)                      $170.6        $236.5      $301.8    $521.3      $1,230.2      $982.5     $145.8    $2,358.6  
Short-term borrowings              146.0           ---         ---       ---         146.0         ---        ---       146.0  
Long-term debt                       2.5          20.0        20.1       ---          42.6        58.5        4.4       105.4  
                                  ------        ------      ------    ------      --------    --------     ------    --------      
Total                             $319.1        $256.5      $321.9    $521.3      $1,418.8    $1,041.0     $150.2    $2,610.0 
                                  ======        ======      ======    ======      ========    ========     ======    ========      
Period GAP (1)                    $555.4        $(55.8)     $(91.5)  $(204.5)       $203.6       $57.8     $277.8      $539.2 
Cumulative GAP                     555.4         499.6       408.1     203.6                     261.4      539.2             
Cumulative GAP to                                                                                                              
Total Assets                       16.03%        14.42%      11.78%     5.88%         5.88%       7.55%     15.57%      15.57%
Multiple of Rate Senitive                                                                                                      
Assets to Liabilities               2.74          0.78        0.72      0.61          1.14        1.06       2.85        1.21 
</TABLE>

(1)  GAP is the excess of rate sensitive assets (liabilities).
(2)  Includes interest bearing savings and demand deposits of $394 million in
     the less than one year category and $832 million in the over one year
     category.   This runoff is based on historical trends, which reflects
     industry standards.

     As shown, the Corporation had an asset sensitive position (more rate
sensitive assets than rate sensitive liabilities) of $203.6 million within the
one-year time frame.  This position suggests that the Corporation has the
potential to earn higher net interest income during the next twelve months if
market interest rates were to rise.  Conversely, if interest rates continue to
decline, the Corporation may experience a decrease in net interest income.
However, management is continually reviewing its interest rate risk position
and modifying its strategies based on projections to minimize the impact of
future interest rate declines.  Traditional GAP analysis does not, however,
incorporate adjustments for the magnitude or timing of noncontractual
repricing.  Because of these and other inherent limitations of GAP analysis,
management also utilizes simulation modeling to evaluate the impact of changes
in interest rates and balance sheet strategies.  Management uses these
simulations to develop strategies that can limit interest rate risk and provide
liquidity to meet customer loan demand and deposit preferences.


                                      72
<PAGE>   19


TABLE 12. LOAN MATURITIES AND INTEREST RATE SENSITIVITY
<TABLE>
<CAPTION>


                                                      Due Within                 One to                 After
December 31 (in millions)                              One Year                Five Years             Five Years          Total
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                      <C>                     <C>              <C>
Commercial                                             $453.8                   $395.0                  $57.1             $905.9
Real estate-construction                                 24.4                      9.3                    0.3               34.0
                                                       ------                   ------                  -----             ------
Total                                                  $478.2                   $404.3                  $57.4             $939.9
                                                       ======                   ======                  =====             ======
Loans above:                                         
With floating interest rates                           $330.8                   $181.8                  $38.4             $551.0
With predetermined interest rates                       147.4                    222.5                   19.0              388.9
                                                       ------                   ------                  -----             ------
Total                                                  $478.2                   $404.3                  $57.4             $939.9
                                                       ======                   ======                  =====             ======
</TABLE>

TABLE 13. SELECTED QUARTERLY INFORMATION

<TABLE>                                                                        
<CAPTION>                                                                              
                                                           1995                                           1994                  
                                      -------------------------------------------    -------------------------------------------
(in thousands except per share data)   FOURTH        THIRD      SECOND      FIRST      Fourth      Third      Second     First  
                                      -------        -----      ------      -----    --------     ------     -------  ----------
<S>                                    <C>          <C>        <C>       <C>          <C>         <C>        <C>       <C>      
Interest income                         $63,752     $62,779     $62,248   $51,821      $46,836     $45,849     $44,529   $42,775
Net interest income                      35,536      35,045      35,361    31,553       30,531      30,315      29,559    27,995
Provision for loan losses                 1,937       1,504       1,580     1,420        1,532       1,355      1,358      1,058
Investment securities                                                                                                           
  gains (losses)                             79          15          13        91            4         (35)          9       179
Noninterest income                        9,790       9,586       8,889     7,971        8,564       8,450       8,369     8,314
Noninterest expense                      29,952      30,587      32,468    28,080       26,328      26,759      26,701    27,457
Net income                                9,759       8,984       7,469     7,384        8,234       7,745       7,226     6,209
PER SHARE OF COMMON STOCK                                                                                                       
Net income:                                                                                                                     
    Primary                                0.67        0.62        0.51      0.51         0.56        0.54        0.50      0.43
    Fully diluted                          0.67        0.61        0.51      0.51         0.56        0.54        0.50      0.43
Cash dividends declared                    0.23        0.23        0.23      0.21         0.21        0.21        0.21      0.19
Market value:(1)                                                                                                                
    High                                  32.50       33.25       31.00     27.00        29.00       26.75       26.00     26.00
    Low                                   29.00       29.25       25.25     24.94        25.25       22.00       22.75     22.75
    Close                                 29.75       30.38       29.75     26.50        27.75       25.50       24.50     22.75
                                                                                   
</TABLE>                              

(1) Citizens Banking Corporation common stock is traded in the over-the-counter
    market (NASDAQ trading symbol:  CBCF).  At December 31, 1995, there were
    approximately 6,700 shareholders of the Corporation's common stock.

     IMPACT OF INFLATION

     Substantially all of the assets and liabilities of a financial institution
are monetary.  Therefore, inflation generally has a less significant impact on
financial institutions than fluctuations in market interest rates.  Inflation
can lead to accelerated growth in noninterest expenses, which can adversely
impact results of operations.  Additionally, inflation may impact the rate of 
deposit growth and necessitate increased growth in equity to maintain a strong 
capital position. Management believes the most significant impact on financial
results is the Corporation's ability to respond to changes in interest rates.


                                      73
<PAGE>   20


     YEAR ENDED DECEMBER 31, 1994 COMPARED WITH 1993

     Citizens Banking Corporation earned $29,414,000 or $2.03 per fully diluted
share during 1994 compared with $25,770,000 or $1.88 per share in 1993.  1994
reflected a 14.1% increase in net income as compared with 1993.  Return on
assets improved 6.9% from 1.02% in 1993 to 1.09% in 1994.
     Overall, the increase in net income in 1994 reflects improvement in net
interest income, noninterest income and a reduction in the provision for loan
losses offset, in part, by increases in noninterest expense and income taxes.
The October 1, 1993 acquisition of National Bank of Royal Oak ("NBRO") by the
Corporation affects the comparison between 1994 and 1993.  The acquisition was
accounted for as a purchase and, accordingly, the Corporation's net income
reflects three months of financial results for 1993 and a full year for 1994.
     Net interest income for 1994 was $118,400,000, an increase of 13.5% over
1993 net interest income of $104,334,000.  This increase resulted from a higher
level of earning assets, primarily due to the acquisition of NBRO. Yields on
assets increased slightly between 1994 and 1993.  However, rates paid on
funding sources continued to decline in 1994.  As a result, the net interest
margin increased to 4.99% in 1994, a 25 basis point improvement over 1993.
     The provision for loan losses decreased to $5,303,000 in 1994 compared
with $5,597,000 in 1993 as a result of lower net loan charge-offs and improved
economic conditions.  Net loan charge-offs were 0.17% of average total loans in
1994, down from 0.25% in 1993.  As of December 31, 1994, the ratio of the
allowance for loan losses to net charge-offs improved to 7.9 times compared
with 5.5 times as of December 31, 1993.
     Noninterest income in 1994 increased $2,639,000 or 8.5% over the 1993
levels.  This increase resulted from the NBRO acquisition and higher trust fee
income and bankcard fee income.  1994 results for NBRO reflect $3,623,000 of
noninterest income for merchant discount and other bankcard fee income
primarily from the Travel Banking product line.  Other loan income declined
$345,000 in 1994 compared with 1993, the result of lower gains on the sale of
mortgage loans into the secondary market and lower mortgage servicing fees.
The Corporation also realized net gains on the sale of  securities of  $157,000
during 1994 compared with $763,000 in 1993.
     Noninterest expense was up $9,977,000 or 10.3% in 1994 of which $9,205,000
resulted from the acquisition of NBRO.  Compensation expense, excluding NBRO
decreased 0.4% in 1994 compared with 1993.  This decline was primarily due to
continued health care cost containment and a reduction in the number of
full-time equivalent employees through normal attrition.  Excluding NBRO,
consulting fees increased 12.3% in 1994 compared with 1993 due to Corporate
automation and reengineering project costs.  Excluding the results of NBRO,
bankcard interchange fees increased because of higher merchant transaction
levels.  Interchange and other bankcard fees for NBRO totaled $3,797,000 in
1994 versus $911,000 in 1993.  These fees primarily reflect the Travel Banking
product line transactions.  In 1994 NBRO also incurred a one-time charge of
$1,500,000 related to the Travel Banking product line.  Subsequent to 1994,
this product line was discontinued.
     Income tax expense for 1994 increased 48.9% compared with 1993.  This
increase resulted from higher pretax earnings combined with lower tax-exempt
interest income.  The adoption of Financial Accounting Standards Board
Statement No. 109, "Accounting for Income Taxes" by the Corporation effective
January 1, 1993 had no material effect on the results of operations or
financial position of the Corporation.
     The Corporation had total average assets of $2.711 billion in 1994, up
from 1993 average assets of  $2.535 billion, primarily due to the acquisition
of NBRO.  Average loans and leases comprised 71.9% of total  earning assets in
1994, up from 70.0% in 1993.  Much of this growth occurred in the consumer and
commercial loan portfolios due to improved economic conditions and the
acquisition of NBRO.  Average money market investment balances, primarily
federal funds sold and Eurodollar time deposits were virtually unchanged from
1993 levels.  As discussed in Note 1 to the Consolidated Financial Statements,
the Corporation adopted SFAS 115 and classified all of its investment portfolio
in the available-for-sale category as of January 1, 1994.
     Total average deposits were 7.2% higher in 1994 compared with 1993,
primarily due to the acquisition of NBRO.  The Corporation experienced
increases in all deposit categories.  As a result of customer preferences,
deposit balances continued to shift from time to savings and demand accounts in
1994 as noted by average time deposits remaining nearly unchanged despite the
NBRO acquisition.  Average short-term borrowings, comprised primarily of
securities sold under agreements to repurchase, decreased slightly to 6.9% of
average interest-bearing liabilities in 1994 compared with 7.1% in 1993.
Average long-term debt balances declined to $8.7 million in 1994 from $13.1
million in 1993 due to scheduled principal payments.  Average shareholders'
equity was $256.6 million at December 31, 1994, an 11.0% increase over the 1993
average of $231.2 million.


                                      74
<PAGE>   21
CONSOLIDATED BALANCE SHEETS
CITIZENS BANKING CORPORATION AND SUBSIDIARIES

<TABLE>
<CAPTION>
                                                                              December 31,
(in thousands except share amounts)                                         1995        1994
- ------------------------------------------------------------------------------------------------
<S>                                                                     <C>          <C>
ASSETS
 Cash and due from banks                                                $  172,754    $ 132,092
 Money market investments:
  Interest-bearing deposits with banks                                      10,090       20,135
  Federal funds sold                                                        50,000       60,000
  Term federal funds sold and other                                         89,744       25,000
                                                                        -----------   ---------
   Total money market investments                                          149,834      105,135
 Investment securities available-for-sale (amortized cost
   $565,547 in 1995; $582,316 in 1994)                                     570,912      563,999
  Loans:
  Commercial loans                                                         905,947      748,318
  Real estate - construction                                                33,984       24,947
  Real estate - mortgage                                                   457,758      384,401
  Consumer installment                                                     970,755      581,252
  Lease financing                                                           60,069       77,303
                                                                        -----------  ----------
    Total loans                                                          2,428,513    1,816,221
  Less: Allowance for loan losses                                          (34,771)     (24,714)
                                                                        -----------  ----------
   Net loans                                                             2,393,742    1,791,507
 Premises and equipment                                                     63,147       52,533
 Intangible assets                                                          70,385       15,830
 Other assets                                                               43,148       42,727
                                                                        -----------  ----------
   TOTAL ASSETS                                                         $3,463,922   $2,703,823
                                                                         ==========  ==========
LIABILITIES AND SHAREHOLDERS' EQUITY
 Noninterest-bearing deposits                                           $  506,116   $  416,395
 Interest-bearing deposits                                               2,358,585    1,835,923
                                                                         ----------  ----------
   Total deposits                                                        2,864,701    2,252,318
 Federal funds purchased and securities sold
 under agreements to repurchase                                            130,556      125,581
 Other short-term borrowings                                                15,468       20,850
 Other liabilities                                                          50,600       41,095
 Long-term debt                                                            105,411        5,249
                                                                         ----------  ----------
   Total liabilities                                                     3,166,736    2,445,093
SHAREHOLDERS' EQUITY
 Preferred stock - no par value:
  Authorized - 5,000,000 shares                                                          
   Issued - none                                                               ---          ---
 Common  stock - no par value:
  Authorized - 40,000,000 shares
  Issued and outstanding - 14,333,920 in 1995; 14,128,368 in 1994           91,480       89,243
 Retained earnings                                                         202,219      181,393
 Net unrealized gain (loss) on securities available-for-sale,                3,487      (11,906)
  netof tax                                                             ----------   ----------
   Total shareholders' equity                                              297,186      258,730
                                                                        ----------   ----------
   TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                           $3,463,922   $2,703,823
                                                                        ==========   ==========

</TABLE>

See Notes to Consolidated Financial Statements.


                                      75
<PAGE>   22
CONSOLIDATED STATEMENTS OF INCOME
CITIZENS BANKING CORPORATION AND SUBSIDIARIES

<TABLE>
<CAPTION>
                                                                           YEAR ENDED DECEMBER 31,
(in thousands except share amounts)                                      1995        1994        1993
- -----------------------------------------------------------------------------------------------------
<S>                                                                  <C>         <C>        <C>       
INTEREST INCOME                                                               
 Interest and fees on loans                                           $201,242    $144,263    $133,029
 Interest and dividends on investment securities:                                           
  Taxable                                                               22,531      22,725      19,555
  Nontaxable                                                             9,403      10,568      11,731
 Money market investments                                                7,424       2,433       2,137
                                                                    ----------  ----------  ----------
   Total interest income                                               240,600     179,989     166,452
                                                                    ----------  ----------  ----------
INTEREST EXPENSE                                                              
 Deposits                                                               88,157      56,020      57,294
 Short-term borrowings                                                   7,221       5,115       4,203
 Long-term debt                                                          7,727         454         621
                                                                    ----------  ----------  ----------
   Total interest expense                                              103,105      61,589      62,118
                                                                    ----------  ----------  ----------
NET INTEREST INCOME                                                    137,495     118,400     104,334
Provision for loan losses                                                6,441       5,303       5,597
                                                                    ----------  ----------  ----------
   Net interest income after provision for loan losses                 131,054     113,097      98,737
                                                                    ----------  ----------  ----------
NONINTEREST INCOME                                                            
 Trust fees                                                             11,314       9,697       9,162
 Service charges on deposit accounts                                     9,717       8,619       7,934
 Bankcard fees                                                           5,635       7,694       4,631
 Investment securities gains                                               198         157         763
 Other                                                                   9,570       7,687       8,725
                                                                    ----------  ----------  ----------
   Total noninterest income                                             36,434      33,854      31,215
                                                                    ----------  ----------  ----------
NONINTEREST EXPENSE                                                           
 Salaries and employee benefits                                         64,357      55,722      53,177
 Equipment                                                               9,709       8,505       7,616
 Occupancy                                                               9,000       8,050       7,073
 FDIC insurance premiums                                                 3,250       5,050       4,714
 Bankcard fees                                                           3,418       6,095       2,847
 Stationery and supplies                                                 3,570       2,762       2,527
 Postage and delivery                                                    3,189       2,359       2,279
 Other                                                                  24,594      18,702      17,035
                                                                    ----------  ----------  ----------
   Total noninterest expense                                           121,087     107,245      97,268
                                                                    ----------  ----------  ----------
INCOME BEFORE INCOME TAXES                                              46,401      39,706      32,684
Income taxes                                                            12,805      10,292       6,914
                                                                    ----------  ----------  ----------
NET INCOME                                                             $33,596     $29,414     $25,770
                                                                    ==========  ==========  ==========
Net Income Per Share:                                                         
 Primary                                                                 $2.31       $2.03       $1.88
 Fully diluted                                                           $2.30       $2.03       $1.87

Average shares outstanding:                                                   
 Primary                                                            14,574,871  14,463,068  13,724,319
 Fully diluted                                                      14,611,736  14,511,706  13,789,302
</TABLE>

                See Notes to Consolidated Financial Statements.



                                      76
<PAGE>   23


CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY  
CITIZENS BANKING CORPORATION AND SUBSIDIARIES

<TABLE>
<CAPTION>


                                                              Retained         Unrealized
(in thousands except share amounts)          Common Stock     Earnings         Gain(Loss)           Total
- ----------------------------------------------------------------------------------------------------------
<S>                                           <C>            <C>                <C>              <C>
BALANCE  - JANUARY 1, 1993                     $71,573        $147,703           $   ---          $219,276

  Net income                                                    25,770                              25,770
  Exercise of stock options, net of
    shares purchased                               828                                                 828
  Cash dividends-$0.745 per share                               (9,937)                             (9,937)
  Shares acquired for retirement                (3,254)                                             (3,254)
  Acquisition of subsidiary bank
   (1,073,053 shares issued)                    22,480                                              22,480
                                               -------         --------          -------          --------
BALANCE - DECEMBER 31, 1993                     91,627          163,536              ---           255,163


  Net income                                                     29,414                             29,414
  Exercise of stock options, net of
    shares purchased                             1,602                                               1,602
  Cash dividends-$0.820 per share                               (11,557)                           (11,557)
  Shares acquired for retirement                (3,986)                                             (3,986)
  Effect on January 1, 1994 of change in
    accounting for investment securities, 
    net of deferred tax of $3,544                                                  6,582             6,582
  Net unrealized loss on securities
    available-for-sale,net of tax effect 
    of $9,955                                                                    (18,488)          (18,488)
                                               -------         --------          -------          --------
BALANCE - DECEMBER 31, 1994                     89,243          181,393          (11,906)          258,730

  Net income                                                     33,596                             33,596
  Exercise of stock options, net of
    shares purchased                             2,237                                               2,237
  Cash dividends-$0.900 per share                               (12,770)                           (12,770)
  Net unrealized gain on securities
    available-for-sale,
    net of tax effect of $8,289                                                   15,393             5,393
                                               -------         --------          -------          --------
BALANCE - DECEMBER 31, 1995                    $91,480         $202,219          $ 3,487          $297,186
                                               =======         ========          =======          ======== 
</TABLE>

     See Notes to Consolidated Financial Statements.



                                      77
<PAGE>   24

CONSOLIDATED STATEMENTS OF CASH FLOWS
CITIZENS BANKING CORPORATION AND SUBSIDIARIES
<TABLE>
<CAPTION>


                                                                   YEAR ENDED DECEMBER 31,
(in thousands)                                                    1995            1994          1993
- -----------------------------------------------------------------------------------------------------
<S>                                                            <C>              <C>           <C>
OPERATING ACTIVITIES:
  Net income                                                      $33,596       $29,414       $25,770
  Adjustments to reconcile net income to net cash provided
    by operating activities:
    Provision for loan losses                                       6,441         5,303         5,597
    Depreciation                                                    7,272         6,228         5,480
    Amortization of goodwill and other intangibles                  4,687         1,602         1,017
    Deferred income taxes (credit)                                    184          (171)          487
    Net amortization on investment securities                       3,019         3,232         9,459
    Investment securities gains                                      (198)         (157)         (763)
    Other                                                              21        (2,260)        5,458
                                                                ---------       -------       -------
     Net cash provided by operating activities                     55,022        43,191        52,505
                                                                ---------       -------       -------
INVESTING ACTIVITIES:
  Net (increase) decrease in money market investments             (21,599)      (19,035)        6,831
  Securities available-for-sale:
    Proceeds from sale                                              6,980       190,275          ---
    Proceeds from maturity                                        172,975       187,561          ---
    Purchase                                                     (130,782)     (312,969)         ---
  Securities held to maturity:
    Proceeds from sale                                                ---           ---        78,095
    Proceeds from maturity                                            ---           ---       348,209
    Purchase                                                          ---           ---      (379,245)
  Net increase in loans and leases                                (87,272)      (39,177)      (99,591)
  Purchases of premises and equipment                              (6,583)       (4,772)       (4,785)
  Net cash provided by (used for) acquisition of subsidiary       (59,434)          ---         8,412
                                                                 --------       -------      --------
     Net cash provided (used) by investing activities            (125,715)        1,883       (42,074)
                                                                 --------       -------      --------
FINANCING ACTIVITIES:
  Net increase (decrease)  in demand and savings deposits         (81,726)      (29,513)      557,114
  Net increase (decrease) in time deposits                        153,423        35,081      (577,045)
  Net increase (decrease) in short-term borrowings                (45,415)      (12,296)       18,164
  Proceeds from issuance of long-term debt                        115,000           ---          ---
  Principal reductions in long-term debt                          (19,394)       (5,616)       (4,428)
  Cash dividends paid                                             (12,770)      (11,557)       (9,937)
  Proceeds from stock options exercised                             2,237         1,602           828
  Shares acquired for retirement                                    ---          (3,986)       (3,254)
                                                               ----------     ---------     ---------
     Net cash provided (used) by financing activities             111,355       (26,285)      (18,558)
                                                               ----------     ---------     ---------
Net increase (decrease) in cash and due from banks                 40,662        18,789        (8,127)
Cash and due from banks at beginning of year                      132,092       113,303       121,430
                                                               ----------     ---------     ---------
Cash and due from banks at end of year                           $172,754      $132,092      $113,303
                                                               ==========     =========     =========
Supplemental Cash Flow Information:
  Interest paid                                                   $95,267       $61,257       $63,104
  Income taxes paid                                                12,580        10,235         6,661
</TABLE>
See Notes to Consolidated Financial Statements.


                                      78
<PAGE>   25
     NOTE 1. SIGNIFICANT ACCOUNTING POLICIES

     The accounting and reporting policies of Citizens Banking Corporation
("Corporation") and its subsidiaries conform to generally accepted accounting
principles.  Management makes estimates and assumptions that affect the amounts
reported in the financial statements and accompanying notes.  Actual results
could differ from these estimates.  The following describes the Corporation's
policies:

CONSOLIDATION
The Consolidated Financial Statements include the accounts of the Corporation
and its subsidiaries after elimination of all material intercompany
transactions and accounts.

INVESTMENT SECURITIES
Statement of Financial Accounting Standards No. 115, "Accounting for Certain
Investments in Debt and Equity Securities" requires securities to be classified
as held-to-maturity, available-for-sale or trading.  Only those securities
classified as held-to-maturity are reported at amortized cost, with those
available-for-sale and trading reported at fair value with unrealized gains and
losses included in shareholders' equity or income, respectively.  The
Corporation adopted this Statement effective January 1, 1994 and classified all
of its investment portfolio in the available-for-sale category.  Prior to
adoption, all securities were classified in a single portfolio accounted for at
amortized cost.  In the event that an investment security is sold, the adjusted
cost of the specific security sold is used to compute the applicable gain or
loss.  See also Note 3.

ALLOWANCE FOR LOAN LOSSES
The allowance for loan losses is maintained at a level considered by management
to be adequate to absorb losses inherent in the loan portfolio.  Management's
evaluation is based on a continuing review of the loan portfolio and includes
consideration of actual loss experience, the financial condition of borrowers,
the size and composition of the loan portfolio, current and anticipated
economic conditions and other pertinent factors.  The allowance is increased by
the provision charged to income and recoveries of  loans previously charged off
and reduced by loans charged off.
     The Corporation adopted Financial Accounting Standards Board Statement
("SFAS") No. 114, "Accounting by Creditors for Impairment of a Loan" and SFAS
118, "Accounting by Creditors for Impairment of a Loan -- Income Recognition
and Disclosures" effective January 1, 1995.  The statements require creditors
to establish a valuation allowance for impaired loans.  A loan is considered
impaired when management determines it is probable that all the principal and
interest due under the contractual terms of the loan will not be collected.
The impairment is measured based on the present value of expected future cash
flows discounted at the loan's effective interest rate, the loan's observable
market price, or the fair value of the collateral if the loan is collateral
dependent.  Prior to 1995, the allowance for loan losses related to these loans
was based on the undiscounted cash flows or the fair value of the collateral
for collateral dependent loans.

PREMISES AND EQUIPMENT
Premises and equipment, including leasehold improvements, are carried at cost
less accumulated depreciation and amortization.  Depreciation and amortization
are computed principally on a straight-line basis and are charged to expense
over the lesser of the estimated useful life of the assets or lease term.
Maintenance and repairs as well as gains and losses on dispositions are charged
to expense as incurred.

OTHER REAL ESTATE
Other real estate includes properties acquired in satisfaction of a debt.
These properties are carried at the lower of cost or fair value, net of
estimated costs to sell, based upon current appraised value.  Losses arising
from the acquisition of such properties are charged against the allowance for
loan losses.  Subsequent valuation adjustments and gains or losses on disposal
of these properties are charged to other expenses as incurred.

INTANGIBLE ASSETS
Goodwill, the unamortized cost of acquiring subsidiaries in excess of the fair
value of identifiable net assets at the date acquired, is amortized on a
straight line basis over 15 years.  The carrying amount of goodwill is reviewed
if the facts and  information supporting the initially recorded amount changes.
If the review indicates that impairment may exist, the current carrying amount
is reduced by the estimated shortfall.

INCOME TAXES
The Corporation and its subsidiaries file a consolidated federal income tax
return.  Income tax expense is based on income as reported in the Consolidated
Statements of income.  When income and expenses are recognized


                                      79
<PAGE>   26


in different periods for tax purposes, applicable deferred taxes are provided
in the Consolidated Financial Statements.

LOAN INTEREST AND FEE INCOME
Interest on loans is generally accrued and credited to income based upon the
principal amount outstanding.  Loans are placed on nonaccrual status when
collectibility of principal or interest is considered doubtful, or payment of
principal or interest is past due 90 days or more and the loan is not well
secured and in the process of collection.  When these loans (including a loan
impaired under SFAS 114) are placed on nonaccrual status, all interest
previously accrued but unpaid is reversed against current year interest income.
Interest payments received on nonaccrual loans are credited to income if
future collection of principal is probable.  Loans are normally restored to
accrual status when interest and principal payments are current and it is
believed that the financial condition of the borrower has improved to the
extent that future principal and interest payments will be met on a timely
basis.
     Loan origination fee income, net of direct origination costs and certain
incremental direct costs, is deferred and amortized as a yield adjustment over
the estimated term of the related loans by methods that approximate the level
yield method.  Loan fees on unused commitments and fees related to loans sold
are recognized currently as other income.


NET INCOME PER SHARE
Primary and fully diluted net income per share are computed based on the
weighted average number of shares outstanding in each period and dilutive
common stock equivalents outstanding in each period.  Common stock equivalents
consist of common stock issuable under the assumed exercise of stock options
granted under the Corporation's stock option plans, using the treasury stock
method.  The weighted average number of shares has been adjusted for a
two-for-one stock split effected in the form of a dividend paid May 12, 1993 to
shareholders of record on April 30, 1993.


CASH FLOWS
For purposes of reporting cash flows, cash and cash equivalents include cash on
hand and amounts due from banks.

     NOTE 2. ACQUISITIONS

     At the close of business on February 28, 1995, the Corporation purchased
the four Michigan affiliates of Banc One Corporation, located in East Lansing,
Fenton, Sturgis and Ypsilanti, for $115 million in cash.  The transaction was
accounted for as a purchase and the four banks ("acquired banks") were merged
into Citizens Commercial & Savings Bank headquartered in Flint, Michigan
effective immediately after the acquisition.  Total assets acquired of  $670
million included net loans of  $532 million, investment securities and money
market investments of  $57 million and deposits of $541 million.
Cost-in-excess of the fair value of identifiable net assets acquired was $59.2
million and is being amortized over 15 years.    The 1995 results reflect ten
months of operations for the four acquired banks.  The unaudited pro-forma
combined operating results of the Corporation and the four banks, assuming the
acquisition was consummated on January 1, 1994, are as follows:


<TABLE>
<CAPTION>
- -----------------------------------------
(in thousands except
  per share amounts)     1995      1994
- -----------------------------------------
<S>                    <C>       <C>
Net interest income    $142,091  $137,532
Net income               35,679    27,692

Net income per share:
 Primary                  $2.45     $1.91
 Fully diluted             2.44      1.91
- -----------------------------------------

</TABLE>

     On October 1, 1993, the Corporation purchased Royal Bank Group, Inc. and
its subsidiary, National Bank of Royal Oak ("NBRO"), which is located in
Oakland County, Michigan.  All of the outstanding common shares of Royal Bank
Group, Inc. were exchanged for 1,073,053 shares of common stock of the
Corporation and $207,000 in cash.  Concurrent with the acquisition, Royal Bank
Group, Inc. was dissolved and its subsidiary, NBRO, transferred to the
Corporation.  Total assets acquired of $208 million included net loans of $126
million, investment securities and money market investments of $53 million, and
deposits of $181 million.  The acquisition was accounted for as a purchase and,
accordingly, the Consolidated Financial Statements include NBRO's results of
operations from the date of acquisition.  Cost in excess of the fair value of
identifiable net assets acquired was $9.7 million and is being amortized over
15 years.


                                      80
<PAGE>   27

     NOTE 3. INVESTMENT SECURITIES

     The amortized cost, estimated fair value and gross unrealized gains and
losses of investment securities follow:


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
                                        December 31, 1995                             December 31, 1994
                           ---------------------------------------------  -------------------------------------------
                                      Estimated     Gross       Gross               Estimated    Gross       Gross
                           Amortized     Fair     Unrealized  Unrealized  Amortized   Fair     Unrealized  Unrealized
(in thousands)               Cost       Value      Gains       Losses      Cost       Value      Gains       Losses
- ---------------------------------------------------------------------------------------------------------------------
<S>                        <C>        <C>           <C>         <C>       <C>        <C>           <C>        <C>
U.S. Treasury               $197,872   $198,462        $958        $367   $222,910   $211,965          $1     $10,946
Federal agencies:
  Mortgage-backed             77,349     77,477         471         343     82,980     79,476          14       3,518
  Other                       70,436     70,546         135          25     40,867     39,542         ---       1,325
State and municipal          209,068    213,491       5,183         760    229,055    226,423       2,998       5,630
Mortgage and asset-backed      4,090      4,149          58         ---      2,021      2,040          19         ---
Other                          6,732      6,787          55         ---      4,483      4,553          71           1
                            --------   --------      ------      ------   --------   --------      ------     -------
    Total                   $565,547   $570,912      $6,860      $1,495   $582,316   $563,999      $3,103     $21,420
                            ========   ========      ======      ======   ========   ========      ======     =======
</TABLE>

     The amortized cost and approximate fair value of debt securities at
December 31, 1995, by contractual maturity, are shown below.  Actual maturities
may differ from contractual maturities due to prepayment or early call
privileges of the borrower.


<TABLE>
<CAPTION>
- -----------------------------------------------------------
                                                  Estimated
                                       Amortized    Fair
(in thousands)                           Cost       Value
- -----------------------------------------------------------
<S>                                    <C>        <C>
Due within one year                     $162,630   $178,796
One to five years                        237,092    224,026
Five to ten years                         45,729     47,065
After ten years                           32,185     32,872
                                        --------   --------
                                         477,636    482,759
Equity securities                          6,472      6,527
Mortgage and asset-backed securities      81,439     81,626
                                        --------   --------
  Total                                 $565,547   $570,912
                                        ========   ========
</TABLE>

     Sales of investment securities resulted in realized gains and losses as
follows:


<TABLE>
<CAPTION>
- -----------------------------------------------
                     Year Ended December 31,
(in thousands)       1995      1994      1993
- -----------------------------------------------
<S>                <C>       <C>       <C>
Securities gains       $202      $326      $773
Securities losses        (4)     (169)      (10)
                       ----      ----      ----  
  Net gain             $198      $157      $763
                       ====      ====      ====
</TABLE>

     Effective January 1, 1994, the Corporation adopted Financial Accounting
Standards Board Statement No. 115, "Accounting for Certain Investments in Debt
and Equity Securities".  The Statement requires the Corporation to classify
securities into one of three categories based on its intent and ability to hold
the investments.  These categories include:  held-to-maturity (securities that
the Corporation has the positive intent and ability to hold to maturity),
trading (securities bought and held principally for the purpose of selling in
the near future) and available-for-sale (securities not classified in either of
the two other categories).  At adoption the Corporation classified all of its
investment portfolio in the available-for-sale category.  Securities classified
as available-for-sale are recorded at fair value with the unrealized gain or
loss reported as a separate component of shareholders' equity.  Adoption
increased shareholders' equity on January 1, 1994 by $6.6 million after
deferred taxes of $3.5 million.















     In December 1994, the Corporation adopted Financial Accounting Standards
Board Statement No. 119, "Disclosures about Derivative Financial Instruments
and Fair Value of Financial Instruments" ("SFAS 119").  This Statement defines
a derivative as a future, forward, swap, option contract, or other financial
instrument with similar characteristics.  The Statement requires expanded
disclosures about these types of financial instruments.  The Corporation does
not invest in derivatives or related types of financial instruments except for
Federal agency collateralized mortgage obligations and, therefore, the adoption
of the Statement did not have a material effect.  The Corporation's policy only
allows the purchase of collateralized mortgage obligations that are composed of
mortgage backed securities issued by a Federal Agency.  Any CMO's purchased are
in early tranches with short average lives.  These tranches are classified in
the Planned Amortization Class and have well-defined prepayment assumptions
(Super PAC's).  The Corporation's CMO's are periodically tested to ensure
compliance with guidelines established by the Federal Financial Institutions
Examination Council.
     Securities with amortized cost of $278.2 million at December 31, 1995, and
$260.5 million at December 31, 1994, were pledged to secure public deposits,
repurchase agreements, and other liabilities.  Except for obligations of the
U.S. Government and its agencies, no holdings of securities of any single
issuer exceeded 10% of consolidated shareholders' equity at December 31, 1995
or 1994.


                                      81
<PAGE>   28



     NOTE 4. LOANS AND NONPERFORMING ASSETS

     The Corporation extends credit primarily within the local markets of its
seven bank subsidiaries.  These natural geographic concentrations extend along
the Interstate 75 corridor within the State of Michigan from northern suburban
Detroit to the greater Grayling/Gaylord area, as well as the western suburban
market of Chicago, Illinois.  During 1995, the Corporation expanded its market
presence into East Lansing, Fenton, Sturgis and Ypsilanti.  This expands the
Corporation's opportunities within the western Detroit, central and
southwestern Michigan market areas. The Corporation has limited its credit risk
by establishing guidelines to review its aggregate outstanding commitments and
loans to particular borrowers, industries and geographic areas.  Collateral is
secured based on the nature of the credit and management's credit assessment of
the customer.
     The loan portfolio is widely diversified by borrowers and industry groups
with no single concentration exceeding 10% of total loans.  The Corporation has
no loans to foreign countries and generally does not participate in large
national loan syndications or highly leveraged transactions.  Most of the
Corporation's commercial real estate loans consist of mortgages on
owner-occupied properties.  Those borrowers are involved in business activities
other than real estate, and the sources of repayment are not dependent on the
performance of the real estate market.
     The Corporation changed its nonperforming asset policy in the third
quarter of 1995 to include loans 90 days past due and still accruing in the
nonperforming asset category.  Previously these loans were considered
underperforming assets.  All nonperforming asset disclosures have been adjusted
to reflect this change.  A summary of nonperforming assets follows:


<TABLE>
<CAPTION>
- ---------------------------------------------------------------
                                                  December 31,
(in thousands)                                    1995     1994
- ---------------------------------------------------------------
<S>                                            <C>      <C>
Nonperforming loans:
  Nonaccrual                                   $18,624  $18,156
  Loans 90 days past due (still accruing)          432    1,253
  Restructured                                     494      299
                                                ------   ------
    Total nonperforming loans                   19,550   19,708
Other real estate                                1,568    2,230
                                                ------   ------
  Total nonperforming assets                   $21,118  $21,938
                                                ======   ======
</TABLE>


The effect of nonperforming loans on interest income follows:

<TABLE>
<CAPTION>
- ----------------------------------------------------------------
                                       Year Ended December 31,
(in thousands)                         1995      1994      1993
- ----------------------------------------------------------------
<S>                                   <C>       <C>       <C>
Interest income:
  At original contract rates          $2,509    $1,879    $1,589
  As actually recognized               1,427     1,128       697
                                      ------    ------    ------
    Interest foregone                 $1,082    $  751    $  892
                                      ======    ======    ======
</TABLE>

     There are no significant commitments outstanding to lend additional funds
to customers whose loans were classified as nonaccrual or restructured at
December 31, 1995.
     At December 31, 1995, loans considered to be impaired totaled $16.6
million  (of which $10.1 million were on a nonaccrual basis).  Included within
this amount is $4.7 million of impaired loans for which the related allowance
for loan losses is $0.8 million and $11.9 million of impaired loans for which
the fair value exceeded the recorded investment in the loan.  The average
recorded investment in impaired loans during the year ended December  31, 1995
was approximately $19.9 million.  For the year ended December  31, 1995, the
Corporation recognized interest  income of $1.5 million which included $0.8
million of interest income recognized using the cash basis method of income
recognition.
     Certain directors and executive officers of the Corporation and its
significant subsidiaries, including their families and entities in which they
have 10% or more ownership, were customers of the banking subsidiaries.  Total
loans to these customers aggregated $11.2 million and $12.4 million at December
31, 1995 and 1994, respectively.  During 1995, new loans of $13.0 million were
made and repayments totaled $14.2 million.  All such loans were made in the
ordinary course of business on substantially the same terms, including interest
rates and collateral, as those for comparable transactions with unrelated
parties and did not involve more than normal risk of collectibility.







     NOTE 5. ALLOWANCE FOR LOAN LOSSES

     A summary of changes in the allowance for loan losses follows:

<TABLE>
<CAPTION>
- ----------------------------------------------------------------
                                       Year Ended December 31,
(in thousands)                         1995      1994      1993
- ----------------------------------------------------------------
<S>                                   <C>       <C>       <C>
Balance - January 1                   $24,714   $22,547   $19,404
  Allowance of acquired banks           7,235       ---     1,642
  Provision for loan losses             6,441     5,303     5,597
  Charge-offs                          (7,921)   (6,114)   (6,396)
  Recoveries                            4,302     2,978     2,300
                                      -------   -------   -------
    Net charge-offs                    (3,619)   (3,136)   (4,096)
                                      -------   -------   -------
Balance - December 31                 $34,771   $24,714   $22,547
                                      =======   =======   =======
</TABLE>


                                      82
<PAGE>   29
     NOTE 6. PREMISES AND EQUIPMENT

     A summary of premises and equipment follows:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------
                                                    December 31,
(in thousands)                                    1995       1994
- ------------------------------------------------------------------
<S>                                           <C>        <C>
Land                                          $ 10,792    $  8,229
Buildings                                       71,363      59,608
Leasehold improvements                           3,391       2,664
Furniture and equipment                         63,843      53,430
                                              --------    --------
                                               149,389     123,931
Accumulated depreciation
  and amortization                             (86,242)    (71,398)
                                              --------    --------
  Total                                       $ 63,147    $ 52,533
                                              ========    ========
</TABLE>

     Certain branch facilities and computer equipment are leased under various
operating leases.  Total rental expense, including expenses related to these
operating leases, was $2.1 million in 1995; $1.8 million in 1994; and $1.6
million in 1993.  Future minimum rental commitments under noncancelable
operating leases, net of sublease payments, are as follows at December 31,
1995:  $1.0 million in 1996; $0.8 million in 1997; $0.7 million in 1998; $0.7
million in 1999; and $0.6 million in 2000, and $1.5 million after 2000.


     NOTE 7. DEPOSITS

     A summary of deposits follows:

<TABLE>
<CAPTION>
- --------------------------------------------------------------------
(in thousands)                                    1995       1994
- --------------------------------------------------------------------
<S>                                         <C>           <C>
Noninterest-bearing demand                  $  506,116    $  416,395
Interest-bearing demand                        318,390       252,816
Savings                                        907,691       843,975
Time deposits over $100,000                    219,158       111,930
Other time deposits                            913,346       627,202
                                            ----------    ----------
  Total                                     $2,864,701    $2,252,318
                                            ==========    ==========

</TABLE>

     NOTE 8. SHORT-TERM BORROWINGS

     Short-term borrowings consist primarily of federal funds purchased and
securities sold under agreements to repurchase.  Federal funds purchased are
overnight borrowings from other financial institutions.  Securities sold under
agreements to repurchase are secured transactions done principally with
customers and generally mature within thirty days.  Other short-term borrowed
funds consist of demand notes to the U.S. Treasury.

Information relating to federal funds purchased and securities sold under
agreements to repurchase follows:


<TABLE>
<CAPTION>
- ------------------------------------------------------------      
(in thousands)                 1995        1994      1993
- ------------------------------------------------------------      
<S>                          <C>        <C>        <C>
At December 31:
  Balance                    $130,556   $125,581   $116,777
  Weighted average
    interest rate paid           4.74%      4.39%      2.91%

During the year:
  Maximum outstanding
    at any month-end         $146,429   $129,846   $137,067
  Daily average               128,141    120,356    116,624
  Weighted average
    interest rate paid           4.83%      3.63%      3.08%
</TABLE>













     NOTE 9. LONG-TERM DEBT

     A summary of long-term debt follows:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------
                                                    December 31,
(in thousands)                                    1995       1994
- ------------------------------------------------------------------
<S>                                           <C>           <C>
Citizens Banking Corporation
(Parent only):
  Floating rate term notes:
    Maturing March 1995                            ---      $  1,200
    Maturing October 1997                     $  2,500         3,750
  Revolving credit facility:
    Maturing December 2001                      98,378           ---
                                              --------      --------
      Total                                    100,878         4,950
Subsidiaries:
  Subordinated debt                              4,057           ---
  Nonrecourse lease financing                       36            99
  Other                                            440           200
                                              --------      --------
  Total                                          4,533           299
                                              --------      --------
Total long-term debt                          $105,411      $  5,249
                                              ========      ========
</TABLE>

     The floating rate term note maturing in October 1997 is payable in equal
annual principal payments through October 1997.  Interest is payable quarterly
at a rate selected by the Corporation from certain indices available under the
agreement.  At December 31, 1995, the rate was 5.28%.
     To finance the acquisition of the acquired banks, the Corporation's Parent
company obtained a $115 million seven year amortizing revolving credit
facility.  The revolving credit facility, maturing December 2001, is payable in
annual payments of $16.5 million with a final payment of $16 million.  The
revolving credit facility is currently comprised of $75 million at a fixed rate
of 7.65%.  Of this amount, $16.5 million reprices in March 1996, $51.5 million
in March 1997 and $7 million in March 1998.  The remaining $23.5 million
outstanding has an interest rate based on a LIBOR index.  Currently $20 million
is priced at a rate of 6.24% and $3.5 million is priced at a rate of 6.36%.
Interest is payable quarterly.  The


                                      83
<PAGE>   30

Parent company services the debt's principal and interest payments with
dividends from the subsidiary banks.   The agreement also requires the
Corporation to maintain certain financial covenants.  The Corporation is in
full compliance with all debt covenents as of December 31, 1995.
     The subordinated debt was assumed by the Corporation as part of the
acquisition.  The total subordinated debt is payable on April 15, 2003.
Interest is payable semiannually at a fixed rate of 6.72%.  Other subsidiary
debt also assumed as part of the acquisition consists of an EDC mortgage due
April 1, 2002.  Interest is payable monthly at an interest rate of 75% of the
prime rate.
     Nonrecourse lease financing represents borrowings from unaffiliated
lenders against future lease payments.  In the event of default by a lessee,
the lender has security in the underlying leased equipment and has no further
recourse against the Corporation.  On December 31, 1995, nonrecourse lease
financing notes were at fixed rates of interest of 9.75%  and were amortized
with equal monthly payments.  Maturities of long-term debt during the next five
years follow:


<TABLE>
<CAPTION>
- ----------------------------------------------------
(in thousands)   Parent   Subsidiaries  Consolidated
- ----------------------------------------------------
<S>             <C>       <C>           <C>
1996             $17,694          $146       $17,840
1997              17,694             0        17,694
1998              16,490             0        16,490
1999              16,500             0        16,500
2000              16,500             0        16,500
Over 5 Years      16,000         4,387        20,387
                --------        ------      --------
Total           $100,878        $4,533      $105,411
</TABLE>

     NOTE 10. EMPLOYEE BENEFIT PLANS

     The Corporation and its subsidiaries have various employee benefit plans.
Costs of various benefit arrangements charged to operations each year follow:


<TABLE>
<CAPTION>
- --------------------------------------------------------------------
                                          Year Ended December 31,
(in thousands)                           1995      1994      1993
- --------------------------------------------------------------------
<S>                                     <C>       <C>       <C>
Defined benefit pension plans:
  Qualified plan - funded:
    Service Cost                         $1,541    $1,534    $1,367
    Interest cost                         2,339     2,188     2,214
    Actual return on plan assets         (6,825)      281    (3,311)
    Net amortization and deferral         2,783    (4,014)     (438)
                                         ------    ------    -------
        Net income                         (162)      (11)     (168)
                                         ------    ------    -------
                                         
  Supplemental plans - unfunded:
    Service cost                            103       105        89
    Interest cost                           119       106        97
    Net amortization and deferral            38        58        38
                                         ------    ------    -------
        Net cost                            260       269       224
        Net pension cost                     98       258        56
Defined contribution 401(k)
  plan                                    1,738     1,431     1,340
                                         ------    ------    -------
        Total benefit cost               $1,836    $1,689    $1,396
                                         ======    ======    =======
</TABLE>



























PENSION PLANS
The Corporation maintains a qualified defined benefit plan covering
substantially all full-time employees.  Under the plan, benefits are based on
the employee's length of service and average compensation during the highest
consecutive 60 month period out of the final 120 months preceding retirement.
The Corporation's funding policy is to contribute annually an amount sufficient
to meet the minimum funding requirements set forth in the Employee Retirement
Income Security Act of 1974, plus such additional amounts as the Corporation
may determine to be appropriate.  Contributions are intended to provide for
benefits attributed to past service and for benefits expected to be earned in
the future.
     The funded status and amounts recognized in the Corporation's Consolidated
Balance Sheets for the qualified defined benefit plan follow:


<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------

                                                              December 31,
(in thousands)                                               1995      1994
- -----------------------------------------------------------------------------
<S>                                                        <C>       <C>
Actuarial present value of benefit obligation:
     Vested benefits                                         $21,281  $21,517
     Nonvested benefits                                          623      628
                                                             -------  -------
Accumulated benefit obligation                                21,904   22,145
Effect of projected future
  compensation levels                                         12,257    5,997
                                                             -------  -------
Projected benefit obligation                                  34,161   28,142
Plan assets at fair value, primarily listed
  stocks and bonds, corporate obligations
  and money market and mutual funds                           41,483   35,638
                                                             -------  -------
Plan assets in excess of projected
  benefit obligation                                           7,322    7,496
Unrecognized net gain                                         (6,001)  (6,611)
Unrecognized prior service cost                                  115      133
Unrecognized net asset at transition
  being recognized over 16 years                              (1,125)  (1,326)
                                                             -------  -------
Prepaid (accrued) pension cost recognized
  in the Consolidated Balance Sheets                         $   311  $  (308)
                                                             =======  =======  
</TABLE>

     Actuarial assumptions used in determining the benefit obligation at
December 31 were:


<TABLE>
<CAPTION>
- ---------------------------------------------------------
                                  1995     1994     1993
- ---------------------------------------------------------
<S>                              <C>      <C>      <C>
Weighted average discount rate    7.75%    8.50%    7.75%
Rate of increase in future
  compensation levels               (1)      (1)      (1)
Long-term rate of return          9.00     9.00     9.00
</TABLE>

(1)  Scaled by age of plan participant - 9.00% at age 24 or under
     declining to 4.00% at age 50 or older

     The Corporation also maintains unfunded supplemental benefit plans, which
are nonqualified plans providing certain officers with defined pension benefits
in excess of limits imposed by Federal tax law.  At December 31, 1995, the
projected benefit obligation for these plans totaled $1.7 million, of which
$113,000 was subject to later amortization.  The remaining $1.6 million is
included in other liabilities in the accompanying Consolidated Balance Sheets.


                                      84
<PAGE>   31


At December 31, 1994, the projected benefit obligation for these plans totaled
$1.4 million of which $74,000 was subject to later amortization.  The remaining
$1.3 million is included in other liabilities in the accompanying Consolidated
Balance Sheets.

DEFINED CONTRIBUTION PLAN
The Corporation maintains a defined contribution 401(k) savings plan covering
substantially all full-time employees.  Under the plan, employee contributions
are partially matched by the Corporation.  Effective January 1, 1993, the
employer matching contribution was increased to 75 percent of the first 6% (100
percent of the first 3% plus 50 percent of the next 3%) of each eligible
employee's base salary contributed to the plan.  In addition, one third of
these matching contributions are used to fund a postretirement medical savings
account established within the plan for each contributing employee.

POSTEMPLOYMENT BENEFITS
Effective January 1, 1994, the Corporation adopted Financial Accounting
Standards Board Statement No. 112, "Employers' Accounting for Postemployment
Benefits."  It requires, under certain circumstances, accrual of the estimated
cost of benefits provided to former or inactive employees after employment but
before retirement.  Such benefits (referred to as postemployment benefits)
include, but are not limited to, salary continuation, supplemental unemployment
benefits, severance benefits, disability-related benefits, job training and
counseling, and continuation of benefits such as health care and life insurance
coverage.  The unrecorded liability for these accrued benefits at adoption and
at year-end 1994 and 1995 was not material.

     NOTE 11. POSTRETIREMENT BENEFIT PLAN

     The Corporation maintains an unfunded postretirement defined benefit plan
offering medical and life insurance benefits.  This plan, as amended effective
January 1, 1993, provides postretirement medical benefits at certain
subsidiaries to full-time employees who retire at normal retirement age, have
attained age 50 prior to January 1, 1993 and have at least 15 years of credited
service under the Corporation's defined benefit pension plan.  This plan is
subject to a vesting schedule, is contributory and contains other cost-sharing
features such as deductibles and coinsurance.  Retirees not meeting the above
eligibility requirements may participate in the medical benefit provided by the
plan, as amended, at their own cost.  Those retired prior to January 1, 1993
receive benefits provided by the plan prior to its amendment.  That plan
includes dental care, has some contribution requirements, and has less
restrictive eligibility requirements.  Under either plan, life insurance is
provided to all retirees on a reducing basis for 5 years.
     The following table presents the plan's unfunded status reconciled with
amounts recognized in the Corporation's Consolidated Balance Sheets at December
31:


<TABLE>
<CAPTION>
- -------------------------------------------------------------
(in thousands)                            1995       1994
- -------------------------------------------------------------
<S>                                     <C>        <C>
Accumulated postretirement
 benefit obligation:
   Retirees                              $(10,073)  $ (9,116)
   Fully eligible plan participants           ---        (14)
   Other active plan participants            (218)      (827)
                                         --------   --------
Total unfunded obligation                 (10,291)    (9,957)
Unrecognized net gain                      (2,878)    (3,313)
Unrecognized prior service cost            (2,200)    (2,655)
                                         --------   --------
Accrued postretirement benefit cost      $(15,369)  $(15,925)
                                         ========   ========
- -------------------------------------------------------------
</TABLE>





























     Net periodic postretirement benefit cost includes the following
components:


<TABLE>
<CAPTION>
- --------------------------------------------------------------------
                                        Year Ended December 31,
(in thousands)                          1995      1994      1993
- --------------------------------------------------------------------
<S>                                   <C>        <C>       <C>
Service cost                              $10       $48       $44
Interest cost                             761       896       914
Net amortization and deferral            (643)     (455)     (516)
                                         ----      ----      ----
 Net periodic postretirement
   benefit cost                          $128      $489      $442
                                         ====      ====      ====
- --------------------------------------------------------------------

</TABLE>

     The weighted-average discount rate used in determining the accumulated
postretirement benefit obligation was 7.75% and 8.50% at December 31, 1995 and
1994, respectively.  The weighted-average annual assumed rate of increase in
the per capita cost of covered benefits (i.e., health care cost trend rate) is
9% for 1996 (10% for 1995) and is assumed to decrease 1% annually to 5% by the
year 2000 and remain at that level thereafter.  The health care cost trend rate
assumption has a significant effect on the amounts reported.  For example,
increasing the assumed health care cost trend rates by one percent in each year
would increase the accumulated postretirement benefit obligation as of December
31, 1995 and 1994 by $1.0 million, and $1.1 million, respectively, and the
aggregate of the service and interest cost components of net periodic
postretirement benefit cost for 1995 by $84,000.


                                      85
<PAGE>   32


     NOTE 12. INCOME TAXES

     Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes.  Significant components
of the Corporation's deferred tax assets and liabilities as of December 31,
1995 and 1994 follow:


<TABLE>
<CAPTION>
- -----------------------------------------------------
(in thousands)                        1995     1994
- -----------------------------------------------------
<S>                                <C>       <C>
Deferred tax assets:
 Allowance for loan losses           $12,091   $8,511
 Net unrealized losses on
  securities                             ---    6,411
 Accrued postemployment
  benefits other than pensions         5,379    5,574
 Other deferred tax assets             3,472    3,523
                                     -------   ------
  Total deferred tax assets           20,942   24,019
                                     -------   ------
Deferred tax liabilities:
 Acquisition premium on loans          2,076    1,119
 Tax over book depreciation            1,965    1,972
 Net unrealized gains on
  securities                           1,878      ---
Other deferred tax liabilities         3,661    1,774
                                     -------   ------
   Total deferred tax liabilities      9,580    4,865
                                     -------   ------
   Net deferred tax assets           $11,362  $19,154
                                     =======  =======
- -----------------------------------------------------
</TABLE>

     Income tax expense (benefit) consists of the following:


<TABLE>
<CAPTION>
- --------------------------------------------------------------
                                   Year Ended December 31,
(in thousands)                    1995      1994      1993
- --------------------------------------------------------------
<S>                            <C>       <C>        <C>
Currently payable               $12,732   $10,463    $6,426
Deferred taxes (credit)              73      (171)      768
Effect of tax rate change
 on deferred taxes                  ---       ---      (280)
                                -------   -------    ------         
    Total income tax
     expense                    $12,805   $10,292    $6,914
                                =======   =======    ======
- --------------------------------------------------------------
</TABLE>

     A reconciliation of income tax expense to the amount computed by applying
the Federal statutory rate of 35% to income before income taxes follows:


<TABLE>
- --------------------------------------------------------------------
                                       Year Ended December 31,
(in thousands)                     1995        1994        1993
- --------------------------------------------------------------------
<S>                              <C>         <C>        <C>
Tax at Federal statutory rate
 applied to income before
 income taxes                     $16,240     $13,897     $11,439
Increase (decrease) in taxes
 resulting from:
   Tax-exempt interest             (3,539)     (4,045)     (4,371)
   Other                              104         440        (154)
                                  -------     -------      ------
     Total income tax
      expense                     $12,805     $10,292      $6,914
                                  =======     =======      ======
- --------------------------------------------------------------------
</TABLE>













     NOTE 13. SHAREHOLDERS' EQUITY

     In April, 1993, the Corporation declared a two-for-one stock split
effected in the form of a dividend paid May 12, 1993 to shareholders of record
April 30, 1993.  All share and per share amounts have been restated to give
effect to the split.

SHAREHOLDERS' RIGHTS PLAN
The Corporation's Shareholders' Rights Plan is designed to provide certain
assurances that all shareholders are treated fairly in connection with certain
types of business transactions involving an attempt to acquire controlling
interest in the Corporation.  Under the plan, one right attaches to each
outstanding share of common stock and represents the right to purchase from the
Corporation 1/100 of a share of a new series of preferred stock at the initial
exercise price of $37.50.  The rights become exercisable only if a person or
group without Board approval announces an intention to acquire 15% or more of
the Corporation's outstanding common stock or makes a tender offer for that
amount of stock.  Upon the occurrence of such an event, the right "flips in"
and becomes the right to purchase one share of common stock of the Corporation
or the surviving company at 50% of the market price.  These rights are
redeemable by the Board for $0.01 per right and expire July 20, 2000.  The
rights will cause substantial dilution to a person or entity attempting to
acquire the Corporation without conditioning the offer on the rights being
redeemed by the Board.

STOCK REPURCHASE PLAN
The Corporation maintains a stock repurchase program initiated in November
1987.  At year end 1995, this program, which has been expanded several times,
allowed for the repurchase of 1,600,000 shares.  As of December 31, 1995, a
total of 1,132,470 shares have been repurchased under the program at an average
price of $14.31 per share.  These shares were reissued in connection with a
purchase acquisition in October 1993 and the Corporation's stock option plan.
     In 1994, shares of common stock in treasury were accorded the treatment as
if retired; however, such shares remain available for reissue.  Such treatment
was made retroactively to January 1, 1993 in the Consolidated Financial
Statements.




                                      86
<PAGE>   33



STOCK OPTION PLAN
The Corporation's stock option plan, as amended and restated in April 1992,
authorizes the granting of incentive and nonqualified stock options, tandem
stock appreciation rights, restricted stock and performance share grants to key
employees.  Aggregate grants under the plan may not exceed 2,000,000 shares
within any five year period and are limited annually to 3% of the Corporation's
outstanding common stock as of the first day of the year, plus any unused
shares that first become available for grants in the prior year.  Stock options
outstanding under the plan were granted at a price not less than the fair
market value of the shares on the date of grant.
     Replacement options may be granted upon exercise of a nonqualified stock
option by payment of the exercise price with shares of the Corporation's common
stock.  A replacement option provides the employee with a new option to
purchase the number of shares surrendered at an option price equal to the fair
market value of the Corporation's common stock on the date the underlying
nonqualified stock option is exercised.  During 1995, 1994 and 1993, 168,927,
114,398 and 76,417 shares, respectively, were surrendered by employees for
payment to the Corporation for stock option exercises for which an equal number
of replacement options were granted.
     Options may be granted until January 16, 2002.  The options terminate ten
years from the date of grant and are exercisable beginning six months from the
date of grant or for certain options, granted since April 1992, are exercisable
subject to a pre-determined option vesting schedule based on achievement of
certain return on average asset targets.  Canceled or expired options become
available for future grants.
     The Financial Accounting Standards Board issued Statement No. 123,
"Accounting for Stock Based Compensation" in October 1995 and is effective for
1996 financial statements.  The Corporation does not intend to adopt the
recognition provisions of the Statement but will continue accounting for stock
options in accordance with Accounting Principles Board Opinion No. 25
"Accounting for Stock issued to Employees" as permitted by the new Statement.
Therefore, adoption will not materially impact the Corporation.
     A summary of stock option transactions under the plan for 1993, 1994 and
1995 follows:


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                        Options                Option Price
                                 ----------------------   ---------------------- 
                                 Available                 Per Share
                                 for Grant  Outstanding      Range       Average
- --------------------------------------------------------------------------------
<S>                              <C>        <C>          <C>             <C>
January 1, 1993                    233,662    1,253,326   $9.875-18.315   $14.41
 Authorized                        393,093          ---             ---      ---
 Granted                          (141,214)     141,214   19.125-26.000    22.39
 Exercised                             ---     (145,456)   9.875-21.630    15.94
                                  --------    ---------   -------------   ------
December 31, 1993                  485,541    1,249,084    9.875-26.000    15.13
 Authorized                        331,000          ---             ---      ---
 Granted                          (172,098)     172,098   23.250-27.250    25.40
 Exercised                             ---     (291,502)   9.875-21.630    15.35
 Canceled                            3,025       (3,025)  17.655-21.630    19.26
                                  --------    ---------   -------------   ------
December 31, 1994                  647,468    1,126,655    9.875-27.250    16.63
 Authorized                        137,463          ---             ---      ---
 Granted                          (388,227)     388,227   26.000-30.813    27.22
 Exercised                             ---     (374,479)   9.875-26.375    17.68
 Canceled                            5,530       (5,530)  21.630-26.000    25.60
                                  --------    ---------   -------------   ------
December 31, 1995                  402,234    1,134,873    9.875-30.813    19.86
                                  ========  ===========  
Exercisable - December 31, 1995                 867,357    9.875-29.938    17.51
                                            ===========
</TABLE>


     NOTE 14. COMMITMENTS AND CONTINGENT LIABILITIES

     The Consolidated Financial Statements do not reflect various loan
commitments (unfunded loans and unused lines of credit) and letters of credit
originated in the normal course of business.  Loan commitments are made to
accommodate the financial needs of customers.  Generally, new loan commitments
do not extend beyond 90 days and unused lines of credit are reviewed at least
annually.  Letters of credit guarantee future payment of customer financial
obligations to third parties.  They are issued primarily for services provided
or to facilitate the shipment of goods, and generally expire within one year.


                                      87
<PAGE>   34


     Both arrangements have essentially the same level of credit risk as that
associated with extending loans to customers and are subject to the
Corporation's normal credit policies.  Inasmuch as these arrangements generally
have fixed expiration dates or other termination clauses, most expire unfunded
and do not necessarily represent future liquidity requirements.  Collateral is
obtained based on management's assessment of the customer and may include
receivables, inventories, real property and equipment.  Amounts available to
customers under loan commitments and letters of credit follow:


<TABLE>
<CAPTION>
- --------------------------------------------------
                                  December 31,
(in thousands)                   1995       1994
- --------------------------------------------------
<S>                           <C>         <C>
Loan commitments:
  Commercial                  $  735,513  $466,391
  Real estate-construction        19,675    20,882
  Real estate-mortgage            17,850     3,993
  Credit card and home equity
    credit lines                 281,233   189,483
  Other consumer installment      11,323    12,171
                              ----------  --------
    Total                     $1,065,594  $692,920
                              ==========  ========
  Standby letters of credit   $   42,981  $ 16,858
  Commercial letters of credit     3,257     5,786
- --------------------------------------------------

</TABLE>

     The Corporation and its subsidiaries are parties to litigation arising in
the ordinary course of business.  Management believes that the aggregate
liability, if any, resulting from these proceedings would not have a material
effect on the Corporation's consolidated financial position.

     NOTE 15. FAIR VALUES OF FINANCIAL INSTRUMENTS

     The following disclosure of the estimated fair value of financial
instruments is made in accordance with the requirements of Financial Accounting
Standards Board Statement No. 107, "Disclosure About Fair Value of Financial
Instruments" ("SFAS 107").  Where quoted market prices are not available, as is
the case for a significant portion of the Corporation's financial instruments,
the fair values are based on estimates using present value or other valuation
techniques.  These techniques are significantly affected by the assumptions
used, including the discount rate and estimates of future cash flows.
Accordingly, the derived fair value estimates presented herein cannot be
substantiated by comparison to independent markets and are not necessarily
indicative of the amounts the Corporation could realize in a current market
exchange.
     In addition, the fair value estimates are based on existing on- and
off-balance sheet financial instruments without attempting to estimate the
value of anticipated future business and the value of assets and liabilities
that are not considered financial instruments.  For example, the Corporation
has a substantial trust department that contributes net fee income annually.
The trust department is not considered a financial instrument and its value has
not been incorporated into the fair value estimates.  Other significant assets
and liabilities that are not considered financial assets or liabilities include
the Corporation's mortgage servicing operation, brokerage network, net deferred
tax asset, premises and equipment, goodwill and deposit based intangibles.  In
addition, tax ramifications related to the realization of unrealized gains and
losses such as those within the investment securities portfolio can also have a
significant effect on estimated fair values and have not been considered in the
estimates.  Accordingly, the aggregate fair value amounts do not represent the
underlying value of the Corporation.  The estimated fair values of the
Corporation's financial instruments follow:


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------
                                                       December 31, 1995      December 31, 1994
                                                     ---------------------  -----------------------
                                                     Carrying   Estimated   Carrying   Estimated
(in thousands)                                        Amount    Fair Value   Amount    Fair Value
- ---------------------------------------------------------------------------------------------------
<S>                                                  <C>        <C>         <C>        <C>
Financial assets:
  Cash and money market investments                   $  322,588  $  322,600 $  237,227  $  237,700
  Investment securities                                  570,912     570,900    563,999     564,000
  Net loans(1)                                         2,333,799   2,360,400  1,714,244   1,705,000
Financial liabilities:
  Deposits                                             2,864,701   2,874,000  2,252,318   2,253,000
  Short-term borrowings                                  146,024     146,000    146,431     146,400
  Long-term debt                                         105,411     106,600      5,249       5,300
Off-balance sheet financial instrument liabilities:
  Loan commitments                                           ---       1,224        ---         814
  Standby and commercial letters of credit                   ---         231        ---         113
- ---------------------------------------------------------------------------------------------------
</TABLE>

(1) Excludes lease financing which for purposes of SFAS 107 disclosure is not
considered a financial instrument.


                                      88
<PAGE>   35


     The various methods and assumptions used by the Corporation in estimating
fair value for its financial instruments are set forth below:

CASH AND MONEY MARKET INVESTMENTS
The carrying amounts reported in the balance sheet for cash and money market
investments approximate those assets' fair values because they mature within
six months and do not present unanticipated credit concerns.

INVESTMENT SECURITIES (INCLUDING MORTGAGE-BACKED AND ASSET-BACKED SECURITIES)
The carrying amounts reported in the balance sheet for investment securities
approximate those assets' fair values as all investment securities are being
classified in the available-for-sale category.   SFAS 115 requires securities
carried in the available-for-sale category to be carried at fair value.  See
Note 3.  The fair values are based on quoted market prices, where available.
If quoted market prices are not available, fair values are based on quoted
market prices of comparable instruments.

LOANS RECEIVABLE
Fair values are estimated for portfolios of loans with similar financial
characteristics.  Loans are segregated by type such as commercial, commercial
real estate, residential mortgage, credit card, and other consumer.  Each loan
category is further segmented into fixed and variable-rate interest types and
for certain categories by performing and nonperforming.
     For performing variable-rate loans that reprice frequently (within six
months) and with no significant change in credit risk, fair values are based on
carrying values.  Similarly, for credit card loans with no significant credit
concerns and average interest rates approximating current market origination
rates, the carrying amount is a reasonable estimate of fair value.
     Fair values of other loans (e.g., fixed-rate commercial, commercial real
estate, residential mortgage and other consumer loans) are estimated by
discounting the future cash flows using interest rates currently  being offered
by the Corporation for loans with similar terms and remaining maturities ("new
loan rates").  Management believes the risk factor embedded in the new loan
rates adequately represents the credit risk within the portfolios.
     Fair values for nonperforming loans are estimated after giving
consideration to credit risk and estimated cash flows and discount rates based
on available market and specific borrower information.  The carrying amount of
accrued interest for all loan types approximates its fair value.

DEPOSIT LIABILITIES
Under SFAS 107, the fair value of demand deposits (e.g., interest and
noninterest checking, passbook savings and certain types of money market
accounts) are, by definition, equal to the amount payable on demand at the
reporting date (i.e., their carrying amounts).  Fair values for certificates of
deposit are based on the discounted value of contractual cash flows.  The
discount rate is estimated using the rates currently offered for certificates
of similar remaining maturities.

SHORT-TERM BORROWINGS
The carrying amounts of federal funds purchased, securities sold under
agreement to repurchase and other short-term borrowings approximate their fair
values.

LONG-TERM DEBT
The carrying value of the Corporation's variable-rate long-term debt
approximates its fair value.  The fair value of its fixed-rate long-term debt
(other than deposits) is estimated using discounted cash flow analyses, based
on the Corporation's current incremental borrowing rates for similar types of
borrowings arrangements.

LOAN COMMITMENTS AND LETTERS OF CREDIT
The fair value of loan commitments and letter of credit guarantees is based on
fees currently charged to enter into similar agreements, taking into account
the remaining terms of the agreements and the counterparties' credit standing.




                                      89
<PAGE>   36


     NOTE 16. REGULATORY MATTERS

     The Federal Reserve Bank requires the Corporation's banking subsidiaries
to maintain certain noninterest-bearing deposits.  These reserve balances vary
depending upon the level of customer deposits in the subsidiary banks.  During
1995 and 1994, the average reserve balances were $41.2 million and $36.2
million, respectively.
     The bank subsidiaries are also subject to limitations under banking laws
on extensions of credit to members of the affiliate group and on dividends that
can be paid to the Corporation.  Generally extensions of credit are limited to
10% to any one affiliate and 20% in aggregate to all affiliates of a subsidiary
bank's capital and surplus (net assets) as defined.  Unless prior regulatory
approval is obtained, dividends declared in any calendar year may not exceed
the retained net profit, as defined, of that year plus the retained net profit
of the preceding two years.  At January 1, 1996, the bank subsidiaries could
distribute to the Corporation approximately $23.2 million in dividends without
regulatory approval.  Their 1996 net income will also become available for such
dividends.


     NOTE 17. CITIZENS BANKING
     CORPORATION (PARENT ONLY)
     STATEMENTS

     Condensed financial statements of Citizens Banking Corporation (Parent
Only) follow:


BALANCE SHEETS
CITIZENS BANKING CORPORATION (PARENT ONLY)

<TABLE>
<CAPTION>
                                             December 31,
(in thousands)                         1995               1994
- -----------------------------------------------------------------
<S>                                <C>                  <C>
ASSETS:
  Cash                              $      5           $      4
  Interest-bearing deposit with
    subsidiary bank                   30,000                ---
  Money market investments            14,544             14,511
  Loans - commercial paper               ---              5,000
  Investment securities                  218              5,331
  Investment in bank
    subsidiaries                     348,676            234,324
  Goodwill - net                       5,041              5,837
  Other assets                         4,890              2,900
                                    --------           --------
    TOTAL ASSETS                    $403,374           $267,907
                                    ========           ========
LIABILITIES AND SHAREHOLDERS' EQUITY:
  Long-term debt                    $100,878           $  4,950
  Other liabilities                    5,310              4,227
                                    --------           --------
    Total liabilities                106,188              9,177
  Shareholders' equity               297,186            258,730
                                    --------           --------
    TOTAL LIABILITIES AND      
     SHAREHOLDERS' EQUITY           $403,374           $267,907
                                    ========           ========
</TABLE>



                                      90
<PAGE>   37
STATEMENTS OF INCOME
CITIZENS BANKING CORPORATION (PARENT ONLY)
<TABLE>
<CAPTION>
                                                                            Year Ended December 31,
(in thousands)                                                             1995       1994      1993
- -----------------------------------------------------------------------------------------------------
<S>                                                                       <C>       <C>       <C>
INCOME
  Dividends from subsidiaries - principally banks                         $24,388   $24,211   $20,841
  Interest from subsidiaries                                                1,413       150       183
  Other                                                                     1,605       646       392
                                                                          -------   -------   -------
     Total                                                                 27,406    25,007    21,416
                                                                          -------   -------   -------
EXPENSES
  Interest                                                                  7,374       371       425
  Amortization of goodwill                                                    796       856       908
  Salaries and employee benefits                                              764       780     2,028
  Service fees paid to subsidiaries                                         1,054       879     1,401
  Other noninterest expense                                                   949     1,564       855
                                                                          -------   -------    ------
     Total                                                                 10,937     4,450     5,617
                                                                          -------   -------    ------
Income before income taxes and equity in undistributed earnings of
  subsidiaries                                                             16,469    20,557    15,799
Income tax benefit                                                          3,195       809     1,501
Equity in undistributed earnings of subsidiaries - principally banks       13,932     8,048     8,470
                                                                          -------   -------    ------
NET INCOME                                                                $33,596   $29,414   $25,770
                                                                          =======   =======   =======
</TABLE>

STATEMENTS OF CASH FLOWS
CITIZENS BANKING CORPORATION (PARENT ONLY)

<TABLE>
<CAPTION>
                                                                           Year Ended December 31,
(in thousands)                                                           1995       1994      1993
- -----------------------------------------------------------------------------------------------------
<S>                                                                     <C>       <C>       <C>
OPERATING ACTIVITIES
  Net income                                                            $33,596   $29,414   $25,770
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Amortization of goodwill                                                796       856       908
    Equity in undistributed earnings of subsidiaries                    (13,932)   (8,048)   (8,470)
    Other                                                                  (967)    1,658      (326)
                                                                      ---------     -----     ------
     Net cash provided by operating activities                           19,493    23,880    17,882

INVESTING ACTIVITIES
  Net increase in interest-bearing deposit at subsidiary bank          (30,000)       ---       ---
  Net (increase) decrease in money market investments                      (33)     1,410     2,790
  Purchases of investment securities                                       ---    (18,646)   (3,043)
  Proceeds from maturities of investment securities                       5,146    16,748       328
  Net (increase) decrease in loans                                        5,000     (5,000)     ---
  Purchase of and capital contributions to subsidiaries                 (85,000)      ---    (2,996)
                                                                      ---------   --------   ------
     Net cash used by investing activities                             (104,887)   (5,488)   (2,921)
                                                                      ---------  --------  --------
FINANCING ACTIVITIES
  Proceeds from issuance of long-term debt                              115,000       ---       ---
  Principal reductions in long-term debt                                (19,072)   (4,450)   (2,600)
  Cash dividends paid                                                   (12,770)  (11,557)   (9,937)
  Proceeds from stock options exercised                                   2,237     1,602       828
  Shares acquired for retirement                                            ---    (3,986)   (3,254)
                                                                        --------  -------   ------- 
     Net cash provided (used) by financing activities                    85,395   (18,391)  (14,963)
                                                                        --------  -------   -------
Net increase (decrease) in cash                                               1         1        (2)
Cash at beginning of year                                                     4         3         5
                                                                        --------  -------   -------
Cash at end of year                                                     $     5   $     4    $    3
                                                                        ========  ========  =======
</TABLE>


                                      91
<PAGE>   38
              REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS


BOARD OF DIRECTORS CITIZENS BANKING CORPORATION

     We have audited the accompanying consolidated balance sheets of Citizens
Banking Corporation and subsidiaries as of December 31, 1995 and 1994, and the
related consolidated statements of income, changes in shareholders' equity, and
cash flows for each of the three years in the period ended December 31, 1995.
These financial statements are the responsibility of the Corporation's
management.  Our responsibility is to express an opinion on these financial
statements based on our audits.

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

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of Citizens
Banking Corporation and subsidiaries at December 31, 1995 and 1994, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1995, in conformity with generally
accepted accounting principles.


Ernst & Young LLP


Detroit, Michigan
January 18, 1996


                                      92
<PAGE>   39
     REPORT OF MANAGEMENT


MANAGEMENT'S RESPONSIBILITY FOR THE FINANCIAL STATEMENTS

     Management is responsible for the preparation of the consolidated
financial statements and all other financial information appearing in this
Annual Report.  The Consolidated Financial Statements have been prepared in
accordance with generally accepted accounting principles.

SYSTEM OF INTERNAL CONTROLS

     The Corporation maintains a system of internal controls designed to
provide reasonable assurance that assets are safe-guarded and that the
financial records are reliable for preparing Consolidated Financial Statements.
The selection and training of qualified personnel and the establishment and
communication of accounting and administrative policies and procedures are
elements of this control system.  The effectiveness of the internal control
system is monitored by a program of internal audit and by independent certified
public accountants ("independent auditors").

     Management recognizes that the cost of a system of internal controls
should not exceed the benefits derived and that there are inherent limitations
to be considered in the potential effectiveness of any system.  Management
believes the Corporation's system provides the appropriate balance between
costs of controls and the related benefits.

AUDIT COMMITTEE OF THE BOARD

     The Audit Committee of the Board of Directors, comprised entirely of
outside directors, recommends the independent auditors who are engaged upon
approval by the Board of Directors.  The committee meets regularly with the
internal auditor and the independent auditors to review timing and scope of
audits and review audit reports.  The internal auditor and the independent
auditors have free access to the Audit Committee.

INDEPENDENT AUDITORS

     The Consolidated Financial Statements in this Annual Report have been
audited by the Corporation's independent auditors, Ernst & Young LLP, for the
purpose of determining that the Consolidated Financial Statements are free of
material misstatement.  Their audit considered the Corporation's internal
control structure to the extent necessary to determine the scope of their
auditing procedures.


John W. Ennest                           Charles R. Weeks


John W. Ennest                           Charles R. Weeks
Vice Chairman,                           Chairman
Chief Financial Officer and Treasurer    and Chief Executive Officer


                                      93

<PAGE>   1
                                                                FORM 10-K
                                                                EXHIBIT 21




                               SUBSIDIARIES OF
                         CITIZENS BANKING CORPORATION


<TABLE>
<CAPTION>
                                                         Jurisdiction or
                                                        Incorporation of
                                                          Organization
                                                        ----------------
<S>                                                    <C>
Direct Bank Subsidiaries (all wholly owned)
     Citizens Commercial & Savings Bank                     Michigan       
     Grayling State Bank                                    Michigan       
     State Bank of Standish                                 Michigan       
     Second National Bank of Saginaw                   National Association
     Second National Bank of Bay City                  National Association
     Commercial National Bank of Berwyn                National Association
     National Bank of Royal Oak                        National Association
                                                                           
Indirect Nonbank Subsidiary                                                
  Citizens Commercial Leasing Corporation                   Michigan       
     (wholly owned by Citizens Commercial &
     Savings Bank)
</TABLE>



                                     94

<PAGE>   1


                                                                       FORM 10-K
                                                                      EXHIBIT 23





                      CONSENTS OF INDEPENDENT ACCOUNTANTS



We consent to the incorporation by reference in (1) the Registration Statement
(Form S-8 No. 33-28354 dated April 26, 1989), pertaining to the Citizens
Banking Corporation Amended and Restated Section 401(k) Plan; (2) the
Registration Statement (Form S-8 No. 33-10007 dated November 26, 1986)
pertaining to the Citizens Banking Corporation Stock Option Plan and the
Citizens Banking Corporation First Amended Stock Option Plan; (3) the
Registration Statement (Form S-8 No. 33-47686 dated May 5, 1992) pertaining to
the Citizens Banking Corporation Second Amended Stock Option Plan; and (4) the
Registration Statement (Form S-8 No. 33-61197 dated July 21, 1995) pertaining
to the Citizens Banking Corporation Stock Option Plan for Directors in the
related Prospectus of our report dated January 18, 1996, with respect to the
consolidated financial statements of Citizens Banking Corporation included in
the annual report (Form 10-K) for the year ended December 31, 1995.

We consent to the incorporation by reference in the Registration Statement
(Form S-8 No. 33-28354 dated April 26, 1989) pertaining to the Citizens Banking
Corporation Amended and Restated Section  401(k) Plan and in the related
Prospectus of our report dated February 23, 1996, with respect to the financial
statements and schedules of the Citizens Banking Corporation Amended and
Restated Section 401(k) Plan included in the annual report (Form 10-K) for the
year ended December 31, 1995.


Ernst & Young LLP


Detroit, Michigan
March 26, 1996



                                  95

<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                         172,754
<INT-BEARING-DEPOSITS>                              10
<FED-FUNDS-SOLD>                                50,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    570,912
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                      2,428,513
<ALLOWANCE>                                     34,771
<TOTAL-ASSETS>                               3,463,922
<DEPOSITS>                                   2,864,701
<SHORT-TERM>                                   146,024
<LIABILITIES-OTHER>                             50,600
<LONG-TERM>                                    105,411
                                0
                                          0
<COMMON>                                        91,480
<OTHER-SE>                                     205,706
<TOTAL-LIABILITIES-AND-EQUITY>               3,463,922
<INTEREST-LOAN>                                201,242
<INTEREST-INVEST>                               39,358
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                               240,600
<INTEREST-DEPOSIT>                              88,157
<INTEREST-EXPENSE>                             103,105
<INTEREST-INCOME-NET>                          137,495
<LOAN-LOSSES>                                    6,441
<SECURITIES-GAINS>                                 198
<EXPENSE-OTHER>                                121,087
<INCOME-PRETAX>                                 46,401
<INCOME-PRE-EXTRAORDINARY>                      33,596
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    33,596
<EPS-PRIMARY>                                     2.31
<EPS-DILUTED>                                     2.30
<YIELD-ACTUAL>                                    8.20
<LOANS-NON>                                     18,624
<LOANS-PAST>                                       432
<LOANS-TROUBLED>                                   494
<LOANS-PROBLEM>                                 10,827
<ALLOWANCE-OPEN>                                24,714
<CHARGE-OFFS>                                    7,921
<RECOVERIES>                                     4,302
<ALLOWANCE-CLOSE>                               34,771
<ALLOWANCE-DOMESTIC>                            26,777
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          7,994
        



</TABLE>

<PAGE>   1




                                                                       FORM 10-K
                                                                      EXHIBIT 99




                       SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C.  20549

                                   FORM 11-K

[x] ANNUAL REPORT PURSUANT TO SECTION 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 [FEE REQUIRED]

For the fiscal year end December 31, 1995

                                       OR

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

For the transition period from                             to
                              -----------------------------  ------------------

Commission file Number   0-10535
                      ------------

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

                          CITIZENS BANKING CORPORATION
                          AMENDED AND RESTATED SECTION
                                 401(k) PLAN

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

                          CITIZENS BANKING CORPORATION
                          One Citizens Banking Center
                            328 South Saginaw Street
                             Flint, Michigan  48502



                              REQUIRED INFORMATION



                                     97



<PAGE>   2
                             Financial Statements
                             and Other Financial Information

                             Citizens Banking Corporation Amended
                             and Restated Section 401(k) Plan

                             Years ended December 31, 1995, 1994 and 1993
                             with Report of Independent Auditors























                             [ERNST & YOUNG LLP]
                                     98
<PAGE>   3
                      Citizens Banking Corporation Amended
                        and Restated Section 401(k) Plan

                              Financial Statements
                        and Other Financial Information


                               December 31, 1995





                                    CONTENTS


        Report of Independent Auditors ...........................    100

        Financial Statements and Schedule

        Statement of Assets Available for Plan Benefits ..........    102
        Statement of Changes in Assets Available for Plan Benefits    104
        Notes to Financial Statements ............................    107
        Schedule of Assets Held for Investment ...................    112


        Other Financial Information

        Schedule of Reportable Transactions ......................    114






                                     99
<PAGE>   4

                       [ERNST & YOUNG LLP LETTERHEAD]



                         Report of Independent Auditors



Administrative Committee
Citizens Banking Corporation Amended
 and Restated Section 401(k) Plan


We have audited the accompanying statements of assets available for plan
benefits of the Citizens Banking Corporation Amended and Restated Section
401(k) Plan as of December 31, 1995 and 1994, and the related statements of
changes in assets available for plan benefits for each of the three years in
the period ended December 31, 1995 and the related schedule of assets held for
investment for the year ended December 31, 1995.  These financial statements
and schedule are the responsibility of the Plan's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the financial statements and schedule referred to above present
fairly, in all material respects, the assets available for plan benefits of the
Plan at December 31, 1995 and 1994, and the changes in its assets available for
plan benefits for each of the three years in the period ended December 31,
1995, in conformity with generally accepted accounting principles.  Further, it
is our opinion that the schedule referred to above presents fairly, in all
material respects, the information set forth therein for the year ended
December 31, 1995 in compliance with the applicable accounting regulations of
the Securities and Exchange Commission.


                                     100
<PAGE>   5

Our audits were made for the purpose of forming an opinion on the financial
statements taken as a whole.  The accompanying supplemental Schedule of
Reportable Transactions for the year ended December 31, 1995 is presented for
purposes of complying with the Department of Labor's Rules and Regulations for
Reporting and Disclosure under the Employee Retirement Income Security Act of
1974, and is not a required part of the financial statements.  The supplemental
schedule has been subjected to the auditing procedures applied in our audit of
the 1995 financial statements and, in our opinion, is fairly stated in all
material respects in relation to the 1995 financial statements taken as a
whole.


                                                ERNST & YOUNG LLP

February 22, 1996




                                    101
<PAGE>   6
                      Citizens Banking Corporation Amended
                        and Restated Section 401(k) Plan

                Statement of Assets Available for Plan Benefits

                               December 31, 1995


<TABLE>
<CAPTION>
                                                   401(K) PARTICIPANT - DIRECTED                     
                                                          INVESTMENT FUNDS                           
                                               -----------------------------------------------       
                                                                          CITIZENS                   
                                                  INTERMEDIATE            BANKING                    
                                                    INCOME     EQUITY  CORPORATION       BALANCED    
                                                     FUND      FUND       STOCK            FUND      
                                                -----------------------------------------------------
<S>                                            <C>           <C>          <C>           <C>                
ASSETS                                                                                               
Investments at fair value (cost--$49,340,204):                                                       
 Marketable:                                                                                         
    Common stocks:                                                                                   
       Citizens Banking Corporation                                        $30,038,813    $ 1,481,550
    Mutual funds                                $7,108,817   $12,880,201                   13,827,847
    U.S. Government securities                     911,250                                     51,378
    Corporate bonds and notes                                                                  38,508
    Money market account                           210,013        58,765       134,285      1,454,869
                                               ------------------------------------------------------
Total investments                                8,230,080    12,938,966    30,173,098     16,859,152
Receivables:                                                                                         
 Loans to participants                                                                               
 Accrued income                                     54,601        64,425           312        250,315
                                               ------------------------------------------------------
                                                    54,601        64,425           312        250,315
Cash                                                 9,346        16,949        45,558          8,202
                                               ------------------------------------------------------
Assets available for plan benefits              $8,294,027   $13,020,340   $30,218,968    $17,112,669
                                               ======================================================
                                                                                                    
<CAPTION>

                                                       401(K) PARTICIPANT - DIRECTED           
                                                             INVESTMENT FUNDS                  
                                               ------------------------------------------------
                                                                                               
                                                       MONEY                                   
                                                       MARKET      PARTICIPANT                 
                                                        FUND        LOAN FUND       TOTAL      
                                               ------------------------------------------------
                                                                                               
                                                                                               
<S>                                            <C>                             <C>             
ASSETS                                                                                         
Investments at fair value (cost--$49,340,204):                                                 
 Marketable:                                                                                   
    Common stocks:                                                                             
       Citizens Banking Corporation                                              $  31,520,363 
    Mutual funds                                                                    33,816,866 
    U.S. Government securities                                                         962,627 
    Corporate bonds and notes                                                           38,508 
    Money market account                        $  472,788                           2,330,720 
                                               ------------------------------------------------
Total investments                                  472,788                          68,669,084 
Receivables:                                                                                   
 Loans to participants                                           $ 3,344,257         3,344,257 
 Accrued income                                      2,155                             371,808 
                                               ------------------------------------------------
                                                     2,155         3,344,257         3,716,065 
Cash                                                 1,395                              81,450 
                                               ------------------------------------------------
Assets available for plan benefits              $  476,338       $ 3,344,257    $   72,466,599 
                                               ================================================

</TABLE>         

See accompanying notes.



                                      102
<PAGE>   7
                      Citizens Banking Corporation Amended
                        and Restated Section 401(k) Plan

                Statement of Assets Available for Plan Benefits

                               December 31, 1994


<TABLE>
<CAPTION>
                                                             401(K) PARTICIPANT - DIRECTED
                                                                     INVESTMENT FUNDS
                                                 ----------------------------------------------------------
                                                                          CITIZENS
                                                  INTERMEDIATE            BANKING                  MONEY
                                                     INCOME     EQUITY   CORPORATION   BALANCED    MARKET   PARTICIPANT
                                                      FUND       FUND       STOCK        FUND       FUND     LOAN FUND     TOTAL
                                                 ----------------------------------------------------------------------------------
<S>                                              <C>          <C>         <C>         <C>         <C>        <C>        <C>
ASSETS
Investments at fair value (cost--$43,750,621):
 Marketable:
    Common stocks:
       Domestic:
         Citizens Banking Corporation                                     $25,841,993 $ 1,381,950                       $27,223,943
         Other                                                                          2,143,260                         2,143,260
         Foreign                                                                           85,268                            85,268
    Mutual funds                                 $4,252,022   $8,860,626               10,580,492                        23,693,140
    U.S. Government securities                    1,880,882                                80,637                         1,961,519
    Corporate bonds and notes                       499,965                                50,749                           550,714
    Money market account                            911,644       97,929      119,815     794,983 $234,195                2,158,566
    Commerical paper                                                                       50,000                            50,000
                                                 ----------------------------------------------------------------------------------
Total investments                                 7,544,513    8,958,555   25,961,808  15,167,339  234,195               57,866,410
Receivables:
 Loans to participants                                                                                       $3,285,617   3,285,617
 Accrued income                                      78,074      118,750          489     167,016    1,087                  365,416
 Other receivables                                    2,669        3,585        9,642       1,810      168                   17,874
                                                 ----------------------------------------------------------------------------------
                                                     80,743      122,335       10,131     168,826    1,255    3,285,617   3,668,907
Cash                                                 11,410      (11,409)        (666)   (101,118)                         (101,783)
                                                 ----------------------------------------------------------------------------------
Assets available for plan benefits               $7,636,666   $9,069,481  $25,971,273 $15,235,047 $235,450   $3,285,617 $61,433,534
                                                 ==================================================================================
</TABLE>

See accompanying notes.



                                       103
<PAGE>   8
                      Citizens Banking Corporation Amended
                        and Restated Section 401(k) Plan

           Statement of Changes in Assets Available for Plan Benefits

                          Year ended December 31, 1995


<TABLE>
<CAPTION>
                                                            401(K) PARTICIPANT - DIRECTED
                                                                   INVESTMENT FUNDS
                                           -----------------------------------------------------------
                                                                       CITIZENS
                                           INTERMEDIATE                BANKING                  MONEY
                                              INCOME      EQUITY     CORPORATION   BALANCED     MARKET   PARTICIPANT
                                               FUND        FUND         STOCK        FUND        FUND     LOAN FUND        TOTAL
                                           -----------------------------------------------------------------------------------------
<S>                                        <C>        <C>            <C>          <C>           <C>       <C>           <C>
ADDITIONS
Investment income:
 Dividends:
   Citizens Banking Corporation                                      $   862,527  $    44,820                           $   862,527
Other                                      $  344,448 $   1,023,703                   931,796                             2,344,767
 Interest income                              122,597         6,004        9,779       40,373   $ 17,856  $  277,975        474,584
                                           -----------------------------------------------------------------------------------------
Total investment income                       467,045     1,029,707      872,306    1,016,989     17,856     277,975      3,681,878
Contributions:
 Employer                                     258,391      438,912       829,509      187,379     31,335                  1,745,526
 Employee                                     435,127      828,556     1,679,571      425,983     64,759      43,260      3,477,256
                                           -----------------------------------------------------------------------------------------
                                              693,518    1,267,468     2,509,080      613,362     96,094      43,260      5,222,782
                                           -----------------------------------------------------------------------------------------
                                            1,160,563    2,291,175     3,381,386    1,630,351    113,950     321,235      8,904,660
DEDUCTIONS
Benefit payments to participants             (566,942)    (731,615)   (1,541,002)    (978,682)   (67,543)                (3,885,784)
Other                                                                                                                             -
Transfers (net)                              (373,458)     524,924       480,169     (563,521)   194,481    (262,595)             -
                                           -----------------------------------------------------------------------------------------
                                              220,163    2,090,484     2,320,553       88,148    240,888      58,640      5,018,876
Net realized and unrealized appreciation
  (depreciation) in fair value of 
   investments:
    Realized                                   (5,094)         163       (19,539)     825,568                               801,098
    Unrealized                                442,292    1,860,212     1,946,681      963,906                             5,213,091
                                           -----------------------------------------------------------------------------------------
                                              437,198    1,860,375     1,927,142    1,789,474                             6,014,189
                                           -----------------------------------------------------------------------------------------
Net increase                                  657,361    3,950,859     4,247,695    1,877,622    240,888      58,640     11,033,065
Assets available for plan benefits
  at beginning of year                      7,636,666    9,069,481    25,971,273   15,235,047    235,450   3,285,617     61,433,534
                                           -----------------------------------------------------------------------------------------
Assets available for plan benefits
  at end of year                           $8,294,027  $13,020,340   $30,218,968  $17,112,669   $476,338  $3,344,257    $72,466,599
                                           ========================================================================================
</TABLE>

See accompanying notes.



                                     104
<PAGE>   9
<TABLE>
<CAPTION>                                                                                                                         
          
          
                                                                   Citizens Banking Corporation Amended                
                                                                     and Restated Section 401(k) Plan                  
                                                                                                                       
                                                        Statement of Changes in Assets Available for Plan Benefits     
                                                                                                                       
                                                                       Year ended December 31, 1994                    

                                                              401(K) PARTICIPANT - DIRECTED INVESTMENT FUNDS           
                                               -------------------------------------------------------------
                                                                                  CITIZENS              
                                                 INTERMEDIATE                     BANKING               
                                                    INCOME       EQUITY         CORPORATION    BALANCED 
                                                     FUND         FUND             STOCK         FUND   
                                               -------------------------------------------------------------
<S>                                             <C>              <C>            <C>            <C>      
ADDITIONS                                                                                                                         
Investment income:                                                                                                                
 Dividends:                                                                                                                       
   Citizens Banking Corporation                                                 $   732,805     $     40,836                  
     Other                                     $   172,499       $   514,282                         567,159       
 Interest income                                   275,943             4,696          6,412           47,838    
                                               -------------------------------------------------------------
Total investment income                            448,442           518,978        739,217          655,833  
Contributions:                                                                                               
 Employer                                          287,921           361,659        644,404          150,437  
Employee                                           469,480           690,692      1,212,503          310,799  
                                               -------------------------------------------------------------
                                                   757,401         1,052,351      1,856,907          461,236  
                                               -------------------------------------------------------------
                                                 1,205,843         1,571,329      2,596,124        1,117,069 
DEDUCTIONS                                                                                                   
Benefit payments to participants                (1,196,578)         (593,605)    (2,047,184)      (1,854,565)
Other                                                                                                        
Transfers (net)                                   (557,316)          224,284        591,424         (510,535)
                                               -------------------------------------------------------------
                                                  (548,051)        1,202,008      1,140,364       (1,248,031)
Net realized and unrealized appreciation                                                                     
 (depreciation) in fair value of investments:                                                                
    Realized                                                          12,834       (115,797)         305,838 
    Unrealized                                     (288,458)        (427,383)     2,566,954         (881,146)
                                               -------------------------------------------------------------
                                                   (288,458)        (414,549)     2,451,157         (575,308)
                                               -------------------------------------------------------------
Net increase (decrease)                            (836,509)         787,459      3,591,521       (1,823,339)
Assets available for plan benefits                                                                           
 at beginning of year                             8,473,175        8,282,022     22,379,752       17,058,386 
                                               -------------------------------------------------------------
Assets available for plan benefits                                                                           
 at end of year                                $  7,636,666      $ 9,069,481    $25,971,273     $ 15,235,047 
                                               =============================================================





<CAPTION>
            
                                                  MONEY
                                                 MARKET          PARTICIPANT
                                                  FUND            LOAN FUND        TOTAL
                                               --------------------------------------------
<S>                                             <C>              <C>            <C>      
ADDITIONS
Investment income:
 Dividends:
   Citizens Banking Corporation                                                 $   773,641
     Other                                                                        1,253,940
 Interest income                                $   5,330       $  257,685          597,904
                                               --------------------------------------------
Total investment income                             5,330          257,685        2,625,485
Contributions:
 Employer                                           8,226                         1,452,647
Employee                                           16,408                         2,699,882
                                               --------------------------------------------
                                                   24,634                         4,152,529
                                               --------------------------------------------
                                                   29,964          257,685        6,778,014
DEDUCTIONS
Benefit payments to participants                     (733)         (24,901)      (5,717,566)
Other                                                             (128,102)        (128,102)
Transfers (net)                                   153,521           98,622                -
                                               --------------------------------------------
                                                  182,752          203,304          932,346
Net realized and unrealized appreciation
 (depreciation) in fair value of investments:
    Realized                                                                        202,875
Unrealized                                                                          969,967
                                               --------------------------------------------
                                                                                  1,172,842
                                               --------------------------------------------
Net increase (decrease)                           182,752          203,304        2,105,188
Assets available for plan benefits
 at beginning of year                              52,698        3,082,313       59,328,346
                                               --------------------------------------------
Assets available for plan benefits
 at end of year                                 $ 234,450       $3,285,617      $61,433,534
                                               ============================================



See accompanying notes.
</TABLE>



                                     105
<PAGE>   10
                                       
                     Citizens Banking Corporation Amended
                       and Restated Section 401(k) Plan
          Statement of Changes in Assets Available for Plan Benefits
                         Year ended December 31, 1993

<TABLE>
<CAPTION>  

                                                                           401(K) PARTICIPANT - DIRECTED                  
                                                                                  INVESTMENT FUNDS                        
                                        -------------------------------------------------------------------------------------------
                                                                                 CITIZENS                                       
                                        INTERMEDIATE                              BANKING                               MONEY 
                                           INCOME           EQUITY              CORPORATION             BALANCED       MARKET 
                                            FUND             FUND                  STOCK                  FUND          FUND 
                                        -------------------------------------------------------------------------------------------
<S>                                     <C>                 <C>                   <C>                   <C>             <C>
ADDITIONS
Investment income:
 Dividends:
   Citizens Banking Corporation                                                   $   618,519           $    37,101              
   Other                                $     5,891         $  670,781                                      470,548              
 Interest income                            564,557              4,847                  6,257               608,185     $   387   
                                        -------------------------------------------------------------------------------------------
Total investment income                     570,448            675,628                624,776             1,115,834         387   
Contributions:                                                                                                                    
 Employer                                   373,569            335,082                517,944               129,518         573   
 Employee                                   611,270            614,319                931,765               259,749         762   
                                        -------------------------------------------------------------------------------------------
                                            984,839            949,401              1,449,709               389,267       1,335   
                                        -------------------------------------------------------------------------------------------
                                          1,555,287          1,625,029              2,074,485             1,505,101       1,722   
DEDUCTIONS                                                                                                                        
Benefit payments to participants         (1,533,129)          (594,056)            (1,067,022)           (2,464,760)              
Other                                                                                                                             
Transfers (net)                            (894,117)           504,544                820,303             1,922,663      50,976   
                                        -------------------------------------------------------------------------------------------
                                           (871,959)         1,535,517              1,827,766               963,004      52,698   
Net realized and unrealized                                                                                                       
  appreciation (depreciation) in                                                                                                    
  fair value of investments:                                                                                                        
    Realized                                (11,907)           290,111                 39,928             1,641,639               
    Unrealized                                6,396            280,447              4,664,481              (892,221)              
                                        -------------------------------------------------------------------------------------------
                                             (5,511)           570,558              4,704,409               749,418               
                                        -------------------------------------------------------------------------------------------
Net increase (decrease)                    (877,470)         2,105,075              6,532,175             1,712,422      52,698   
Assets available for plan                                                                                                         
  benefits at beginning of year           9,350,645          6,175,947             15,847,577            15,345,964           -   
                                        -------------------------------------------------------------------------------------------
Assets available for plan                                                                                                         
  benefits at end of year               $ 8,473,175         $8,282,022            $22,379,752           $17,058,386     $52,698   
                                        ===========================================================================================



<CAPTION>
                                            CNBB                                              
                                           PROFIT                                             
                                           SHARING             PARTICIPANT                    
                                             FUND                 LOAN FUND            TOTAL  
                                        ------------------------------------------------------
<S>                                     <C>                 <C>                   <C>         
ADDITIONS                                                                                     
Investment income:                                                                            
 Dividends:                                                                                   
   Citizens Banking Corporation                                                   $    655,620
     Other                              $    29,903                                  1,177,123
 Interest income                             38,527         $   227,622              1,450,382
                                        ------------------------------------------------------
Total investment income                      68,430             227,622              3,283,125
Contributions:                                                                                
 Employer                                                                            1,356,686
 Employee                                                                            2,417,865
                                        ------------------------------------------------------
                                                                                     3,774,551
                                        ------------------------------------------------------
                                             68,430             227,622              7,057,676
DEDUCTIONS                                                                                    
Benefit payments to participants            (26,740)            (34,289)            (5,719,996
Other                                                          (126,183)              (126,183
Transfers (net)                          (2,482,610)             78,241                      -
                                        ------------------------------------------------------
                                         (2,440,920)            145,391              1,211,497
Net realized and unrealized                                                                   
  appreciation (depreciation) in                                                              
  fair value of investments:                                                                  
    Realized                                 (3,250)                                 1,956,521
    Unrealized                             (259,625)                                 3,799,478
                                        ------------------------------------------------------
                                           (262,875)                                 5,755,999
                                        ------------------------------------------------------
Net increase (decrease)                  (2,703,795)            145,391              6,967,496
Assets available for plan                                                                     
  benefits at beginning of year           2,703,795           2,936,922             52,360,850
                                        ------------------------------------------------------
Assets available for plan                                                                     
  benefits at end of year               $         -         $ 3,082,313           $ 59,328,346
                                        ======================================================
</TABLE>

See accompanying notes.

                                     106
<PAGE>   11
                      Citizens Banking Corporation Amended
                        and Restated Section 401(k) Plan

                         Notes to Financial Statements

                               December 31, 1995



1.  SIGNIFICANT ACCOUNTING POLICIES

VALUATION OF INVESTMENTS

Marketable investments are stated at aggregate fair value.  Securities traded
on a national securities exchange are valued at the last reported sales price
on the last business day of the Plan year.  Investments traded in the
over-the-counter market and listed securities for which no sale was reported on
that date are valued at the average of the last reported bid and ask prices.

Loans to participants represent qualifying interest-bearing loans from
individual accounts that are valued at the amount of outstanding principal.

Unrealized appreciation or depreciation in the aggregate fair value of
investments represents the change in the difference between aggregate fair
value and the cost of investments.  The realized gain or loss on sale of
investments is the difference between the proceeds received and the specific
cost of investments sold.  Such amounts are different than the related amounts
reported on Form 5500 which are computed as the difference between the proceeds
received and the fair value at the beginning of the year as prescribed by the
Department of Labor regulations.

USE OF ESTIMATES

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions     
that affect the amounts reported in the financial statements and accompanying
notes.  Actual results could differ from those estimates.


                                     107

<PAGE>   12
                      Citizens Banking Corporation Amended
                        and Restated Section 401(k) Plan

                   Notes to Financial Statements (continued)


2.   DESCRIPTION OF THE PLAN


The Citizens Banking Corporation Amended and Restated Section 401(k) Plan
(Plan) is a defined contribution plan which includes a 401(k) salary deferral
feature.  The Plan covers substantially all employees of Citizens Banking
Corporation (Corporation) and its banking subsidiaries including salaried
employees and hourly employees with over 1,000 hours of credited service.  At
December 31, 1995 there were 1637 participants in the Plan.  Participants may
contribute on a before-tax basis up to 15% of their annual base compensation
(not to exceed $9,240 for 1995) and on an after-tax basis up to 10% of their
base compensation.  Participants may direct their contributions into either an
intermediate income, equity, balanced, money market or Citizens Banking
Corporation stock fund and may elect to change the percentage directed to each
fund quarterly.  During 1993, the fixed income fund was renamed the
intermediate income fund and a new fund, the money market fund was opened.
Participants were subsequently allowed to direct contributions into each of
these funds.  Furthermore, on October 1, 1993, the assets of the CNBB profit
sharing fund were transferred to the balanced fund.  All participant
contributions are fully vested.

Under the Plan, the participating subsidiaries can also make employer matching
cont ributions of 100% on the first 3% and 50% on the next 3% of a
participant's   base compensation (excluding bonuses, overtime and fringe
benefits actually paid for the year) such that the maximum employer matching
contributions for any such participant will be 4.5% of a participant's base
compensation.  In addition, a retiree medical savings account was established
for each participant.  One third of the employer matching contribution is
automatically directed into this account.  Employees may not borrow against any
monies residing in the account.  These matching contributions are fully vested
after three years of service or upon normal or early retirement, death or
disability. All administrative costs of the plan are paid by the Corporation.

The Corporation has the right under the Plan to discontinue such annual
contributions.  Citizens Banking Corporation has the right to terminate the
Plan at any time.  In the event of a termination of the Plan, the net assets of
the Plan are to be set aside for the payment of vested benefits.


                                     108

<PAGE>   13

                      Citizens Banking Corporation Amended
                        and Restated Section 401(k) Plan

                   Notes to Financial Statements (continued)



3.   INVESTMENTS


The Plan's investments are administered by the Citizens Commercial & Savings
Bank Trust Department.  During each of the three years in the period ended
December 31, 1995, the Plan's investments (including investment bought, sold as
well as held during the year) appreciated (depreciated) in fair value by
$6,014,189, $1,172,842, and $5,755,999 as follows:

<TABLE>
<CAPTION>
                                    NET APPRECIATION
                                     (DEPRECIATION)     FAIR VALUE
                                      IN FAIR VALUE      AT END     COST AT END
                                       DURING YEAR      OF YEAR      OF YEAR
                                    -------------------------------------------
   <S>                                  <C>         <C>          <C>
   YEAR ENDED DECEMBER 31, 1995
   Fair value as determined by quoted
   market price:
      Common stocks:
        Domestic:
          Citizens Banking Corporation  $2,026,742  $31,520,363  $14,899,489
          Other                            649,235
       Mutual funds                      3,304,475   33,816,866   31,065,247
       U.S. Government securities           29,690      962,627    1,006,240
       Corporate bonds and notes             4,047       38,508       38,508
       Money market account                     --    2,330,720    2,330,720
                                        ------------------------------------
                                        $6,014,189  $68,669,084  $49,340,204
                                        ====================================
YEAR ENDED DECEMBER 31, 1994
Fair value as determined by quoted
market price:
    Common stocks:
     Domestic:
       Citizens Banking Corporation     $2,588,106  $27,223,943  $12,649,351
       Other                              (166,422)   2,143,260    2,174,102
       Foreign                                 275       85,268       84,993
     Mutual funds                       (1,145,864)  23,693,140   24,038,114
     U.S. Government securities            (89,897)   1,961,519    2,041,609
     Corporate bonds and notes             (13,356)     550,714      553,886
     Money market account                       --    2,158,566    2,158,566
     Commercial paper                           --       50,000       50,000
                                        ------------------------------------
                                        $1,172,842  $57,866,410  $43,750,621
                                        ====================================

</TABLE>

                                     109
<PAGE>   14

                      Citizens Banking Corporation Amended
                        and Restated Section 401(k) Plan

                   Notes to Financial Statements (continued)



3.  INVESTMENTS (CONTINUED)


<TABLE>
<CAPTION>
                                       NET APPRECIATION
                                        (DEPRECIATION)  FAIR VALUE
                                        IN FAIR VALUE     AT END    COST AT END
                                         DURING YEAR     OF YEAR      OF YEAR
                                       ----------------------------------------
<S>                                     <C>             <C>          <C>
    YEAR ENDED DECEMBER 31, 1993
    Fair value as determined by quoted
    market price:
        Common stocks:
          Citizens Banking Corporation   $ 4,990,759  $23,499,150  $11,628,461
          Other                              677,213   23,034,682   21,776,539
        U.S. Government securities            43,871    2,078,396    2,068,908
        Corporate bonds and notes             44,156      693,034      685,532
        Money market account                      --    2,619,837    2,619,837
                                         -------------------------------------
                                           5,755,999   51,925,099   38,779,277
      Fair value determined by the Plan
      Administration Committee:
           Insurance contract                     --    4,007,083    4,007,083
                                         -------------------------------------
                                         $ 5,755,999  $55,932,182  $42,786,360
                                         =====================================

<CAPTION>
                                                   YEAR ENDED DECEMBER 31
                                         -------------------------------------
                                            1995          1994         1993
                                         -------------------------------------
<S>                                     <C>             <C>          <C>

        Realized gain:
         Proceeds on disposition         $30,489,733  $38,837,787  $60,635,798
         Cost                             29,688,635   38,634,912   58,679,277
                                         -------------------------------------
                                             801,098      202,875    1,956,521
         Unrealized gain                   5,213,091      969,967    3,799,478
                                         -------------------------------------
                                         $ 6,014,189  $ 1,172,842  $ 5,755,999
                                         =====================================

</TABLE>

                                     110
<PAGE>   15

                      Citizens Banking Corporation Amended
                        and Restated Section 401(k) Plan

                   Notes to Financial Statements (continued)





3.  INVESTMENTS (CONTINUED)

The fair value of individual investments that represent 5% or more of the
plan's assets are as follows:

<TABLE>
                                                          DECEMBER 31
                                                      1995           1994
                                                   -------------------------
<S>                                                <C>            <C>
Citizens Banking Corporation, 1,059,508 and 
  981,043 shares of common stock in 1995 and 
  1994, respectively                               $31,520,363    $27,223,943

Frank Russell Quantitative Equity                    3,731,203

Frank Russell Diversified Equity                     3,721,086

Golden Oak FDS Intermediate Income Fund             12,622,801      9,365,103

Harbor International Fund                            5,363,484      4,046,439
</TABLE>


During 1993, the Plan began investing certain fund assets in the Golden Oak
series of mutual funds.  Citizens Commercial & Savings Bank, a subsidiary of
Citizens Banking Corporation, serves as the investment advisor to these funds.
The mutual fund portfolios were established pursuant to the provisions of the
Investment Company Act of 1940.  Investments within these portfolios were made
in accordance with the applicable Department of Labor rules and regulations
concerning the investment of qualified plan assets into mutual funds wherein
the investment advisor to the portfolio is a party-in-interest with respect to
the plan.

4.   INCOME TAX STATUS


The Internal Revenue Service ruled August 2, 1995 that the Plan qualifies under
Section 401(a) of the Internal Revenue Code (IRC) and, therefore, the related
trust is not subject to tax under present income tax law.  Once qualified, the
Plan is required to operate in conformity with the IRC to maintain its
qualification.  The Administrative Committee is not aware of any course of
action or series of events that have occurred that might adversely affect the
Plan's qualified status.

5.   BENEFIT PAYABLE


Assets available for plan benefits include amounts allocated for approved
distributions.  Such balances amounted to $1,830,003 and $506,835 at December
31, 1995 and 1994, respectively.  The accompanying statement of assets
available for plan benefits as of December 31, 1995 and 1994 has been 
restated to eliminate the liability for such distribution.  Previously, such
account balances were shown as liabilities  of the Plan.  Such amounts are
shown as a liability on the Plan's Form 5500.



                                     111
<PAGE>   16
                     Citizens Banking Corporation Amended
                       and Restated Section 401(k) Plan

                    Schedule of Assets Held for Investment

                               December 31, 1995
                                       

                                                
<TABLE>
<CAPTION>



                                                DESCRIPTION OF INVESTMENT INCLUDING
      IDENTIFY OF ISSUE, BORROWER,               MATURITY DATE, RATE OF INTEREST,
         LESSOR OR SIMILAR PARTY                 COLLATERAL, PAR OR MATURITY VALUE              COST            FAIR VALUE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                             <C>                                     <C>                     <C>
MARKETABLE
Common stocks:
  Citizens Banking Corp.*                               1,059,508 shares                $14,899,489             $31,520,363
                                                                                        -----------------------------------
Total common stock (46% of net assets)                                                   14,899,489              31,520,363

Mutual Funds:
  Golden Oak Diversified Growth Funds*                     115,632 units                  1,161,037               1,141,287
  Golden Oak Intermediate Income Fund*                   1,247,312 units                 12,444,216              12,622,801
  Columbia Special Fund Income                              27,886 units                    607,037                 597,886 
  Harbor International Fund                                192,654 units                  4,178,795               5,636,484 
  Harbor Capital Appreciation Fund                          54,101 units                  1,250,000               1,227,560 
  Heartland Value Fund                                      11,839 units                    345,000                 330,911 
  MAS Funds Value Portfolio                                 93,326 units                  1,328,000               1,290,704 
  Frank Russell Quantitative Fund                          121,300 units                  3,057,394               3,731,203 
  Frank Russell Diversified Fund                            96,326 units                  3,359,861               3,731,203 
  Frank Russell Special Growth Fund                         56,685 units                  1,818,868               2,220,353 
  Scudder Investment Trust Growth & Income                  62,953 units                  1,278,000               1,273,533
  Twentieth Century Investors Ultra Fund                    11,339 units                    237,040                 296,057  
                                                                                        -----------------------------------
Total Mutual Funds (49.2% of net assets)                                                 31,065,247              33,816,866
                                                                                                                  
</TABLE>
                                      112
<PAGE>   17



                      Citizens Banking Corporation Amended
                        and Restated Section 401(k) Plan

               Schedule of Assets Held for Investment (continued)



<TABLE>
<CAPTION>

                                       DESCRIPTION OF INVESTMENT INCLUDING
  IDENTITY OF ISSUE, BORROWER,           MATURITY DATE, RATE OF INTEREST,
LESSOR OR SIMILAR PARTY                 COLLATERAL, PAR OR MATURITY VALUE             COST            FAIR VALUE   
- -----------------------------------------------------------------------------------------------------------------  
<S>                                       <C>                                    <C>              <C>              
MARKETABLE (CONTINUED)                                                                                             
U.S. Government Securities:                                                                                        
  Federal National Mortgage Association   $49,944 principal amount, 9.131%,                                        
                                            due June 1, 2019                     $    50,412      $    51,377      
U.S. Treasury Note                        $900,000 principal amount, 7.25%,                                        
                                            due August 31, 1996                      955,828          911,250      
                                                                                 ----------------------------
Total U.S. Government Securities                                                                                   
(14% of net assets)                                                                1,006,240          962,627      
Corporate Bonds and Notes:                                                                                         
     Money Store FHA Title                $38,508 principal amount, 8.45%,                                         
                                            due April 20, 2007                        38,508           38,508      
                                                                                 ----------------------------
Total Corporate Bonds and Notes                                                                                    
(.05% of net assets)                                                                  38,508           38,508      
                                                                                                                   
Money Market Accounts:                                                                                             
  Golden Oak Prime Obligation Class A                                                                              
    (3.4% of net assets)                  $2,330,720 principal amount              2,330,720        2,330,720      
                                                                                 ----------------------------
Total Investments                                                                $49,340,204      $68,669,084      
                                                                                 ============================

</TABLE>


*Party-in-interest to the Plan.

See accompanying notes
                                     113

<PAGE>   18


                         OTHER FINANCIAL INFORMATION






                                     114
<PAGE>   19



                      Citizens Banking Corporation Amended
                        and Restated Section 401(k) Plan

                      Schedule of Reportable Transactions

                          Year ended December 31, 1995




<TABLE>
<CAPTION>                                                          
                                                                                                               CURRENT
                                                                                                               VALUE OF
                                                                                                               ASSET ON
                                                                      PURCHASE   SELLING          COST       TRANSACTION    NET
  IDENTITY OF PARTY INVOLVED         DESCRIPTION OF ASSET              PRICE      PRICE         OF ASSET         DATE      (LOSS)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>  <C>                          <C>                                <C>         <C>           <C>            <C>          <C>
iii) A series of transactions                                            
      with respect to the same                                           
      issue which amount in the                                          
      aggregate to more than 5%                                          
      of the current value of                                            
      total plan assets:                                                 
         Citizens Banking         115 purchases, 163,273 shares                                                                     
          Corporation                 purchased                      $4,651,402  $         -   $ 4,651,402    $ 4,651,402           
                                   62 sales, 58,495 shares sold                    1,604,837     1,623,812      1,604,837  $(18,975)
                                                                         
                                                                         
         Golden Oak FDS                                                  
          Intermediate              9 purchases, 305,874 units                                                           
           Income                     purchased                       2,970,350            -     2,970,350      2,970,350
            Fund                    3 sales, 51,680 units sold                   $    16,000       536,074        516,000   (20,074)
                                                                         
                                                                         
         Golden Oak FDS                                                  
           Prime Obligation       630 purchases, 17,410,695 units        
                                      purchased                      17,410,695            -    17,410,695     17,410,695   
            Money Market--                                               
             Class A              202 sales, 17,238,541 units sold                17,238,541    17,238,541     17,238,541
</TABLE>      



Commssions and fees related to purchases and sales of investments
are included in the cost of the investment or proceeds from the sale.

There were no transactions reportable under categories  i) ii) or iv).



                                     115


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission