NEWMIL BANCORP INC
10-K, 1995-09-27
STATE COMMERCIAL BANKS
Previous: PREMIER STATE MUNICIPAL BOND FUND, 497, 1995-09-27
Next: EMPIRE STATE MUNICIPAL EXEMPT TRUST GUARANTEED SERIES 31, 485BPOS, 1995-09-27



                  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 June 30, 1995
[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

                    Commission file number 0-16455
                         NEWMIL BANCORP, INC.
        (Exact name of registrant as specified in its charter)
                Delaware                      06-1186389
      (State or other jurisdiction         (I.R.S. Employer
    of incorporation or organization)     Identification No.)
     19 Main Street, New Milford, CT             06776
(Address of principal executive offices)      (Zip code)
                            (203) 354-4411
         (Registrant's telephone number, including area code)

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

                Common Stock, par value  $.50 per share
                           (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.  Yes X No  

Indicated 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 amendments to this Form 10-K  [  ]

The aggregate market value of the voting stock held by non-affiliates of
the registrant, based on the average bid and asked prices of such stock,
as of September 1, 1995, is $29,765,985.  The number of shares of Common
Stock outstanding as of September 1, 1995, is 4,492,979.

                  DOCUMENTS INCORPORATED BY REFERENCE

Portions of the registrant's definitive Proxy Statement dated September
20, 1995 for the 1995 Annual Meeting of Shareholders are incorporated by
reference into Part III (Items 10, 11, 12 and 13).

                           TABLE OF CONTENTS
                                                                  Page
                                PART I

Item 1.   BUSINESS. . . . . . . . . . . . . . . . . . . . . . . . .  3

Item 2.   PROPERTIES. . . . . . . . . . . . . . . . . . . . . . . . 14

Item 3.   LEGAL PROCEEDINGS . . . . . . . . . . . . . . . . . . . . 15

Item 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS . . . 15

                                PART II

Item 5.   MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
          STOCKHOLDER MATTERS . . . . . . . . . . . . . . . . . . . 16

Item 6.   SELECTED FINANCIAL DATA . . . . . . . . . . . . . . . . . 16

Item 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS . . . . . . . . . . . 18

Item 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA . . . . . . . 39

Item 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
          ACCOUNTING AND FINANCIAL DISCLOSURE . . . . . . . . . . . 68

                               PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT. . . . 69

Item 11.  EXECUTIVE COMPENSATION. . . . . . . . . . . . . . . . . . 69

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
          AND MANAGEMENT. . . . . . . . . . . . . . . . . . . . . . 69

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS. . . . . . 69

                                PART IV

Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS
          ON FORM 8-K . . . . . . . . . . . . . . . . . . . . . . . 70


                                 PART I

Item 1.   BUSINESS

The Company and the Bank

NewMil Bancorp, Inc., (the "Company"), a Delaware corporation, is the
registered bank holding company for New Milford Savings Bank ("the
Bank"), a wholly-owned subsidiary.  The Company's activity is currently
limited to the holding of the Bank's outstanding capital stock and the
Bank is the Company's only subsidiary and its primary investment.  The
net income of the Company is presently derived from the business of the
Bank.  Future establishment or acquisition of subsidiaries by the
Company is possible.  Nevertheless, it is expected that the Bank will
account for most of the Company's net income in the foreseeable future. 
The Bank is a Connecticut-chartered and Federal Deposit Insurance
Corporation (the "FDIC") insured savings bank headquartered in New
Milford, Connecticut.

Banking Services

The Bank's principal business consists of attracting deposits from the
public and using such deposits, with other funds, to make various types
of loans and investments.  The Bank offers both consumer and commercial
deposit accounts, including checking accounts, interest bearing "NOW"
accounts, money market accounts, certificates of deposit, savings
accounts and Individual Retirement Accounts.  The Bank offers 24-Hour
banking through automated teller machines in seven branches.

The Bank offers a broad range of mortgage and consumer loans to the
residents of its service area including residential mortgages, home
equity credit lines and loans, installment loans and collateral loans. 
The Bank offers a broad range of mortgage and commercial loans to the
companies and small businesses of its service area including lines of
credit, term loans, Small Business Administration lending, commercial
real estate mortgages, and construction and development mortgages.  In
addition, the Bank offers services including money orders, travelers'
checks and safe deposit boxes.  Although empowered, the Bank is not
currently offering trust services.

Market Area

The Bank conducts its business through 12 offices located throughout its
service area, principally Litchfield County and northern Fairfield
County.  The Bank's service area, which has a population of
approximately 70,000, enjoys a balance of manufacturing, trade, and
service employment and is home to a number of Fortune 500 companies. 
Although the Bank's primary market area is Litchfield and northern
Fairfield counties, the Bank does have depositors and borrowers that
live outside of these areas.  

Connecticut adopted legislation in 1990 which effectively provides for
full interstate banking effective immediately.  Accordingly, out-of-
state banking institutions may now acquire Connecticut banks so long as
the home state of the acquiring institution would allow ("reciprocity")
a Connecticut institution to acquire a bank in that state.  A federal
law adopted in 1994 enables out-of-state banking institutions to make
acquisitions in Connecticut regardless of reciprocity.  The same federal
law permits interstate mergers of banking institutions as of June 1,
1997, unless a state elects to prohibit such mergers, or elects to allow
such mergers sooner.  The federal legislation also allows states to
elect to authorize in that state "de novo" branching of out of state
institutions.  Connecticut has recently adopted legislation that permits
interstate mergers and "de novo" branching immediately, provided that
the target institution of a merger proposal is at least five years old
and that no transaction will result in a concentration in any one
institution of more than 30% of the state's total deposits.  The impact
of expected further competition under the new interstate banking laws
cannot be determined at this time.   The Company may consider expansion
within or outside of New England provided appropriate opportunities and
conditions exist.  

Distribution of Assets, Liabilities and Stockholders' Equity; Interest
Rates and Interest Differential

For a table and discussion of the average balances, interest rates and
interest differential of the Company for the years 1995, 1994 and 1993,
see  "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Results of Operations" on pages 19 through 22
and pages 26 and 27.  For a table and discussion of an analysis of the
effect on net interest income of volume and rate changes on the Company
for 1995 over 1994 and 1994 over 1993, see "Management's Discussion and
Analysis of Financial Condition and Results of Operations - Results of
Operations" on pages 19 through 22 and pages 26 and 27.  In this
analysis, the change due to volume was calculated as the change in
average balance multiplied by the prior year's weighted average rate,
the change in rate was calculated as the change in average rate
multiplied by the prior year's average balance, and the change in
rate/volume was calculated as the change in average rate multiplied by
the change in average balance.  Principal amounts of non-accruing loans
have been included in the average loan balances used to determine the
rate earned on loans.  Interest income on non-accruing loans is included
in income only to the extent that cash payments have been received.

Securities

The composition, maturity distribution and weighted average yields of
securities available-for-sale at June 30 were as follows:
<TABLE>
<CAPTION>
(dollars in thousands)                  Carrying  Market    
                                        Value     Value   Yield
<S>                                    <C>       <C>       <C>
June 30, 1995(a)
U.S. Treasury and Government
  Agency Obligations                           
    Within 5 years                     $  1,018  $  1,018  8.01%
Mortgage backed securities                4,149     4,149  8.88
Collateralized mortgage obligations         388       388  7.70
Federal Home Loan Bank Stock              1,547     1,547  6.21
  Total Securities Available-for-sale  $  7,102  $  7,102  8.11

June 30, 1994
U.S. Treasury and Government
  Agency Obligations                           
    After 5 but within 10 years        $    916  $    916  6.17%
Mortgage backed securities               35,101    35,101  4.77
Collateralized mortgage obligations      81,234    81,234  5.73
Other bonds and notes                                         
  After 1 but within 5 years                650       650  7.00
Marketable equity securities              1,240     1,240  5.57
  Total Securities Available-for-sale  $119,141  $119,141  5.38

June 30, 1993(b)
Mortgage backed securities             $ 72,891  $ 72,891  5.67%
Collateralized mortgage obligations      45,717    45,717  5.27
Other bonds and notes                                         
  After 5 but within 10 years               300       300  7.00
Marketable equity securities              1,801     1,801  3.99
  Total Securities Available-for-sale  $120,709  $120,709  5.50
</TABLE>
The composition, maturity distribution and weighted average yields of
securities held-to-maturity at June 30 were as follows:
<TABLE>
<CAPTION>
(dollars in thousands)                 Carrying  Market    
                                       Value     Value     Yield
<S>                                    <C>       <C>       <C>
June 30, 1995(a)
U.S. Treasury and Government
  Agency Obligations                           
    After 5 but within 10 years        $    915  $    983  6.13%
Mortgage backed securities               20,245    20,158  6.37
Collateralized mortgage obligations      98,932    98,807  6.53
  Total Securities Held-to-maturity    $120,092  $119,948  5.38

June 30, 1994
Mortgage backed securities             $  9,985  $  9,509  6.36
Collateralized mortgage obligations      24,620    23,186  5.96
  Total Securities Held-to-maturity    $ 34,605  $ 32,695  6.07
</TABLE>
(a) During 1995 the Company transferred securities with a fair value of
    $92,231,000 from available-for-sale to held-to-maturity pursuant to
    a change in investment strategy.
(b) Effective June 30, 1993 the Company adopted Statement of Financial
    Accounting Standards No. 115 "Accounting for Certain Investments in
    Debt and Equity Securities" ("SFAS 115") which requires that all
    securities be classified as either available-for-sale, held-to-
    maturity or trading.  See "Note 1 - Summary of significant
    Accounting Policies - Securities" in the 1995 Annual Report.

For information concerning securities portfolio activities see
"Management's Discussion and Analysis of Financial Condition and Results
of Operations" under the captions "Results of Operations" on pages 21,
22 and 26, "Financial Condition" on pages 32 and 33 and "Note 2 -
Securities" on pages 48 and 49.

Loans

The Bank offers a broad range of mortgage and consumer loans to the
residents of its service area including residential mortgages, home
equity credit lines and loans, installment loans and collateral loans. 
The Bank also offers a broad range of mortgage and commercial loans to
the companies and small businesses of its service area including lines
of credit, term loans, Small Business Administration ("SBA") lending,
commercial real estate mortgages, and construction and development
mortgages.  

The Bank offers both adjustable-rate and fixed-rate residential mortgage
loans for the purchase or refinancing of residences with amortization
periods up to 30 years.  The Bank's adjustable-rate mortgages have
generally provided for annual adjustments of interest based on either an
underlying United States Treasury Securities Index or the Bank's base
rate.  Initial rates during the first year on adjustable-rate mortgages
are frequently at a discount from fully indexed contractual rates. 
Currently, the maximum interest rate increase per year contractually
permitted on the Bank's adjustable-rate mortgages is 2% and the maximum
increase over the life of the mortgage is 6%.

While the interest received by the Bank on an adjustable-rate
residential mortgage loan will change during the life of the loan,
generally annually, the interest rates which must be paid by the Bank to
attract and retain deposits will generally change more frequently than
annually.  Therefore, in times of rising interest rates, the net return
which the Bank would expect from its adjustable-rate mortgages may be
reduced.  The Bank's residential mortgage loans are conservatively
underwritten based on the borrower's income in accordance with secondary
market standards.  

Because of the risks to the Bank of owning fixed-rate loans at times of
rising interest rates, during which time competitive pressures require
that the Bank increase the rates of interest it pays on its deposits,
the Bank's current policy is to limit the amount of fixed-rate
residential mortgage loans in its loan portfolio.  The Bank is an
approved FNMA seller and servicer and current fixed-rate residential
mortgage loans are being underwritten to FNMA standards.  The Bank sells
the majority of its originations of conforming fixed rate residential
mortgage loans to the secondary market with servicing retained by the
Bank.  

In evaluating a potential residential mortgage borrower, the Bank
considers a number of factors, including the creditworthiness of the
borrower, the capacity of the borrower to repay the loan, an appraisal
of the property to be mortgaged and a review of the loan to value ratio. 
In general, real estate values in the Bank's service area for single-
family homes and condominiums have stabilized during the past two years
but market conditions remain soft.  The Bank believes that this period
of stable values has had the same stabilizing effect on the delinquency
rate in the Bank's residential mortgage portfolio.  Should values for
condominiums decline and values for single-family homes show decrease,
then the Bank's residential mortgage portfolio could be adversely
affected.  Loans with a loan-to-value ratio of more than 80% at issuance
are insured by nationally rated private mortgage insurers.  The Bank
does not currently underwrite new mortgages with a loan-to-value ratio
of greater than 95%.

Loans collateralized by commercial properties, including multi-family
residential properties, can involve greater credit risks than one- to
four-family residential mortgage loans.  The commercial real estate
business is cyclical and subject to downturns, over-building,
fluctuations in market value and local economic conditions.  Typically,
such loans are substantially larger than one- to four-family residential
mortgage loans.  Because repayment is often dependent on the cash flow
of a successfully operated or managed property, repayment of such loans
may be more susceptible to adverse conditions in the real estate market
or the economy generally than is the case with residential mortgages.

Construction mortgages generally involve a higher risk of loss than
loans collateralized by improved real estate because of the completion
risk of the project.  Moreover, because of the uncertainties inherent in
estimating construction costs, delays, labor problems, material
shortages and other unpredictable contingencies, it is relatively
difficult to evaluate accurately the total amount required to complete
a project and the related loan-to-value ratios.  Furthermore, in the
event of foreclosure on an unfinished project, the Bank must either
incur the burden, delay and uncertain cost of finishing the construction
or, alternatively, it may be forced to liquidate the collateral at an
unfavorable price due to its incomplete state.  During periods of rising
interest rates, borrowers' cash reserves are strained, usually at the
same time market conditions for sales deteriorate.  

The Bank offers unsecured commercial loans, generally adjustable-rate
loans with the adjustment of interest based on the Prime Rate plus a
spread.  The Bank has been conservative in its underwriting standards
for this market to assure the quality of loans in the portfolio.  The
Bank also offers SBA loans.  Both of these loan products are targeted
for, and tailored to the needs of, the local business and professional
community in the Bank's market area.

The Bank makes collateral and installment loans, including home equity
lines of credit, home equity loans, automobile and other personal loans. 
While the Bank offers fixed rates on its consumer loans and home equity
loans, its home equity lines of credit are generally offered at a spread
over the prime rate.  Home equity loans and lines of credit have risks
similar to those associated with residential mortgages discussed above.

For further information on the composition and quality of the loan
portfolio see "Management's Discussion and Analysis of Financial
Condition and Results of Operations" under the captions "Asset Quality
and Portfolio Risk" and "Financial Condition" on pages 29 through 31.

<PAGE>
The following table sets forth information on the composition of the
Bank's loan portfolio by loan type as of June 30 for the past five years
(in thousands):
<TABLE>
<CAPTION>
                        1995     1994    1993     1992     1991  
Real Estate Mortgages:                                      (a)  
 Residential
<S>                  <C>      <C>      <C>       <C>       <C>    
   1-4 family        $ 98,766 $ 94,836 $ 88,592  $ 75,242 
   5-more family        3,171    3,199    7,934     7,906 
 Commercial            29,068   23,556   23,490    16,972 
 Land                   9,524   11,833   13,148    19,767 
 Home equity credit     7,785    7,367    6,672     6,456 
   Total mortgage 
    loans             148,314  140,791  139,836   126,343  153,580 
Commercial and 
 industrial             3,201      708     -        -   
Installment               284      256      692       486      902 
Collateral and other    1,903    1,497    1,782     1,897    2,417 
 Total loans, gross   153,702  143,252  142,310   128,726  156,899 
Deferred loan 
 origination (fees)
 costs, net              (431)    (386)   (100)        64       80  
Allowance for loan 
 losses                (5,372)  (5,246)  (5,331)   (5,753)  (4,006)
   Total loans, net  $147,899 $137,620 $136,879  $123,037 $152,973 
</TABLE>
(a) The Company revised its loan classifications during fiscal year
1992.  Certain information is not available for the 1991 fiscal year.

The following tables reflect the loan portfolio maturity distribution as
of June 30, 1995 (in thousands); non-accrual loans have been presented
in the after 5 years category:
<TABLE>
<CAPTION>
                             Within   After
                             Within   1-5      5  
                             1 year   years    years     Total
<S>                          <C>      <C>      <C>       <C>
Real Estate Mortgages:
  Residential
    1-4 family               $ 2,846  $ 5,768  $ 90,152  $ 98,766
    5-more family                238      440     2,493     3,171
  Commercial                   6,236    3,624    19,208    29,068
  Land                         1,648    1,781     6,095     9,524
Home equity credit lines       1,515    2,732     3,538     7,785
Commercial and industrial        640      876     1,685     3,201
Installment                      134       87        63       284
Collateral and other           1,903      -         -       1,903
  Total loans, gross         $15,160  $15,308  $123,234  $153,702
</TABLE>

The following table shows as of June 30, 1995 the amount of loans due
after one year that have fixed interest rates and variable or adjustable
interest rates (in thousands):
<TABLE>
<CAPTION>
                                    Fixed    Adjustable
                                 interest      interest
                                    rates         rates
<S>                               <C>          <C>
Real Estate Mortgages:
 1-4 family residential           $13,419      $ 82,501
 5-more family residential            181         2,752
 Commercial                           726        22,106
 Land                                 194         7,682
Home equity credit lines              -           6,270
Commercial and industrial             889         1,672
Installment                           150           -  
Collateral and other                  -             -  
  Total loans, gross              $15,559      $122,983
</TABLE>
The following table sets forth non-performing loans as of June 30, for
the last five years (in thousands):
<TABLE>
<CAPTION>
                           1995    1994    1993    1992    1991 
<S>                        <C>     <C>     <C>     <C>     <C>     
Non-accruing loans         $4,632  $4,170  $4,518  $4,787  $15,630
Accruing loans past due
 90 days or more               34     379     329      78    4,417
Accruing restructured 
 loans                          -       -       -     388        -  
   Total non-performing 
   loans                   $4,666  $4,549  $4,847  $5,253  $20,047
</TABLE>

For information on the reduction in interest income associated with non-
accrual loans as of June 30, 1995 see "Note 4 - Non-Performing Assets"
on pages 51 and 52.  For discussion of the Bank's policy for placing
loans on non-accrual status refer to "Note 1 - Summary of Significant
Accounting Policies - Loans" on pages 45 and 46.  For information
concerning loan portfolio composition and concentrations see
"Management's Discussion and Analysis of Financial Condition and Results
of Operations" under the caption "Financial Condition" and on page 31.

Summary of Loan Loss Experience

The following table sets forth changes in the allowance for loan losses
and other selected statistics for the five fiscal years ended June 30
(dollars in thousands):
<TABLE>
<CAPTION>
                           1995    1994   1993    1992     1991 
<S>                        <C>     <C>    <C>     <C>      <C>
Balance at beginning of 
 period                    $5,246  $5,331 $5,753  $ 4,006  $1,361
Provision for loan losses     400     208    450   11,036   4,850
Charge-offs:
 Real estate mortgages        294     294    835    9,287   2,001
 Commercial and industrial    -       -      -        -       -  
 Consumer loans                 1      14     44        7     231
   Total charge-offs          295     308    879    9,294   2,232
Recoveries:
 Real estate mortgages         20       4    - 1      -       -
 Commercial and industrial    -       -      -        -       -  
 Consumer loans                 1      11      6        5      27
   Total recoveries            21      15      7        5      27
Net charge-offs               274     293    872    9,289   2,205
Balance at end of period   $5,372  $5,246 $5,331  $ 5,753  $4,006
Ratio of net-charge-offs 
 to average loans 
 outstanding               0.19%   0.21%  0.64%   6.30%    1.37%
</TABLE>

For a discussion of the factors considered by management in determining
the provision for loan losses, see "Management's Discussion and Analysis
of Financial Condition and Results of Operations" under the caption
"Results of Operations - Provision and Allowance for Loan Losses" on
pages 22 and 23.  

The following table sets forth the allocation of the allowance for loan
losses among the broad categories of the loan portfolio and the
percentage of loans in each category to total loans at June 30, for the
past three years.  Although the allowance has been allocated among loan
categories for purposes of the table, it is important to recognize that
the allowance is applicable to the entire portfolio.  Furthermore,
charge-offs in the future may not necessarily occur in these amounts or
proportions.

<TABLE>
<CAPTION>
                                  1995                1994
                          Allowance Loans(a)  Allowance  Loans(a)
<S>                          <C>      <C>        <C>       <C>
Real Estate Mortgages
 1-4 family residential      $1,466   64.26%     $1,684    66.23%
 5-more family residential      725    2.06         756     2.23
 Commercial                   1,865   18.91       1,439    16.43
 Land                           781    6.20       1,220     8.25
 Home equity credit lines        83    5.06          97     5.15
   Total mortgage loans       4,920   96.49       5,196    98.29
Commercial and industrial        71    2.08           6     0.49
Installment                       6    0.18           5     0.18
Other                             0    1.25           0     1.04
Unallocated                     375     -            39      -
 Total allowance             $5,372  100.00      $5,246   100.00
</TABLE>
<TABLE>
<CAPTION>
                                  1993
                          Allowance Loans(a)
<S>                          <C>      <C>
Real Estate Mortgages
 1-4 family residential      $1,169   62.90%
 5-more family residential      551    5.48
 Commercial                   1,475   16.22
 Land                         1,427    9.08
 Home equity credit lines        85    4.61
   Total mortgage loans       4,707   98.29%
Commercial and industrial       -      -
Installment                      11    0.48
Other                             8    1.23
Unallocated                     605     
 Total allowance             $5,331  100.00
</TABLE>
(a) Percent of loans in each category to total loans.

Deposits

For a table on the average balances and rates on deposits, see
"Management's Discussion and Analysis of Financial Condition and Results
of Operations - Results of Operations" on pages 19 through 21. 
Certificates of deposits with balances of $100,000 and greater amounted
to $8,239,000 and $4,686,000 at June 30, 1995 and 1994, respectively. 
The following table shows the scheduled maturities of certificates of
deposit with balances in excess of $100,000 as of June 30, 1995 (in
thousands):
<TABLE>
<CAPTION>
                             Less   Within  Within   Over
                           than 3    3 - 6  6 - 12   one
                           months   months  months   year    Total
<S>                        <C>      <C>     <C>     <C>      <C> 
Certificates of deposit 
 over $100,000             $2,824   $2,031  $2,316  $1,068   $8,239
</TABLE>

The Bank generally attracts deposits from its market area and uses those
deposits to fund lending and investment activities.  The Bank's deposit
base has no brokered deposits.  Management does not feel that there will
be a need to utilize brokered deposits for the foreseeable future.

Return on Equity and Assets

For selected statistical information required by this item see "Selected
Financial Data" on page 17.

Short-term Borrowings

For the information required by this item see "Note 6 - Short Term
Borrowed Funds" on page 53.

Competition

The Bank faces strong competition in attracting deposits.  Its most
direct competition for deposits has historically come from other savings
banks, commercial banks and savings and loan associations located in its
market area.  Although the Bank expects this continuing competition to
have an effect upon the cost of funds, it does not anticipate any
substantial adverse effect on maintaining the current deposit base.  The
Bank is competitive within its market area in the various deposit
products it offers to depositors.  Due to this fact, management feels
they have the ability to maintain the deposit base.  The Bank does not
rely upon any individual, group or entity for a significant portion of
its deposits.

The Bank's competition for real estate loans comes primarily from
mortgage banking companies, savings banks, savings and loan
associations, commercial banks, insurance companies, and other
institutional lenders.  The Bank competes for loan origination primarily
through the interest rates and loan fees it charges and the efficiency
and quality of services it offers borrowers, real estate brokers and
builders.  Factors which affect competition include, among others, the
general availability of funds and credit, general and local economic
conditions, current interest rate levels and volatility in the mortgage
markets.

Congress passed legislation in 1994 providing for a phase-in of full
interstate branching.  Connecticut law has since 1990 provided for full
interstate banking and has recently adopted legislation allowing
interstate branching, subject to certain limitations.  The Company and
the Bank believe that their competitive positions as community-based and
focussed institutions will not be materially adversely affected by the
recent federal and state expansion of full interstate banking and
branching powers.

Economic Conditions and Government Policies

The profitability of the Company is affected by general economic
conditions and governmental policies.  Similar to all of New England,
over-building in Connecticut in recent years has resulted in a large
inventory of unsold real estate.  The oversupply in the real estate
market, combined with a stagnant economy and weak employment, resulted
in 1991 and 1992 in increases in non-performing assets, loan loss
provision, loan charge-offs and expenses related to non-performing
assets.  During the past three fiscal years the Company has worked to
reduce its non-performing assets and has improved credit quality within
its loan portfolio.  However, should the general economic recovery
stall, or reverse, the Company's operations could be impacted by adverse
economic conditions.

In late 1991, the Federal Deposit Insurance Corporation Improvement Act
("FDICIA") was enacted into law.  This legislation sought to
recapitalize the Bank Insurance Fund ("BIF") so that BIF could continue
to resolve failed banks.  Re-capitalization was funded through, among
other things, increased deposit insurance rates, which increased banks'
non-interest expense.  In August 1995 the FDIC voted to lower insurance
premiums for banks.  The new rate for well capitalized banks, such as
the Bank, will be 4 cents per $100 of deposits, down from the current 23
cents.  The effect of this will be to substantially decrease the
Company's deposit insurance expense if the deposit base remains at its
current level.  FDICIA also provided for, among other things, enhanced
federal supervision of depository institutions; the establishment of
risk-based deposit insurance premiums; a requirement that the federal
banking agencies amend their risk-based capital requirements to include
components for concentrations of credit risk, and the risk of non-
traditional banking activities; expanded authority for cross-industry
mergers and acquisitions; and, mandated consumer protection disclosures
on deposit accounts. FDICIA also provided for restrictions on certain
investment activities of state chartered banks, such as investments in
equity securities and real estate development projects.  The impact that
these provisions have had and will have on the Bank's operating results
has not and is not anticipated to be significant.

The Federal Reserve System regulates the national supply of bank credit
in order to influence general economic conditions.  These policies have
a significant influence on overall growth and distribution of loans,
investments and deposits, and affect the interest rates charged on loans
or paid for time and savings deposits.

Fluctuations in interest rates, which may result from government fiscal
policies and the monetary policies of the Federal Reserve System, have
a strong impact on the income to be derived from loans and investments,
as well as cost of deposits.  While the Company and its subsidiary
strive to anticipate changes and adjust their strategies for such
changes, the level of earnings can be materially affected by economic
circumstances beyond their control.

Supervision and Regulation

The Company is registered under, and is subject to, the Bank Holding
Company Act of 1956, as amended.  This Act limits the types of companies
which the Company may acquire or organize and the activities in which it
or they may engage.  In general, the Company and its subsidiary are
prohibited from engaging in or acquiring direct or indirect control of
any corporation engaged in non-banking activities unless such activities
are so closely related to banking as to be a proper incident thereto. 
In addition, the Company must obtain the prior approval of the Board of
Governors of the Federal Reserve System to acquire control of any bank;
to acquire, with certain exceptions, more that 5 percent of the
outstanding voting stock of any other corporation; or, to merge or
consolidate with another bank holding company.

The Company is subject to examination by the Board of Governors of the
Federal Reserve System (the "FRB").  The Bank is subject to Federal and
State laws applicable to banks and is also subject to regulation and
examination by the Banking Commissioner of the State of Connecticut and
the FDIC.  The Company is also subject to the Securities and Exchange
Commission regulations which require that an audit, by an independent
accounting firm, be performed at the end of the fiscal year.   As a
result of such laws and regulation, the Company is restricted as to the
types of business activities it may conduct and is subject to
limitations on the type of loans it may make and the amount of loans it
may make to any one borrower.

As a registered bank holding company, the Company is subject to
regulation by FRB.  Bank holding companies registered with the FRB are,
among other things, restricted from making direct investments in real
estate.   Both the Company and the Bank are subject to extensive
supervision and regulation, which focus on, among other things, the
protection of depositors' funds. 

The Bank is a state chartered savings bank organized under the Banking
Law of the State of Connecticut.  Deposits are insured by the FDIC and
FDIC insurance premiums are assessed on the Bank's deposit base on a
semi-annual basis at variable rates dependent upon the Bank's capital
rating and other safety and soundness considerations.  The Bank is
subject to regulation, examination and supervision by the Banking
Department and the FDIC.  Both the Banking Department and the FDIC issue
regulations and require the filing of reports describing the activities
and financial condition of the banks under their jurisdiction.  Each
agency conducts periodic examinations to test safety, soundness and
compliance with various regulatory requirements and generally supervises
the operations of such banks.  In June, 1992, the Bank signed an
informal memorandum of understanding with the FDIC and the Connecticut
Banking Department.  In accordance with this memorandum, the Bank
submitted to the regulators, among other things, updated policies, plans
to reduce classified assets and asset concentrations, a management plan,
and a three year profit plan and capital plan.  This memorandum of
understanding was removed by the FDIC and Connecticut Banking Department
in April 1993.

The Company is also required by the Board of Governors of the Federal
Reserve System to maintain cash reserves against its deposits.  After
exhausting all other sources of funds, the Company may request to borrow
from the Federal Reserve.

The Company and the Bank are subject to minimum capital requirements
established, respectively, by the FRB and the FDIC.  For information on
these capital requirements and the Company and the Bank's capital ratios
see "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Capital Resources" on pages 36 and 37.  Such
information is incorporated herein by reference and made a part hereof.

Employees

The Bank, which had 102 full-time and 12 part-time employees at June 30,
1995, conducts its banking operations through 12 offices, all in
Litchfield County and northern Fairfield County.   Management considers
the Bank's relationship with its employees to be good.  The Bank's
employees are not represented by any collective bargaining groups.

Subsidiaries

The Bank is the only subsidiary of the Company and accounts for 100% of
the Company's income for the current fiscal year.  At June 30, 1995, the
Bank had two wholly-owned subsidiaries, Asset Recovery Management
Company and New Mil Asset Company, both formed to hold and develop
certain foreclosed real estate.


Item 2.   PROPERTIES

In addition to its main office, located at 19 Main Street, New Milford,
Connecticut, the Bank conducts its business through 11 branches located
throughout Litchfield and in Northern Fairfield counties.  The Bank owns
its main office and seven of its branches.

The following table sets forth certain information regarding New Milford
Savings Bank's branch offices, as of June 30, 1995.  
<TABLE>
<CAPTION>
                                                            Lease
                                                     Owned  expir-
                                              Date   or     ation
Branch office    Location                     opened leased date
                                              (a)
<S>              <C>                          <C>    <C>    <C>
Kent             50 North Main St., Kent, CT  1960   Owned  ---
New Fairfield    Routes 37 & 39, 
                   New Fairfield, CT          1969   Leased 1999
Brookfield       Route 7, Brookfield, CT      1964   Leased 1995
Sherman          Routes 37 & 39, Sherman, CT  1976   Leased 1995
Bridgewater (b)  Routes 57 & 133, 
                   Bridgewater, CT            1981   Owned  ---
New Milford (c)  19 Main Street, 
                   New Milford, CT            1902   Owned  ---
Boardman Terrace 53 Main Street, 
                   New Milford, CT            1977   Owned  ---
New Preston (d)  Routes 202 & 45, 
                   New Preston, CT            1979   Owned  ---
Morris           Route 109 & 63, Morris, CT   1981   Owned  ---
Sharon           Route 41, Sharon, CT         1971   Leased 1997
Canaan           Main St. & Granite Avenue, 
                   Canaan, CT                 1982   Owned  ---
Lanesville       291 Danbury Road, 
                   New Milford, CT            1989   Owned  ---
</TABLE>
(a)  The information concerning the Bank's lease payments is on page 30
     of the Annual Report to Shareholders, for the year ended June 30,
     1995.
(b)  The Bank owns an additional building on this site which is leased
     at an annual rent of $11,125.
(c)  Main Office.
(d)  The Bank owns an additional building on this site which is leased
     at an annual rent of $14,800.


Item 3.   LEGAL PROCEEDINGS

There are no material legal proceedings pending against the Company or
the Bank or any of their properties, other than ordinary routine
litigation incidental to the Company's business.

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

During the fourth quarter of 1995, no matter was submitted to a vote of
the shareholders of the Company.

                                PART II

Item 5.   MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
          STOCKHOLDER MATTERS

For the information required by this item see "Note 16 - Quarterly
Financial Data (unaudited)" on pages 66 and 67.  For a discussion of the
Company's dividend policy and restrictions on dividends see "Management
Discussion and Analysis of Financial Condition and Results of
Operations" under the caption "Dividend Restrictions" on page 37.


Item 6.   SELECTED FINANCIAL DATA

The following table sets forth the consolidated financial and other data
of the Company at the dates and for the periods indicated.  This data
has been derived from the audited consolidated financial statements of
the Company.
<TABLE>
<CAPTION>
                             (in thousands except per share data)

                                At or for the years ended June 30,
                         1995      1994     1993     1992     1991
                                                              Restated
                                                              (a)
<S>                      <C>       <C>      <C>      <C>      <C>
Statement of Operations
Interest and 
 dividend income         $20,283   $17,450  $16,978  $22,946  $34,835 
Interest expense           9,602     8,473    8,466   15,675   28,028 
Net interest income       10,681     8,977    8,512    7,271    6,807 
Provision for loan 
 losses                      400       208      450   11,036    4,850 
Non-interest income
 Securities gains 
  (losses), net              226       404    2,453    2,569  (14,053)
 Losses on interest 
  rate swaps, net            -         -       (804)  (1,462)     -   
Income from call 
  option sales               -         -        -        612    2,174  
 Gains on loans, net          28        99      101     -         -   
 Service fees and other    1,167     1,033      760      573      487 
Non-interest expense       9,352     8,694    9,222    9,038    6,223 
Income (loss) before 
 income taxes              2,350     1,611    1,350  (10,511) (15,658)
Income tax (benefit) 
 expense                  (3,874)     (720)      23   (1,108)  (1,106)
Net income (loss)          6,224     2,331    1,327   (9,403) (14,552)
          
Financial Condition
Total assets            $308,671  $315,159 $287,986 $266,358 $333,704 
Loans, net               147,899   137,620  136,879  123,037  152,973 
Allowance for loan 
 losses                   (5,372)   (5,246)  (5,331)  (5,753)  (4,006)
Securities               127,194   153,746  120,709  105,556  154,137 
Deposits                 252,420   236,182  228,090  238,471  272,260 
Borrowings                20,499    51,850   28,000      -     21,000 
Shareholders' equity      32,721    25,094   29,005   25,593   34,996 
Non-performing assets      8,885    13,685   14,771   15,538   21,824 

Per Share Data
Earnings (loss) per share  $1.37    $0.52    $0.30   $(2.10)   $(3.25)
Dividends declared per 
 share                      0.06     -        -        -         0.15
Book value per share        7.29     5.59     6.47     5.71      7.80

Statistical Data
Net interest margin        3.70%     3.10%    3.52%     2.58%    1.73%
Spread on interest-
 bearing funds             3.41      2.90     3.30      2.10     1.31
Return on average assets   2.08      0.76     0.51     (3.17)   (3.51)
Return on average 
 shareholders' equity     23.75      8.16     4.95    (29.44)  (39.32)
Dividend payout ratio (b)  4.38      -        -         -      N/A
Allowance for loan 
 losses to total loans     3.50      3.66     3.75      4.47     2.55
Non-performing assets 
 to total assets           2.88      4.34     5.13      5.83     6.54
Tier 1 leverage capital   10.58      8.94    10.19      9.25    10.55
Total risk-based capital  21.36     21.90    22.39     20.33    20.29
Average shareholders' 
 equity to average 
 assets                    8.74      9.30    10.28     10.77     8.92
</TABLE>

<TABLE>
<CAPTION>
               1995        1994        1993        1992        1991 
<S>            <C>         <C>         <C>         <C>         <C>
Average number 
of shares 
outstanding    4,487,144   4,484,329   4,483,888   4,483,888   4,483,888
</TABLE>
               
(a)  In 1992 the financial statements for fiscal 1989 through 1991 and
     for the first nine months of 1992 were restated to account for
     certain marketable equity securities as "held for sale", previously
     accounted for as "held for investment".  The Statements of
     Operations were restated to include net unrealized losses on
     securities "held for sale"; previously such losses were accounted
     for as a deduction from shareholders' equity.
(b)  Not presented in 1991 as there were net losses.

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

OVERVIEW

The Company earned net income of $6,224,000, or $1.37 per share, for the
year ended June 30, 1995, compared with net income of $2,331,000, or
$0.52 per share, for fiscal year 1994.  Net income for 1995 included a
deferred income tax benefit of $3,919,000, or $.87 per share, as the
Company reduced its valuation allowance on its deferred tax asset in
accordance with SFAS 109.  Net income for 1994 included an $800,000
deferred income tax benefit.  Net income before income taxes grew 46% in
1995 to $2,350,000, up from $1,611,000 in 1994.  The growth in pre-tax
earnings reflects significantly improved core earnings driven by the
increase in the Company's net interest margin which averaged 3.70% for
1995, up from 3.10% for 1994. 

The 1995 fiscal year was a year of significant progress for the Company. 
The improvement in operating performance, reflected in the 46% increase
in pre-tax earnings, resulted from the steps taken in recent years to
establish a small business and commercial lending function, strengthen
credit administration and loan workout, and improve customer service
through the addition of an automated teller network.  These efforts have
resulted in a continuing improvement in asset mix and increase in net
interest margin.  Net loans grew 7% to $147.9 million and deposits grew
7% to $252.4 million, while non-performing assets declined 35% to $8.9
million, or 2.9% of assets, at June 30, 1995.  In September 1994 the
Company resumed the payment of a $.02 per share quarterly cash dividend,
following a four year lapse.  At June 30, 1995 book value per share was
$7.29, up 30% from $5.59 at June 30, 1994, as a result of the improved
operating results and the recognition of remaining deferred income tax
benefits.  At June 30, 1995 the Company's tier 1 leverage and total
risk-based capital ratios were 10.58% and 21.36%, respectively, and the
Company was "well capitalized" as defined by the Federal Reserve Board. 

The following discussion and analysis of the Company's consolidated
results of operations should be read in conjunction with the
Consolidated Financial Statements and footnotes.

RESULTS OF OPERATIONS

Comparison Between 1995 and 1994

Analysis of Net Interest and Dividend Income

Net interest income grew $1,704,000, or 19.0%, to $10,681,000 in 1995
from $8,977,000 in 1994.  This increase resulted from a 60 basis points
increase in net interest margin, to 3.70% from 3.10%, while total
average earning assets remained substantially unchanged.  The
improvement in net interest margin was driven by the benefit from higher
interest rates on the Company's earning assets which repriced upwards to
a greater extent than deposit liabilities, the change in the mix of
earning assets and the reduction in non-performing assets.  Average
earning assets decreased $488,000, or 0.2%, while average interest
bearing funds decreased $5,888,000, or 2.2%.  The change in asset mix
was achieved through loan growth offset by a reduction in securities. 
The following table sets forth the components of the Company's net
interest income and yields on average interest-earning assets and
interest-bearing funds for the past three years.
<TABLE>
<CAPTION>

Year ended June 30, 1995              Average     Income/     Average
(dollars in thousands)                balance     expense   yield/rate
<S>                                  <C>         <C>            <C>
Loans (a)                            $145,726    $11,967        8.21%
Mortgage backed securities             32,229      1,739        5.40
Other securities (b)                  110,788      6,577        5.94
 Total earning assets                 288,743     20,283        7.03
Other assets                           11,154
 Total assets                        $299,897

NOW accounts                          $22,258        327        1.47
Money market accounts                  73,562      2,035        2.77
Savings & other                        44,456      1,166        2.62
Certificates of deposit                95,891      4,526        4.72
 Total interest-bearing deposits      236,167      8,054        3.41
Borrowings                             28,881      1,549        5.36
Interest rate swaps, net                 -            (1)       -
 Total interest-bearing funds         265,048      9,602        3.62
Demand deposits                         7,262
Other liabilities                       1,385
Shareholders' equity                   26,202
 Total liabilities and
 shareholders' equity                $299,897

Net interest income                              $10,681 
Spread on interest-bearing funds                                3.41
Net interest margin (c)                                         3.70
</TABLE>

<TABLE>
<CAPTION>
Year ended June 30, 1994              Average     Income/     Average
(dollars in thousands)                balance     expense   yield/rate
<S>                                  <C>         <C>            <C>
Loans (a)                            $142,866    $10,623        7.44%
Mortgage backed securities             58,500      2,201        3.76
Other securities (b)                   87,865      4,626        5.27
 Total earning assets                 289,231     17,450        6.03
Other assets                           17,822
 Total assets                        $307,053

NOW accounts                          $21,240        332        1.56
Money market accounts                  87,136      2,344        2.69
Savings & other                        42,979      1,170        2.72
Certificates of deposit                75,548      3,010        3.98
 Total interest-bearing deposits      226,903      6,856        3.02
Borrowings                             44,033      1,621        3.68
Interest rate swaps, net                 -            (4)       -
 Total interest-bearing funds         270,936      8,473        3.13
Demand deposits                         5,881
Other liabilities                       1,681
Shareholders' equity                   28,555
 Total liabilities and
 shareholders' equity                $307,053

Net interest income                              $ 8,977 
Spread on interest-bearing funds                                2.90
Net interest margin (c)                                         3.10
</TABLE>

<TABLE>
<CAPTION>
Year ended June 30, 1993              Average     Income/     Average
(dollars in thousands)                balance     expense   yield/rate
<S>                                  <C>         <C>            <C>
Loans (a)                            $137,144    $10,979        8.01%
Mortgage backed securities             64,426      4,053        6.29
Other securities (b)                   40,140      1,946        4.85
 Total earning assets                 241,710     16,978        7.02
Other assets                           19,323
 Total assets                        $261,033

NOW accounts                          $18,988        451        2.38
Money market accounts                  85,254      2,827        3.32
Savings & other                        42,448      1,416        3.34
Certificates of deposit                79,993      3,627        4.53
 Total interest-bearing deposits      226,683      8,321        3.67
Borrowings                                960         34        3.54
Interest rate swaps and caps, net        -           111        -
 Total interest-bearing funds         227,643      8,466        3.72
Demand deposits                         4,512
Other liabilities                       2,053
Shareholders' equity                   26,825
 Total liabilities and
 shareholders' equity                $261,033

Net interest income                              $ 8,512 
Spread on interest-bearing funds                                3.30
Net interest margin (c)                                         3.52
</TABLE>
               
(a)  Includes non-accrual loans.
(b)  Includes interest-bearing deposits in other banks and federal funds
     sold.  
(c)  Net interest income divided by average interest-earning assets.

<TABLE>
<CAPTION>
Years ended June 30,                        1995 versus 1994
(dollars in thousands)                  Change in interest due to
                                    Volume    Rate   Vol/rate Net
<S>                                 <C>      <C>      <C>     <C>
Interest-earning assets:
  Loans                             $  213   $1,109   $  22   $1,344 
  Mortgage backed securities          (989)     956    (429)    (462)
  Other securities                   1,207      590     154    1,951 
   Total                               431    2,655    (253)   2,833 
Interest-bearing liabilities:                                        
  Deposits                             280      885      33    1,198 
  Borrowings                          (558)     741    (255)     (72)
  Interest rate swaps, net             -        -         3        3 
   Total                              (278)   1,626    (219)   1,129 
Net change to interest income       $  709   $1,029   $ (34)  $1,704 
</TABLE>

<TABLE>
<CAPTION>
Years ended June 30,                        1994 versus 1993
(dollars in thousands)                  Change in interest due to
                                    Volume    Rate   Vol/rate Net
<S>                                 <C>     <C>       <C>     <C>
Interest-earning assets:
  Loans                             $  458  $  (781)  $ (33)  $ (356)
  Mortgage backed securities          (373)  (1,629)    150   (1,852)
  Other securities                   2,339      155     186    2,680 
   Total                             2,424   (2,255)    303      472 
Interest-bearing liabilities:                                        
  Deposits                             (68)  (1,388)     (9)  (1,465)
  Borrowings                         1,526        1      60    1,587 
  Interest rate swaps and caps, net    -        -      (115)    (115)
   Total                             1,458   (1,387)    (64)       7 
Net change to interest income       $  966  $  (868)  $ 367   $  465 
</TABLE>

Net interest and dividend income represents the difference between
interest and dividends earned on loans and securities and interest paid
on deposits and borrowings.  The level of net interest income is a
function of volume, rates and mix of both earning assets and
interest-bearing liabilities.  Net interest income can be adversely
affected by changes in interest rate levels as determined by the
Company's "gap" position, measured by the differences between the volume
of assets and liabilities that are subject to repricing within different
future time periods.  

Interest Income

Total interest and dividend income increased $2,833,000, or 16.2%, to
$20.3 million in 1995 from $17.5 million in 1994.  Loan income increased
$1,344,000, or 12.7%, as a result of a higher yield and higher loan
volume.  The increase in average loan yield resulted primarily from
upward portfolio repricing due to higher interest rates, which affected
new loan rates, floating rate loans and loan refinancing, and, to a
lesser extent, a change in loan mix as the Company increased its
originations of Prime based commercial loans.  Average loans grew $2.9
million, or 2%, to $145.7 million in 1995 as compared with 1994.

Interest and dividends from securities and federal funds increased
$1,489,000, or 21.8%, in 1995 as a result of a higher yield despite a
small decline in average volume.  Average yield increased primarily as
a result of the upward repricing of floating rate securities.  Portfolio
reinvestments were minimal during 1995.  Average securities declined
$3.3 million, or 2.3%, to $143.0 million in 1995 as a result of sales
and principal payments.  

Interest Expense

Interest expense increased $1,129,000, or 13.3%, to $9.6 million in 1995
primarily as a result of higher costs on deposits and borrowings. 
Deposit expense increased $1,198,000, or 17.5%, as a result of a 39
basis point increase in the average cost of interest-bearing deposits
(to 3.41% from 3.02%) and an increase of $9.3 million, or 4.1%, in
average interest-bearing deposits.  The increase in deposit costs
resulted primarily from increases in certificate of deposit costs  and
from a change in deposit mix resulting from transfers from money market
accounts into certificates of deposit.  Average costs on other deposit
categories in 1995 did not change significantly from 1994.  The change
in deposit mix was caused by an increased yield differential between
money market accounts and certificates of deposit.  Bank deposit rates,
particularly savings and money market rates, have lagged changes in
Treasury yields over the past year and this lag has been a significant
contributor to the increase in net interest margin.

Interest expense on borrowings decreased $72,000 as a result of a
decrease in average borrowings, down $15.2 million, or 34.4%, offset by
higher borrowing rates.  The Company's borrowing rates generally follow
the one-month LIBOR index.

Provision and Allowance for Loan Losses

The Company provided $400,000 for loan losses in 1995, up 92% from
$208,000 in 1994.  The higher provision reflects the Company's strategy
to grow the loan portfolio and increase its emphasis on small business
and commercial lending.  In 1994 the Company was predominately engaged
in residential mortgage lending.  The following table details changes in
the allowance for loan losses.
<TABLE>
<CAPTION>
  Years ended June 30,                     1995      1994      1993
  (dollars in thousands)
  <S>                                     <C>       <C>       <C>
  Balance, beginning of year              $5,246    $5,331    $5,753 
  Provision for losses                       400       208       450 
  Charge-offs                               (295)     (308)     (879)
  Recoveries                                  21        15         7 
  Balance, end of year                    $5,372    $5,246    $5,331 
  Ratio of allowance for loan losses:
   to non-performing loans                115.1%    115.3%    110.0%
   to total gross loans                     3.5       3.7       3.8 
</TABLE>

During the past year non-performing loans increased $117,000, or 2.6%,
while the reserve coverage to non-performing loans remained
substantially unchanged at 115.1%.  For a discussion of non-performing
loans see "Asset Quality and Portfolio Risk".  Originations of
residential mortgage loans (which are assigned lower formula reserves
than other categories of loans), ongoing credit risk administration of
seasoned commercial real estate and land loans, and their replacement
with new commercial loans underwritten to more rigorous standards, have
stabilized the risk profile of the portfolio.

The Bank determines its allowance and provisions for loan losses based
upon a detailed evaluation of the loan portfolio through a process which
considers numerous factors, including estimated credit losses based upon
internal and external portfolio reviews, delinquency levels and trends,
estimates of the current value of underlying collateral, concentrations,
portfolio volume and mix, changes in lending policy, historical loan
loss experience, current economic conditions and examinations performed
by regulatory authorities.  Determining the level of the allowance at
any given period is difficult, particularly during deteriorating or
uncertain economic periods.  Management must make estimates using
assumptions and information which is often subjective and changing
rapidly.  The review of the loan portfolio is a continuing event in the
light of a changing economy and the dynamics of the banking and
regulatory environment.  In management's judgement the allowance for
loan losses at June 30, 1995, is adequate.  Should the economic climate
deteriorate, borrowers could experience difficulty and the level of non-
performing loans, charge-offs and delinquencies could rise and require
increased provisions.  In addition, various regulatory agencies, as an
integral part of their examination process, periodically review the
Company's allowance for loan losses.  Such agencies could require the
Company to recognize additions to the allowance based on their
judgements of information available to them at the time of their
examination.  The Bank was examined by the State of Connecticut,
Department of Banking, in 1995.  No additions to the allowance were
requested as a result of this examination.

Non-Interest Income

Non-interest income decreased $115,000, or 7.5%, to $1,421,000 in 1995
from $1,536,000 in 1994.  The following table details the principal
categories of non-interest income:
<TABLE>
<CAPTION>
 Years ended June 30,              1995      1994        Change
 (in thousands)
 <S>                             <C>       <C>       <C>     <C> 
 Service charges on 
  deposit accounts               $  779    $  652    $ 127    19.5%
 Securities gains, net              226       404     (178)  (44.1)
 Gains on loans, net                 28        99      (71)  (71.7)
 Loan servicing                     126       119        7     5.9 
 Other                              262       262      -       0.0 
  Total non-interest income      $1,421    $1,536    $(115)   (7.5)%
</TABLE>

Service charges on deposit accounts increased $127,000, or 19.5%, in
1995 over 1994 as a result of pricing increases, new service fees
following the introduction of the ATM network in 1994, and increased
customer activity.  The net securities gains of $226,000 in 1995 were
realized on sales of $20.7 million of available-for-sale securities,
sold in conjunction with a portfolio restructuring in response to
changes in interest rates.  The net securities gains of $404,000 in 1994
were realized on sales of $54.6 million of available-for-sale
securities, sold in response to changes in interest rates and
prepayments, and as part on an ongoing portfolio management process. 
During 1994 100% of the portfolio was classified available-for-sale
whereas at June 30, 1995 95% was classified held-to-maturity and 5%
available-for-sale.  The decline in gains on loans reflects a sharp
decline in the Company's secondary market loan origination activity.  In
early 1995 the Company curtailed the origination of fixed rate
residential mortgage loans for sale to the secondary market in response
to declining margins and increased interest rate volatility.  Loan sales
in 1995 totaled $703,000 as compared with $19.6 million in 1994.  The
Company retained servicing on all loans sold in 1995 and 1994.  The
increase in loan servicing fees in 1995 is attributed to the growth in
the mortgage servicing portfolio in 1994.  At June 30, 1995 the loan
servicing portfolio totaled $34.6 million, down from $36.0 million at
June 30, 1994.  Other fee income, principally safe deposit box fees and
other miscellaneous income, remained unchanged in 1995 as compared with
1994.

Operating Expenses

The following table details the significant components of operating
expenses for the periods presented.

<TABLE>
<CAPTION>
 Years ended June 30,              1995      1994        Change
 (in thousands)
 <S>                              <C>       <C>       <C>     <C>
 Salaries                         $3,295    $2,916    $379    13.0%
 Employee benefits                   841       840       1     0.1
 Occupancy                           731       788     (57)   (7.2)
 Equipment                           543       571     (28)   (4.9)
 Insurance                           695       684      11     1.6
 Collections and REA               1,418     1,339      79     5.9
 Postage and telecommunications      306       278      28    10.1
 Professional services               293       316     (23)   (7.3)
 Marketing                           236       183      53    29.0
 Service bureau                      156        62      94   151.6
 Other operating                     838       717     121    16.9
  Total operating expenses        $9,352    $8,694    $658     7.6%
</TABLE>

The increase in salaries in 1995 was due primarily to changes in
staffing levels, performance awards due to improved core operating
performance and annual salary increases.  Benefits expense remained
substantially unchanged in 1995 as increased 401(K) expense was offset
by lower health benefits expense.  The decrease in occupancy expense was
due principally to a decrease in building maintenance and branch
refurbishment expenses.  In 1994 the Bank begun a branch refurbishment
program.  Equipment expense declined in 1995 primarily as a result of
lower data processing hardware and software maintenance costs. 
Insurance expense, principally FDIC assessments, increased as a result
of higher FDIC assessments because of higher deposit balances, offset in
part by reduced renewal rates on certain other insurance policies.  FDIC
assessment rates are expected to decrease in fiscal year 1996,
approximately $350,000, which would decrease the Company's expense if
the deposit base remains at its current level.  Collection and REA (real
estate acquired) expense includes legal, appraisal, property tax,
insurance, and other out-of-pocket expenses incurred in connection with
the Company's non-performing assets and loan workout function together
with gains and losses on sales of REA and the provision for REA losses. 
The increase in 1995 collections and REA expense reflects the Company's
continuing effort to resolve its non-performing assets.  It includes a
provision for REA losses of $621,000, offset in part by net gains of
$409,000 on sales of $6.9 million of REA.  The increase in postage and
telecommunications expense reflects increased business activity and
postal rates.  Professional services declined primarily as a result of
a decrease in legal services.  In 1995 the Company outsourced the
statement rendering process which increased service bureau charges.  All
other operating expenses, including marketing, shareholder relations,
office and other, increased $174,0000 or 19.3% in 1995.  This increase
is attributed principally to increased lending activity, various deposit
and loan marketing promotions and other changes in operating activities.

During 1995 the Company's efficiency ratio was 77.3%, compared with
82.7% in 1994.  The efficiency ratio is defined as the ratio between
non-interest expense and net interest and dividend income plus non-
interest income.  Excluding collections and real estate acquired expense
the ratios were 65.6% and 70.0% for 1995 and 1994, respectively. 

Income Taxes

The Company recorded an income tax benefit of $3,874,000 in 1995 after
recognizing a deferred income tax benefit of $3,919,000, offset by an
$45,000 provision for minimum federal and state taxes currently payable. 
The deferred income tax benefit resulted from a reduction in the
Company's valuation allowance on its deferred tax asset in accordance
with SFAS 109, as the Company recognized 100% of its remaining available
Federal income tax benefits (expiring 2007), excluding any capital loss
carryforwards, together with that portion of its remaining available
State income tax benefits (expiring 1997) which the Company expects to
utilize, and other book/tax temporary differences.  The Company also
recognized a $1,678,000 adjustment to shareholders equity to record the
tax effect of unrealized securities gains and losses reported in
shareholders equity.  The reduction in the deferred tax valuation
allowance reflects the Company's improved operating performance, marked
by three years of improving core earnings (exclusive of securities
gains), reductions in non-performing assets and a positive outlook for
earnings in the near term.  These factors make it more likely than not
that these deferred tax items will be utilized in the future.  Due to
the utilization of net operating loss carryforwards only minimum Federal
and State income taxes are currently payable.  However, as a result of
the deferred tax benefit recognized in 1995, the Company's 1996 fiscal
year quarterly earnings will, in all likelihood, be reported on a fully-
taxed basis with an effective tax rate of approximately 41% of pre-tax
income.

In 1994 the Company recorded an income tax benefit of $720,000 after
recognizing a deferred income tax benefit of $800,000, offset by an
$80,000 provision for minimum federal and state taxes currently payable.

The Company also has federal and state capital loss carryforwards of
approximately $16.0 million and $20.5 million, respectively, (expiring
principally in 1996) which it does not expect to utilize because of the
discontinuation of investing in marketable equity securities.  For
further information on income taxes see Note 7 of Notes to Consolidated
Financial Statements.


Comparison between 1994 and 1993

Overview

The Company earned net income of $2,331,000, or $0.52 per share, for the
year ended June 30, 1994, compared with net income of $1,327,000, or
$0.30 per share, for fiscal year 1993.  The growth in earnings reflects
significantly improved core earnings and the recognition of an $800,000
income tax benefit from the reduction of the deferred tax asset
valuation reserve.  Improved core earnings resulted from increased net
interest income, and reductions in operating expenses and loan loss
provision, offset by significantly reduced securities gains.  Results of
operations for 1993 included securities gains, net of losses on interest
rate swaps, of $1,649,000 as compared to $404,000 in 1994.

Analysis of Net Interest Income

Net interest income grew $465,000, or 5.46%, to $8,977,000 in 1994 from
$8,512,000 in 1993.  This was achieved through growth in average earning
assets of $48.0 million, or 20%, offset in part by a decrease in net
interest margin caused primarily by a change in asset mix.  The growth
in average earning assets was achieved through leveraging the securities
portfolio with floating rate assets and, to a lesser degree, net loan
growth.  The decrease in the net interest margin resulted primarily from
the addition of floating rate securities at narrower spreads and from
the reinvestment of loan paydowns and refinancings into new loans with
reduced spreads.  

Interest Income

Total interest and dividend income grew $472,000 or 3%, to $17.5 million
in 1994 from $17.0 million in 1993.  Interest and fees earned on loans
in 1994 declined $356,000 as a result of a decline in average yield
offset in part by higher loan volume.  The decrease in average loan
yield was caused by the decline in interest rates which affected new
loan rates, floating rate loans and loan refinancing, as paydowns from
seasoned higher yielding mortgage loans were replaced with predominately
lower yielding new production adjustable rate residential mortgage
loans.  Average loans grew $5.7 million, or 4.17%, to $142.9 million in
1994. 

Securities income grew $828,000, or 14%, to $6.8 million in 1994. 
Average securities grew $42.3 million, or 40.5%, to $146.9 million in
1994 as a result of the leveraging of the portfolio with floating rate
securities at narrower spreads.  Average yield declined as a result of
the change in portfolio mix and the decline in interest rates, which
accelerated principal repayments and premium amortization on mortgage-
backed securities and collateralized mortgage obligations, and repriced
floating rate securities and re-investments to lower yields. 

Interest Expense

Interest expense increased $7,000 to $8.5 million in 1994.  This
increase reflects higher average borrowings offset by a decline in the
cost of funds.  Interest expense on deposits declined $1.5 million, or
17.6%, from a decline in the average cost of interest-bearing deposits
(to 3.02% from 3.67%) due to lower interest rates.  Average deposits and
deposit mix were relatively unchanged from year to year.  Average
borrowings grew $43.1 million to fund securities purchases and loan
growth and interest expense on borrowings increased $1.6 million.  Net
interest expense on interest rate swaps during 1994 was offset with
amortization from the valuation reserve established by the Company
against such swaps during 1993.  

Provision and Allowance for Loan Losses

The Company provided $208,000 for loan losses in 1994, down 54% from a
provision of $450,000 in 1993.  The lower provision reflected declines
in loan charge offs and non-performing loans, the effectiveness of the
Company's credit administration function in managing credit risk and the
absence of significant net loan growth.

Non-Interest Income

Non-interest income decreased $974,000, or 39%, to $1,536,000 in 1994
from $2,510,000 in 1993.  

<TABLE>
<CAPTION>
 Years ended June 30,              1994      1993        Change
 (in thousands)
 <S>                             <C>       <C>     <C>       <C>
 Service charges 
  on deposit accounts            $  652    $  496  $   156    31.5%
 Securities gains, net              404     2,453   (2,049)  (83.5)
 Losses on interest rate swaps      -        (804)     804   100.0
 Gains on loans, net                 99       101       (2)   (2.0)
 Loan servicing                     119        35       84   240.0
 Other                              262       229       33    14.4
  Total non-interest income      $1,536    $2,510  $  (974)  (38.8)%
</TABLE>

Service charges on deposit accounts increased $156,000, or 31.5%, in
1994 over 1993 as a result of pricing increases, new service fees, the
introduction of the ATM network during 1994 and increased customer
activity.  The net securities gains of $404,000 in 1994 were realized on
sales of available-for-sale securities of $54.6 million, sold in
response to changes in interest rates and prepayment speeds, and as part
of an ongoing portfolio management process.  The net securities gains of
$2,453,000 in 1993 included realized gains of $2,068,000 on sales $40.7
million of mortgage-backed securities, gains of $472,000 on sales of
$8.0 million of marketable equity securities held-for-sale, unrealized
losses of $108,000 resulting from a decline in the market values of
marketable equity securities held-for-sale, and other gains of $21,000. 
In 1993, as part of a portfolio restructuring for asset/liability
management purposes, the Company sold certain fixed rate mortgage-backed
securities, reinvested the proceeds into floating rate securities and
provided $804,000 for a valuation reserve against losses on $10 million
net remaining interest rate swap contracts.  The securities sold and the
interest rate swaps had been part of a risk-controlled arbitrage program
curtailed in 1992.  The swap valuation reserve is being amortized over
the remaining lives of the swaps as an offset to the net interest
expense.  Sales of marketable equity securities occurred as the Company
resolved to ultimately eliminate this sector from its portfolio.  Gains
from the origination and sale of fixed rate mortgage loans were
substantially unchanged in 1994 over 1993.  Loan sales in 1994 totaled
$19.6 million as compared with $22.6 million in 1993.  The Company
retained servicing on substantially all loans sold in 1993 and 1994 and
this is reflected in the increase in loan servicing fees in 1994 over
1993.  At June 30, 1994 the loan servicing portfolio totaled $36.0
million, up from $21.3 million at June 30, 1993.  Other fee income grew
14.4% to $262,000 in 1994 over 1993 as a result of pricing increases,
increased activity and the introduction of new service fees.

Operating Expenses

The following table details the significant components of operating
expenses for the periods presented.

<TABLE>
<CAPTION>
 Years ended June 30,              1994      1993        Change
 (in thousands)
 <S>                              <C>       <C>      <C>      <C>
 Salaries                         $2,916    $2,966   $ (50)   (1.7)%
 Employee benefits                   840       856     (16)   (1.9)
 Occupancy                           788       752      36     4.8
 Equipment                           571       486      85    17.5
 Insurance                           684       734     (50)   (6.8)
 Collections and REA               1,339     1,991    (652)  (32.7)
 Professional services               316       426    (110)  (25.8)
 Postage and telecommunications      278       211      67    31.8
 Marketing                           183       166      17    10.2
 Other operating                     779       634     145    22.9
  Total operating expenses        $8,694    $9,222   $(528)   (5.7)%
</TABLE>

The decline in salaries in 1994 was primarily due to changes in staffing
offset by annual salary increases.  Benefits expense declined in 1994 as
a result of a curtailment gain arising from the curtailment of the
Company's defined benefit pension plan, offset by higher health benefits
expense and the accrual for post-retirement health and life insurance
benefit obligations.  The Company curtailed its pension plan in
September 1993 and replaced it with a 401(K) plan, introduced in April
1994.  The increase in occupancy expense was due principally to
increased building maintenance and branch refurbishment.  During 1993
and 1994 the Company upgraded and enhanced its in-house data processing
capabilities and installed ATMs in 7 branch facilities.  The increased
equipment expense in 1994 reflects increased depreciation and
amortization, additional service contracts and increased maintenance
costs.  Insurance expense, principally FDIC deposit insurance, benefited
from a decrease in FDIC assessment rates in 1994 along with lower
renewal rates on certain other Company insurance policies.  The decrease
in professional services, for 1994, is due in part to the inclusion in
1993 of legal services to address past regulatory criticism.  Collection
and REA (real estate acquired) expense includes legal, appraisal,
property tax, insurance, and other out-of-pocket expenses incurred in
connection with the Company's non-performing assets and loan workout
function together with gains and losses on sales of REA and the
provision for REA losses.  The decrease in collections and REA expense,
in 1994, was due primarily to a reduced provision for REA losses, net of
gains, and reduced REA holding costs, offset in part by increased legal
fees.  Collections and REA expense for 1994 included a provision for REA
losses of $450,000, offset in part by net gains of $51,000 on sales of
$2.1 million of REA.  Collections and REA expense for 1993 included a
provision for REA losses of $1,176,000, offset in part by net gains of
$206,000 on sales of $2.5 million of REA.  All other operating expenses,
including postage and phone, marketing, shareholder relations, office
and other, increased $229,000 or 22.7% in 1994.  This increase is
attributed principally to increased lending activity and other changes
in operating activities.

Income Taxes

The Company recorded an income tax benefit of $720,000 in 1994
consisting of an $800,000 tax benefit from the reduction of the deferred
tax asset valuation reserve, offset by an $80,000 provision for minimum
federal and state taxes currently payable.  Due to the utilization of
net operating loss carryforwards only minimum taxes were payable for
federal and state purposes.  At June 30, 1993 the Company's deferred tax
asset was reduced by a 100% valuation allowance which was considered
justified at the time due to the uncertainty of future profitability. 
During 1994, as a result of improved core earnings, the Company reduced
the valuation allowance by $800,000 to approximately 95% of the deferred
tax asset, based on an estimated of 1995 taxable income.  


ASSET QUALITY AND PORTFOLIO RISK

Non-performing assets

During 1995 non-performing assets decreased $4.8 million, or 35.1%, to
$8.9 million at June 30, 1995, due principally to sales of real estate
offset by loans placed on non-accrual and capital improvements to REA. 
The following table summarizes changes in non-performing assets during
the periods presented.

<TABLE>
<CAPTION>
Years ended June 30, (in thousands)       1995      1994
<S>                                       <C>       <C>
Balance, beginning of year                $13,685   $14,771 
Loans placed on non-accrual status          2,524     1,174 
Change in accruing loans past
 due 90 or more days, net                    (346)       51 
Payments to improve REA                     1,320     1,212 
Loan payments                                (817)     (254)
Loans returned to accrual status             (240)     (594)
Loan charge-offs                             (295)     (308)
REA provision                                (621)     (450)
Gross proceeds from REA sales              (6,734)   (1,968)
Gains on REA sales, net                       409        51 
Balance, end of year                      $ 8,885   $13,685 
Percent of total assets                     2.88%     4.34%
</TABLE>

The following table details the composition of non-performing assets as
of the periods presented.

<TABLE>
<CAPTION>
Non-Performing Assets     Accruing   Real estate acquired       Total
(dollars in thousands)      loans      In-                      non-
                    Non-  past due  substance         Valuat- perform-
                   accrual  90 or     fore-             ion      ing
                    loans more days  closed    Owned  reserve  assets
<S>                <C>        <C>  <C>       <C>      <C>      <C>
June 30, 1995
Real estate:
 Residential       $2,933     $34  $  -      $  198   $  -     $3,165 
 Commercial           958      -      -         349      -      1,307 
 Land and land 
 development          736      -    2,543     1,442      -      4,721 
Collateral and 
 installment loans      5      -      -         -        -          5 
Valuation reserve     -        -      -         -      (313)     (313)
 Totals            $4,632     $34  $2,543    $1,989   $(313)   $8,885 
June 30, 1994                                               
Real estate:
 Residential       $2,284    $379    $340   $ 1,145   $  -    $ 4,148 
 Commercial           890      -    2,004     1,707      -      4,601 
 Land and land 
 development          996      -    1,811     2,496      -      5,303 
Collateral and 
 installment loans    -        -       -        -        -         -   
Valuation reserve     -        -      -         -      (367)     (367)
 Totals            $4,170    $379  $4,155    $5,348   $(367)  $13,685 
</TABLE>

The Company pursues the resolution of all non-performing assets through
restructurings, credit enhancements or collections.  When collection
procedures do not bring a loan into performing or restructured status,
the Company generally initiates action to foreclose the property or to
acquire it by deed in lieu of foreclosure.  Many of the real estate
loans classified as in-substance foreclosed involve bankruptcy and legal
proceedings, which, in general, have significantly delayed recovery
periods.  Included in in-substance foreclosed real estate are two loans
with a carrying value of $2.5 million to two persons believed to be
principal shareholders of the Company based on 1987 and 1989 filings,
both of whom are in bankruptcy.  The Company has instituted foreclosure
and legal actions and has charged off approximately $5.7 million against
such loans.  Included in land and land development real estate owned is
a 34 lot residential sub-division with a carrying value of $936,000
which the Company is developing and marketing under a joint venture with
a residential construction firm.  To date the Company has sold ten
building lots in addition to building and selling two houses.  The
Company expects to recover its carrying value and future site
development costs through sales of lots over the next two-to-three
years.  The Company actively markets all real estate owned and in 1995
sold $6.7 million of real estate from which net gains of $409,000 were
realized.  During 1995 the Company added $621,000 to the REA valuation
reserve and charged-off $675,000 against the reserve.  The REA valuation
reserve, which at June 30, 1995 totaled $313,000, or 6.9% of REA.  There
continues to be an oversupply of commercial and residential real estate
in New England and any further decline in the real estate market could
adversely affect the market values of the Company's real estate acquired
which could require additional provisions to the valuation reserve and
reductions in the carrying values of properties. 

Had non-accrual loans as of June 30, 1995 and 1994, been current in
accordance with their original terms, gross interest income of $417,000
and $399,000 would have been recorded in net income for 1995 and 1994,
respectively.  The amount of interest on these loans that was included
in income was $116,000 and $119,000 in 1995 and 1994, respectively.  The
Company had no troubled debt restructured loans at June 30, 1995 or
1994.


FINANCIAL CONDITION

At June 30, 1995 total assets were $308.7 million, down $6.5 million, or
2.1%, from June 30, 1994.  In 1995 the Company down sized the securities
portfolio, through securities sales and principal repayments, to repay
borrowings and fund net loan growth.  During 1995 net securities
declined $26.6 million, or 17.3%, and real estate acquired decreased
$4.9 million, or 53.8%, while net loans increased $10.3 million, or
7.5%.  This change in asset mix resulted from steps taken in late 1994
to establish a small business and commercial lending function and
strengthen credit administration and loan workout, and has contributed
to the improvement in the Company's net interest margin.  In 1994 the
Company grew total assets by $27.2 million, or 9.4%, through leveraging
the securities portfolio with floating rate securities, as a short term
strategy to increase net interest income until more profitable loan
growth could be achieved.  

Loans

The following table details the composition of the loan portfolio as of
the periods presented.

<TABLE>
<CAPTION>
 June 30, (in thousands)                 1995      1994
 <S>                                     <C>       <C>
 Real estate mortgages
  One-four family residential            $ 98,766  $ 94,836 
  Five or more family residential           3,171     3,199 
  Commercial                               29,068    23,556 
  Land and land development                 9,524    11,833 
 Commercial and industrial                  3,201       708 
 Home equity lines of credit                7,785     7,367 
 Installment and other                      2,187     1,753 
  Total loans, gross                     $153,702  $143,252 
</TABLE>

In late 1994 the Company reorganized its lending staff to place
increased emphasis on small business and commercial lending.  During
1995 commercial mortgage and business loans increased by $8.0 million,
or 33.0%, to $32.3 million.  The Company also added to its residential
mortgage portfolio, albeit at a slower pace that in prior years. 
Predominately all of the Company's loans are adjustable rate. 
Originations of fixed rate mortgage loans are generally sold on a
servicing retained basis.  At June 30, 1995 loans serviced for others
totaled $34.6 million.  

Securities

The securities portfolio consists primarily of collateralized mortgage
obligations ("CMOs") and mortgage-backed securities ("MBSs"), and to a
lesser extent, agency obligations and Federal Home Loan Bank capital
stock.  There were no structured notes, inverse floaters, or interest-
only or principal-only strips in the portfolio.  At June 30, 1995 49.6%
of the portfolio was invested in fixed rate securities, principally CMOs
and MBSs.  The fixed rate portfolio had a consensus weighted average
duration and life of 3.2% and 3.9 years, respectively.  Fixed rate CMOs
and MBSs are generally in securities with relatively stable cash flows. 
The Company actively monitors the prepayment of its CMOs and MBSs.  At
June 30, 1995 49.2% of the portfolio was invested in floating rate CMOs
and MBSs which generally reprice monthly based on pre-determined spreads
to various underlying indices, subject to life-time caps and floors. 
The floating rate portfolio had a consensus weighted average duration
and life of -0.2% and 13.7 years, respectively.  The floating rate
securities are tied to several indices including the eleventh district
cost of funds index ("EDCOFI"), one-month LIBOR and Treasury indices. 
Securities tied to EDCOFI are match funded with core deposits while
securities tied to the one-month LIBOR index and Treasury indices are
generally matched against borrowings whose rates generally follow the
one-month LIBOR index.  The remaining 1.2% of the portfolio at June 30,
1995, was represented by Federal Home Loan Bank stock. 

In response to the sharp rise in interest rates during calendar year
1994, the Company restructured the securities portfolio during its first
and second quarters of its 1995 fiscal year.  The Company sold
adjustable rate MBSs totaling $15.7 million and a corporate bond, both
classified available-for-sale, and used the proceeds to repay short term
borrowings whose rates had repriced higher than the MBSs.  The Company
realized a loss of $491,000 on the sale of the MBSs which was offset by
a gain of $686,000 on the sale of the corporate bond.  In addition, the
Company transferred securities with a fair value of $92.2 million from
available-for-sale to held-to-maturity pursuant to a change in
investment strategy.  All held-to-maturity securities are part of the
Company's core portfolio which the Company has the ability and positive
intent to hold to maturity.  Transfers from available-for-sale to held-
to-maturity were made at fair value at the time of transfer.  Included
in shareholders' equity at June 30, 1995 was an adjustment of
$2,609,000, representing net unrealized holding losses at the time of
transfer adjusted for subsequent principal amortization and tax effects. 
During the third quarter of fiscal 1995 the Company sold its remaining
$1.4 million of marketable equity securities and realized a net gain of
$30,000.  

At June 30, 1995, securities totaling $120.1 million, or 94.4%, were
classified held-to-maturity and securities totaling $7.1 million, or
5.6%, were classified available-for-sale.

Substantially all of the Company's securities were purchased in 1993 and
early 1994.  Subsequent movements in interest rates and market
conditions through June 30, 1995 have resulted in a decline in fair
market value.  At June 30, 1995 net unrealized losses for securities
available-for-sale and held-to-maturity combined, being the difference
between current fair market value and amortized cost, totaled $4.2
million.  No credit losses are anticipated and all unrealized gains and
losses are expected to reverse as securities approach maturity. 
Fluctuations in fair market value caused by movements in interest rates
and market conditions will not necessarily adversely impact future
earnings.  Refer to "Interest Rate Sensitivity" for a discussion of the
Company's exposure to interest rate risk.

Deposits and borrowings

As part of a balance sheet restructuring in conjunction with the
securities portfolio transactions discussed above, the Company raised
$15 million in certificates of deposit in the second quarter of fiscal
1995 and used the funds to repay short term borrowings and lengthen
deposit maturities.  For the full fiscal year total deposits increased
$16.2 million, or 6.9%, while borrowings decreased $31.4 million, or
60.5%.  In addition to the certificate of deposit promotion discussed
above, the Company experienced a significant shift in its deposit mix
during 1995 as a result of an unusually wide interest rate differential
between certificate of deposit and money market and savings rates. 
Certificates of deposit increased $42.5 million, or 56.4%, with savings
and money market declining $5.6 million and $21.2 million, respectively.


LIQUIDITY

The Company manages its liquidity position to ensure that there is
sufficient funding availability at all times to meet both anticipated
and unanticipated deposit withdrawals, new loan originations, securities
purchases and other operating cash outflows.  The principal sources of
liquidity for the Company are principal payments and maturities of
securities and loans, short term borrowings through repurchase
agreements and Federal Home Loan Bank advances, net deposit growth and
funds provided by operations.  Liquidity can also be provided through
ales of loans and available-for-sale securities.

Operating activities in 1995 provided net cash flows of $3.2 million,
down from $5.2 million in 1994 as a result of a decrease in mortgage
loans held for sale at June 30, 1994, offset in part by improved core
earnings.  During 1995 investing activities provided net cash of $21.7
million principally from securities principal repayments, sales of
available-for-sale securities and sales of REA, offset in part by net
loan advances.  Funds provided by investing and operating activities,
together with a $16.2 million net increase in deposits, were used to
reduce short term borrowings by $31.4 million, pay dividends to
shareholders and increase cash and cash equivalents by $9.6 million.

During 1994 operating activities provided net cash flows of $5.2
million, up from $0.7 million in 1993 as a result of a decrease in
mortgage loans held for sale at June 30, 1994.  Investing activities
used net cash of $41.7 million primarily to fund net securities
purchases of $40.5 million.  In addition, the Company funded net loan
advances of $1.4 million, invested $1.2 million to improve REA and
realized $2.1 million from REA sales.  Funding for investing activities
was provided with cash flows from operations, net deposit growth of $8.1
million, a $23.9 million increase in short term borrowings and a $4.5
million decrease in cash and cash equivalents.

At June 30, 1995, the Company's liquidity ratio, as represented by cash,
short-term available-for-sale securities, marketable assets, the ability
to borrow against held-to-maturity securities and loans through unused
FHLB and other short term borrowing capacity, of approximately $152
million, to net deposits and short term unsecured liabilities, was
68.0%, well in excess of the Company's minimum guideline of 15%.  At
June 30, 1995, the Company had outstanding commitments to fund new
mortgage loan originations of $7.7 million, construction mortgage
commitments of $476,000 and unused lines of credit of $6.6 million. 
These commitments will be met in the normal course of business.  The
Company believes that its liquidity sources will continue to provide
funding sufficient to support operating activities, loan originations
and commitments, and deposit withdrawals.


INTEREST RATE SENSITIVITY

The following table sets forth the Company's interest rate sensitivity
position at June 30, 1995, measured in terms of the volume of interest
rate sensitive assets and liabilities that are subject to repricing in
future time periods.  For the purposes of this analysis, money market
deposits have been presented in the within 1 month category and savings
and NOW deposits have been presented in the 2-to-3 months category,
although the interest rate elasticity of money market, savings and NOW
deposits cannot be tied to any one time category.  Non-accrual loans and
overdrafts have been presented in the non-interest-bearing category. 
Significant variations may exist in the degree of interest rate
sensitivity between individual asset and liability types within the
repricing periods presented due to differences in their repricing
elasticity relative to changes in the general level of interest rates.

<TABLE>
<CAPTION>
June 30, 1995               Within   Within           Non-
(in thousands)   Within 6   7-12     1-5      After   interest-
                 months     months   years    5 years bearing Total
<S>              <C>        <C>      <C>      <C>     <C>     <C>
ASSETS                                                             
Securities       $ 61,900   $ 8,210  $29,319  $31,960 $  -    $131,389
Interest bearing 
 deposits            -           99     -        -       -          99
Federal funds sold  8,500      -        -        -       -       8,500
Loans              89,192    43,244   10,527    5,677   4,632  153,272
Other assets         -         -        -        -     15,411   15,411
 Total assets     159,592    51,553   39,846   37,637  20,043 $308,671
SOURCE OF FUNDS
Deposits
 Demand (non 
 interest-bearing)   -         -        -        -      8,224    8,224
 NOW accounts      21,921      -        -        -       -      21,921
 Money market      63,059      -        -        -       -      63,059
 Savings and other 41,349      -        -        -       -      41,349
 Certificates of 
 deposit           52,806    34,522   30,539     -       -     117,867
Securities sold 
 under repurchase 
 agreements        15,499      -        -        -       -      15,499
FHLBB advances      5,000      -        -        -       -       5,000
Other liabilities    -         -        -        -      3,031    3,031
Stockholders' 
 equity              -         -        -        -     32,721   32,721
 Total sources 
 of funds         199,634    34,522   30,539     -     43,976 $308,671
Cumulative 
 interest-rate
 sensitivity 
 gap              (40,042)  (23,011) (13,704)  23,933    -   
Percent of 
 total assets        (13%)      (7%)     (4%)      8%    -   
</TABLE>

At June 30, 1995, the Company was liability sensitive as measured by a
negative cumulative one year gap of $23.0 million, or 7.5% of total
assets.  As a result, the Company's net interest margin could be
adversely affected by a sudden increase in interest rates.  

Despite the negative gap, during the past year the Company's net
interest margin increased 60 basis points as compared with 1994, driven
by the benefit, over the past year, from higher interest rates on the
Company's adjustable rate assets which have repriced faster that deposit
liabilities.  The Company's deposit rates, in particular savings and
money market rates, lagged changes in treasury yields over the past year
and this lag, together with the improvements in asset mix, has been a
principal contributor to the increase in the Company's net interest
margin.

The low interest rate environment in 1993 contributed to a shortening of
deposit liabilities, as maturing certificates of deposits were rolled
over into more liquid savings and money market accounts.  The Company
benefited from this favorable deposit mix over the past year as
certificate of deposit rates began to rise while money market and
savings rates remained substantially unchanged.  Over the past year
deposit liabilities lengthened as the rate differential between money
market rates and certificate of deposit rates widened.  Higher rates on
certificates of deposit have resulted in deposit flows from money market
and savings accounts into certificates of deposit.  This trend may
continue and could adversely impact the Company's net interest margin. 
Furthermore, a sudden increase in yields on money market and savings
accounts would adversely impact the Company's net interest margin. 
However, the Company believes that this effect will be offset over time
as the Company's 1-year adjustable rate mortgage loans continue to
reprice upwards and as cash flows from securities and non-performing
assets are reinvested into higher yielding loans.

As evidenced by the past year, a significant factor in determining the
Company's ability to maintain its net interest margin in a changing
interest rate environment is its ability to manage its core deposit
rates.  Essentially all of the Company's deposit base is composed of
local retail deposit accounts which tend to be somewhat less sensitive
to moderate interest fluctuations than other funding sources and,
therefore, provide a reasonably stable and cost-effective source of
funds.  The Company also structures its loan and securities portfolios
to provide for portfolio repricing consistent with its interest rate
risk objectives.  


CAPITAL RESOURCES

Stockholders' equity and book value per share increased 30% during 1995
to $32.7 million and $7.29, respectively, at June 30, 1995.  The
increase of $7,627,000, or $1.70 per share, resulted primarily from the
Company's earnings of $6,224,000, or $1.37 per share, for the year,
together with a $1,678,000 adjustment to shareholders equity to tax
effect the net unrealized securities losses reported in shareholders
equity, offset in part by the cash dividends of $269,000.  

Stockholders' equity at June 30, 1995 included an adjustment, net of
taxes, for unrealized holding losses of $2,609,000 million on securities
transferred from available-for-sale to held-to-maturity and net
unrealized holding gains of $91,000 on securities available-for-sale. 
Refer to "Financial Condition - Securities" for a discussion of the
Company's securities portfolio.

In October 1994 the Company resumed the payment of a quarterly cash
dividend, following a four year lapse.  During the fiscal year 1995
total dividends of $.06 per share were declared and paid.  On July 25,
1995 the Company declared a $.02 dividend.

The Company and the Bank are subject to minimum capital requirements
established, respectively, by the Federal Reserve Board (the "FRB") and
the FDIC.  At June 30, 1995 the Company's leverage capital ratio was
10.58% and its tier I and total risk-based capital ratios were 20.09%
and 21.36%, respectively.  At June 30, 1995 the Bank's leverage capital
ratio was 10.19% and its tier I and total risk-based capital ratios were
19.34% and 20.62%, respectively.  The Company and the Bank are
categorized as "well capitalized".  A well capitalized institution,
which is the highest capital category for an institution as defined by
the Prompt Corrective Action regulations issued by the FDIC and the FRB,
is one which maintains a total risk-based ratio of 10% or above, a tier
I risk-based ratio of 6% or above and a leverage ratio of 5% or above,
and is not subject to any written order, written agreement, capital
directive, or prompt corrective action directive to meet and maintain a
specific capital level.  

Dividend Restrictions

The Company's ability to pay dividends is dependent on the Bank's
ability to pay dividends to the Company.  There are certain restrictions
on the payment of dividends by the Bank to the Company.  Under
Connecticut law a bank is prohibited from declaring a cash dividend on
its common stock except from its net earnings for the current year and
retained net profits for the preceding two years.  Consequently, the
maximum amount of dividends payable by the Bank to the Company for the
year ended June 30, 1995 is $6,337,000.  In some instances, further
restrictions on dividends may be imposed on the Company by the FRB.  

In July 1995 the State of Connecticut Department of Banking and the FDIC
released the Bank from a requirement to obtain regulatory approval prior
to declaring any dividends.  In August 1995 the FRB released the Company
from a requirement to provide notification prior to declaring any
dividends.  

The Company believes that the payment of cash dividends to its
shareholders is appropriate, provided that such payment considers the
Company's capital needs, asset quality, and overall financial condition
and does not adversely affect the financial stability of the Company or
the Bank.  The payment of cash dividends by the Company will be
dependent on the Company's future core earnings, financial condition and
capital needs, regulatory restrictions, and other factors deemed
relevant by the Board of Directors of the Company.  


IMPACT OF RECENT ACCOUNTING PRONOUNCEMENTS

In May 1993, the FASB issued Statement of Financial Accounting Standards
No. 114 "Accounting by Creditors for Impairment of a Loan" ("SFAS 114")
which was later amended in October of 1994 by Statement of Financial
Accounting Standards No. 118 ("SFAS 118"), "Accounting by Creditors for
Impairment of a Loan-Income Recognition and Disclosures".  SFAS 114 and
118, which the Company must adopt as of July 1, 1995, require creditors
to evaluate the collectability of both contractual interest and
contractual principal of all loans when assessing the need for a loss
accrual.  When a loan is impaired, a creditor shall measure impairment
based on the present value of the expected future cash flows discounted
at the loan's effective interest rate, or the fair value of the
collateral, less estimated selling costs, if the loan is collateral
dependent and foreclosure is probable.  The creditor shall recognize an
impairment by creating a valuation allowance.  In management's judgement
the allowance for loan losses at June 30, 1995 is adequate and the
Company does not believe that the adoption of SFAS 114 or SFAS 118 will
have a material impact on its financial condition and results of
operations.

In May 1995, the FASB issued Statement of Financial Accounting Standards
No. 122 (SFAS 122), "Accounting for Mortgage Servicing Rights".  SFAS
122 amends SFAS No. 65 "Accounting for Certain Mortgage Banking
Activities" to require that the Company recognize an asset for rights to
service mortgage loans for others, however those servicing rights are
acquired.  It will also require the Company to assess its capitalized
mortgage servicing rights for impairment based on the fair value of
those rights.  SFAS 122 must be applied prospectively for the Company's
fiscal year end beginning July 1, 1996. The adoption of this
pronouncement is not expected to have a material impact on the Company's
financial condition or results of operations.


IMPACT OF INFLATION AND CHANGING PRICES

The Company's financial statements have been prepared in terms of
historical dollars, without considering changes in the relative
purchasing power of money over time due to inflation.  Unlike most
industrial companies, virtually all of the assets and liabilities of a
financial institution are monetary in nature.  As a result, interest
rates have a more significant impact on a financial institution's
performance than the effect of general levels of inflation.  Interest
rates do not necessarily move in the same direction or in the same
magnitude as the prices of goods and services.  Notwithstanding this,
inflation can directly affect the value of loan collateral, in
particular real estate.  Sharp decreases in real estate prices, as
discussed previously, have resulted in significant loan losses and
losses on real estate acquired.  Inflation, or disinflation, could
continue to significantly affect the Company's earnings in future
periods.

Item 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


                         NEWMIL BANCORP, INC.
                  REPORT OF COOPERS & LYBRAND L.L.P.

Coopers & Lybrand L.L.P.

REPORT OF INDEPENDENT ACCOUNTANTS


The Board of Directors and Shareholders
   of NewMil Bancorp, Inc.

We have audited the accompanying consolidated balance sheets of NewMil
Bancorp, Inc. and Subsidiary (the "Company") as of June 30, 1995 and
1994, and the related consolidated statements of operations, changes in
shareholders' equity, and cash flows for each of the three years in the
period ended June 30, 1995.  These consolidated financial statements are
the responsibility of the Company'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 misstatements.  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 consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial
position of NewMil Bancorp, Inc. and Subsidiary as of June 30, 1995 and
1994, and the consolidated results of their operations and their cash
flows for each of the three years in the period ended June 30, 1995 in
conformity with generally accepted accounting principles.

As discussed in Note 1 to the consolidated financial statements, the
Company changed its method of accounting for investments as of June 30,
1993 and income taxes as of July 1, 1992.



/s/ Coopers & Lybrand L.L.P.

Hartford, Connecticut
July 21, 1995



Coopers & Lybrand L.L.P., a registered limited liability partnership, is
a member firm of Coopers & Lybrand International.

<TABLE>
<CAPTION>
NewMil Bancorp, Inc. and Subsidiary

CONSOLIDATED BALANCE SHEETS
(dollars in thousands)
                                                     June 30,
                                                  1995      1994 
<S>                                               <C>       <C>
ASSETS
Cash and due from banks                           $  5,791  $  4,732 
Federal funds sold                                   8,500      -    
Securities
 Available-for-sale at market                        7,102   119,141 
 Held-to-maturity at amortized 
  cost (fair value: $119,948 and $32,695)          120,092    34,605 
Loans (net of allowance for loan losses: 
  $5,372 and $5,246)                               147,899   137,620 
Residential mortgage loans held-for-sale               -         130 
Real estate acquired (net of valuation 
  reserve: $313 and $367)                            4,219     9,136 
Bank premises and equipment, net                     6,125     6,393 
Accrued income                                       1,918     1,887 
Deferred tax asset, net                              6,397       800 
Other assets                                           628       715 
    Total Assets                                  $308,671  $315,159 

LIABILITIES and SHAREHOLDERS' EQUITY
Deposits
 Demand (non-interest bearing)                    $  8,224  $  7,111 
 NOW accounts                                       21,921    22,494 
 Money market                                       63,059    84,269 
 Savings and other                                  41,349    46,949 
 Certificates of deposit                           117,867    75,359 
    Total deposits                                 252,420   236,182 
Securities sold under repurchase agreements         15,499    51,850 
FHLB advances                                        5,000      -    
Accrued interest and other liabilities               3,031     2,033 
    Total Liabilities                              275,950   290,065 

Commitments and contingencies                         -         -    

Shareholders' Equity
 Common stock - $.50 per share par value
  Shares authorized: 20,000,000 and 6,000,000 
  Shares issued: 5,965,888                           2,983     2,983 
 Paid-in capital                                    44,145    44,182 
 Retained earnings (accumulated deficit)             3,915    (2,040)
 Net unrealized holding gains (losses) on 
  securities available-for-sale, net of taxes           91    (4,163)
 Net unrealized holding losses on 
  securities transferred to held-to-
  maturity, net of taxes                            (2,609)     -    
 Treasury stock, at cost: 1,474,409 and 
  1,480,000 shares                                 (15,804)  (15,868)
    Total Shareholders' Equity                      32,721    25,094 
    Total Liabilities and Shareholders' Equity    $308,671  $315,159 
</TABLE>

<TABLE>
<CAPTION>
NewMil Bancorp, Inc. and Subsidiary
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands except per share amounts)

                                          Years ended June 30,
                                          1995      1994     1993 
<S>                                       <C>       <C>     <C>
Interest and dividend income                      
 Interest and fees on loans               $11,967   $10,623  $10,979  
 Interest and dividends on securities       8,247     6,742    5,680 
 Interest on federal funds sold                69        85      319 
    Total interest and dividend income     20,283    17,450   16,978  

Interest expense
 Deposits                                   8,054     6,856    8,321 
 Borrowed funds                             1,549     1,621       34 
 Interest rate swaps, net                      (1)       (4)     111 
  Total interest expense                    9,602     8,473    8,466  

Net interest and dividend income           10,681     8,977    8,512 
Provision for loan losses                     400       208      450 
Net interest and dividend income
 after provision for loan losses           10,281     8,769    8,062 

Non-interest income
 Service charges on deposit accounts          779       652      496 
 Securities gains, net                        226       404    2,453 
 Losses on interest rate swaps                -         -       (804)
 Loan servicing fees                          126       119       35 
 Gains on mortgage loans, net                  28        99      101 
 Other                                        262       262      229 
  Total non-interest income                 1,421     1,536    2,510 

Non-interest expense
 Salaries                                   3,295     2,916    2,966 
 Employee benefits                            841       840      856 
 Occupancy                                    731       788      752 
 Equipment                                    543       571      486 
 Insurance                                    695       684      734 
 Collections and real estate acquired       1,418     1,339    1,991 
 Professional services                        293       316      426 
 Marketing                                    236       183      166 
 Other                                      1,300     1,057       845 
  Total non-interest expense                9,352     8,694    9,222 

Income before income taxes                  2,350     1,611    1,350 
Income tax (benefit) provision             (3,874)     (720)      23 
Net income                                $ 6,224   $ 2,331  $ 1,327 

Earnings per share                          $1.37     $0.52    $0.30 
</TABLE>

<TABLE>
<CAPTION>
NewMil Bancorp, Inc. and Subsidiary
CONSOLIDATED STATEMENTS OF CHANGES
IN SHAREHOLDERS' EQUITY
(dollars in thousands)
                                                               Net un-
                                                               realized
                                                               gains
                                           Retained            (losses)
                                           earnings            on        Total 
                                           (accumul- Trea-     securit-  share-
                Common     Stock   Paid-in  ated     sury      ies net  holders'
                Shares     Amount  capital deficit)  stock     of taxes equity
<S>             <C>        <C>     <C>     <C>       <C>       <C>      <C>
Balances at 
 June 30, 1992  5,963,888  2,982   44,177  (5,698)   (15,868)  $  -     $25,593 

Net income for 
 year               -       -      -       1,327     -         -          1,327 
Change in net 
 unrealized 
 gains (losses) 
 on securities      -       -      -       -         -         2,085      2,085 

Balances at 
 June 30, 1993  5,963,888  2,982   44,177  (4,371)   (15,868)  2,085     29,005 

Net income for 
 year               -      -       -       2,331     -         -          2,331 
Proceeds from 
 exercise of 
 stock options      2,000      1        5  -         -         -              6 
Change in net 
 unrealized 
 gains (losses) 
 on securities      -      -       -       -         -        (6,248)    (6,248)

Balances at 
 June 30, 1994  5,965,888  2,983   44,182  (2,040)   (15,868) (4,163)    25,094 

Net income for 
 year               -       -      -        6,224     -        -          6,224 
Cash dividends 
 declared           -       -      -        (269)     -        -          (269)
Proceeds from 
 issuance of
 Treasury Stock     -       -      (37)     -         64       -            27  

Change in net 
 unrealized 
 gains (losses) 
 on securities       -      -       -       -       -         (33)         (33)
Deferred taxes on 
 net unrealized
 (gains) losses 
 on securities      -       -      -       -        -         1,678       1,678 
Balances at 
 June 30, 1995  5,965,888   $2,983 $44,145 $ 3,915  $(15,804) ($2,518)  $32,721 
</TABLE>

<TABLE>
<CAPTION>
NewMil Bancorp, Inc. and Subsidiary
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)                             Years ended June 30,
                                           1995     1994      1993 
<S>                                        <C>       <C>       <C>
Operating Activities
 Net income                                $ 6,224   $2,331    $1,327 
 Adjustments to reconcile net income 
  to net cash provided 
  by operating activities:
    Provision for loan losses                  400      208       450 
    Provision for losses on 
     real estate acquired                      621      450     1,176 
    Provision for depreciation and 
     amortization                              522      444       416 
    Increase in deferred income tax asset   (5,597)    (800)     -    
    Amortization and accretion of securities 
     premiums and discounts, net               539    1,605        339
    Securities gains, net                     (226)    (404)   (1,649)
    Realized gains on loan sales, net          (28)     (99)     (101)
    Realized gains on sales of real 
     estate acquired, net                     (409)     (51)     (206)
    Decrease (increase) in mortgage loans 
     held for sale                             130    2,351    (2,481)
    (Increase) decrease in accrued income      (31)     169       344 
    Decrease in refundable income taxes        -        -       1,451 
    Increase (decrease) in accrued interest 
     and other liabilities                     989     (851)     (204)
    Decrease (increase) in other 
     assets, net                                88      (167)    (132)
     Net cash provided by 
     operating activities                    3,222    5,186       730 
Investing Activities
 Proceeds from sales of securities 
  available-for-sale                         6,684   30,481       -   
 Proceeds from sales of securities 
  held-for-sale                                -        -       8,001 
 Proceeds from maturities and principal 
  repayments of securities                   6,051   34,323    28,082 
 Purchases of securities available-for-sale (5,413)(125,449)  (43,151)
 Proceeds from sales of mortgage backed 
  securities available-for-sale             15,710   24,112       -   
 Proceeds from sales of mortgage backed 
  securities held-for-sale                     -        -      17,769 
 Proceeds from sales of mortgage backed 
  securities held-for-investment               -        -      22,977 
 Principal collected on mortgage backed 
  securities                                 4,852   16,654    17,874 
 Purchases of mortgage backed securities       -    (20,606)  (62,505)
 Loan advances, net of repayments          (10,688)  (1,373)     (155)
 Purchases of loans                           (819)     -     (16,491)
 Proceeds from sale of real estate 
  acquired                                   6,879    2,123     2,517 
 Payments to improve real estate acquired   (1,320)  (1,212)     (672)
 Net purchases of Bank premises 
  and equipment                               (253)    (720)     (368)
     Net cash provided (used) by 
     investing activities                   21,683  (41,667)  (26,122)
Financing Activities
 Net increase (decrease) in deposits        16,247    8,085  (10,385)
 Net (repayments of) proceeds from 
  repurchase agreements                    (36,351)  23,850   28,000 
 Net proceeds from FHLB advances             5,000      -        -   
 Net proceeds from Treasury Stock reissued      27      -        -   
 Cash dividends paid                          (269)     -        -   
 Proceeds from exercise of stock options       -          6      -   
     Net cash (used) provided by 
     financing activities                  (15,346)  31,941   17,615 
     Increase (decrease) in cash and 
     cash equivalents                        9,559   (4,540)  (7,777)
Cash and federal funds sold, beginning 
 of year                                     4,732    9,272   17,049 
Cash and federal funds sold, end of year   $14,291  $ 4,732  $ 9,272 

Cash paid (received) during year
 Interest to depositors                   $  8,046 $  6,849  $ 8,325 
 Interest on borrowings and 
  interest rate swaps                        1,633    2,022      516 
 Income taxes                                   72       71   (1,422)
Non-cash transfers
 From securities held-for-investment 
  to securities available-for-sale             -        -    116,822 
 From securities held-for-sale to 
  securities available-for-sale                -        -      1,801 
 From securities available-for-sale 
  to securities held-to-maturity            92,231      -        -   
 From loans to real estate acquire             853      522    2,922 
</TABLE>

The accompanying notes are an integral part of the consolidated financial 
statements.

NewMil Bancorp, Inc. and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NewMil Bancorp, Inc. (the "Company") is the bank holding company for New
Milford Savings Bank (the "Bank"), a State-chartered savings bank.  The
accompanying consolidated financial statements have been prepared in
conformity with generally accepted accounting principles.  The following
is a summary of significant accounting policies:

Principles of Consolidation
The consolidated financial statements include those of the Company and
its subsidiary after elimination of all intercompany accounts and
transactions.  Certain reclassifications have been made to prior years'
amounts to conform with the 1995 financial presentation.  

Securities
Securities that may be sold as part of the Company's asset/liability or
liquidity management or in response to or in anticipation of changes in
interest rates and resulting prepayment risk, or for other similar
factors, are classified as available-for-sale and carried at fair market
value.  Unrealized holding gains and losses on such securities are
reported net of related taxes, if applicable, as a separate component of
shareholders' equity.  Securities that the Company has the ability and
positive intent to hold to maturity are classified as held-to-maturity
and carried at amortized cost.  Realized gains and losses on the sales
of all securities are reported in earnings and computed using the
specific identification cost basis.  Securities that the Company has
transferred from available-for-sale to held-to-maturity are carried at
the fair value at the time of transfer, adjusted for subsequent
amortization or accretion and net of applicable taxes.

Effective June 30, 1993 the Company adopted, on a prospective basis,
Statement of Financial Accounting Standards No. 115 "Accounting for
Certain Investments in Debt and Equity Securities" (SFAS 115) and
revised its securities accounting policy, which is stated above.  

Prior to June 30, 1993 all debt securities intended for sale and
marketable equity securities were carried at the lower of aggregate cost
or market value.  All other securities that the Company had the
intention and ability to hold to maturity were carried at amortized
cost.  Changes in the carrying value of securities held-for-sale were
reported in earnings as securities gains and losses.  Changes in the
carrying value of marketable equity securities held-for-investment were
reported as a separate component of shareholders' equity.  

Loans
Loans are reported at their principal outstanding balance net of charge-
offs, unearned income, deferred loan origination fees and costs, and
unamortized premiums or discounts on purchased loans.  Loan origination
and commitment fees and certain direct origination costs are deferred
and recognized over the life of the related loan as an adjustment of
yield, or taken into income when the related loan is sold.  

Mortgage loans held-for-sale are valued at the lower of cost or market
as determined by outstanding commitments from investors or current
investor yield requirements calculated on the aggregate loan basis. 
Changes in the carrying value are reported in earnings as gains and
losses on mortgage loans.  Realized gains and losses on sales of
mortgage loans are reported in earnings when the proceeds are received
from investors.

The accrual of interest on loans is generally discontinued when
principal or interest is past due by 90 days or more, or earlier when,
in the opinion of management, full collection of principal or interest
is unlikely unless such loans are well collateralized and in the process
of collection.  When a loan is placed on non-accrual status, interest
previously accrued but not collected is charged against current income. 
Income on such loans is then recognized only to the extent that cash is
received and future collection of principal is probable.

Loans are restored to accrual status when principal and interest
payments are brought current and future payments are reasonably assured,
following a sustained period of repayment performance by the borrower in
accordance with the loan's contractual terms.

Troubled debt restructurings ("TDR") are renegotiated loans for which
concessions, such as the reduction of interest rates, deferral of
interest or principal payments, or partial forgiveness of principal and
interest, have been granted due to a deterioration in a borrower's
financial condition.  Interest to be paid on a deferred or contingent
basis is reported in earnings only as collected.

Allowance for Loan Losses
The Company periodically reviews the allowance for loan losses in order
to maintain the allowance at a level sufficient to absorb probable
credit losses.  The Company's review is based upon a detailed evaluation
of the loan portfolio through a process which considers numerous
factors, including estimated credit losses based upon internal and
external portfolio reviews, delinquency levels and trends, estimates of
the current value of underlying collateral, concentrations, portfolio
volume and mix, changes in lending policy, historical loan loss
experience, current economic conditions and examinations performed by
regulatory authorities.  The allowance for loan losses is increased
through charges to earnings in the form of a provision for loan losses. 
When a loan or portion of a loan is determined to be uncollectible, the
portion deemed uncollectible is charged against the allowance and
subsequent recoveries, if any, are credited to the allowance.  While the
Bank uses available information to recognize losses on loans, future
additions to the allowance may be necessary based on changes in regional
economic conditions and related factors.  

Various regulatory agencies, as an integral part of their examination
process, periodically review the Bank's allowance for loan losses.  Such
agencies may require the Bank to recognize additions to the allowance
based on their judgements of information available to them at the time
of their examination.

Real estate acquired
Real estate acquired through foreclosure, forgiveness of debt or
otherwise in lieu of debt, and collateral which has been in-substance
foreclosed (known collectively as real estate acquired), are stated at
the lower of cost (principally loan amount) or fair value minus
estimated selling expenses.  A property is considered to have been in-
substance foreclosed when it is determined that a borrower no longer has
equity in the property collateralizing a loan; proceeds for repayment
can be expected to come only from operation or sale of the collateral;
the borrower has formally or effectively abandoned control of the
collateral; or, the borrower has retained control, but because of
current financial condition or economic prospects, it is doubtful that
equity will be rebuilt in the foreseeable future.  When a loan is
reclassified as real estate acquired any excess of the loan balance over
its fair value less estimated selling costs is charged against the
allowance for loan losses.  Costs relating to the subsequent development
or improvement of a property are capitalized, to the extent realizable. 
Holding costs and any subsequent provisions to reduce the carrying value
of a property to fair value minus estimated selling expenses are charged
to earnings and classified as real estate acquired expense.  Fair value
is determined by current appraisal for collateral dependent loans.  

Income Taxes
Deferred income taxes are provided for differences arising in the timing
of income and expenses for financial reporting and for income tax
purposes.  Effective July 1, 1992 the Company adopted, on a prospective
basis, Statement of Financial Accounting Standards No. 109 "Accounting
for Income Taxes" (SFAS 109) which requires the use of the
asset/liability method of accounting for income taxes.  Deferred income
taxes and tax benefits are recognized for the future tax consequences
attributable to differences between the financial statement carrying
amounts of existing assets and liabilities and their respective tax
bases.  Deferred tax assets and liabilities are measured using enacted
tax rates expected to apply to taxable income in the years in which
those temporary differences are expected to be recovered or settled. 
The Company provides deferred taxes for the estimated future tax effects
attributable to temporary differences and carryforwards when realization
is assured beyond a reasonable doubt. 

Bank Premises and Equipment
Bank premises, furniture and equipment are carried at cost, less
accumulated depreciation and amortization computed on the straight-line
method over the estimated useful lives of the assets.  Leasehold
improvements are amortized on the straight-line basis over the shorter
of the estimated useful lives of the improvements or the term of the
related leases.

Statement of Cash Flows
For the purpose of the Consolidated Statements of Cash Flows, cash and
cash equivalents include cash and due from banks, interest-bearing
deposits at other financial institutions and overnight federal funds
sold.  Interest cash flows from interest rate swap contracts are
classified as operating cash flows consistent with the interest cash
flows relating to the underlying asset and liabilities.  Cash flows
related to the purchase of interest rate caps or the termination of
interest rate swaps are classified in the same category as the cash
flows from the underlying assets or liabilities being hedged. 

Computation of Earnings per Share
Earnings per share is computed by dividing net income by the weighted
average number of common shares and common stock equivalents outstanding
during the period, which, during 1995, 1994 and 1993 were 4,487,144,
4,484,329 and 4,483,888, respectively.  The computation does not give
effect to shares issuable upon exercise of stock options where the
effect of that inclusion would be anti-dilutive.

NOTE 2 - SECURITIES

Securities classified available-for-sale (carried at fair value) were as
follows:
<TABLE>
<CAPTION>
(dollars in thousands)           Estimated   Gross un- Gross un- Amort-
                                 fair        realized  realized   ized
                                 value       gains     losses     cost
<S>                            <C>           <C>      <C>         <C>  
June 30, 1995
U.S. Government Agencies
 Within 5 years                  $1,018      $ 17     $ -         $1,001
Mortgage backed securities        4,149       142       7          4,014
Collateralized mortgage 
 obligations                        388        -        -            388
  Total debt securities           5,555       159       7          5,403
Federal Home Loan Bank stock      1,547        -        -          1,547
 Total securities
 available-for-sale              $7,102      $159     $ 7         $6,950

June 30, 1994
U.S. Government Agencies
 After 5 and within 10 years   $    916      $ -      $86         $1,002
Mortgage backed securities       35,101       127     828         35,802
Collateralized mortgage 
 obligations                     81,234         1   3,889         85,122
Other bonds and notes
 After 5 and within 10 years        650       640     -               10
  Total debt securities         117,901       768   4,803        121,936
Marketable equity securities      1,240        -      128          1,368
 Total securities
  available-for-sale           $119,141      $768  $4,931       $123,304
</TABLE>


During 1995 securities with a fair value of $92,231,000 were transferred
from available-for-sale to held-to-maturity pursuant to a change in the
Company's investment strategy.  These securities are part of the
Company's core portfolio which the Company has the ability and positive
intent to hold to maturity.  Included in shareholders' equity at June
30, 1995 are unrealized holding losses, net of taxes, of $2,609,000 on
such securities, representing unrealized holding losses at the date of
transfer adjusted for subsequent amortization and taxation.  Securities
classified held-to-maturity (carried at amortized cost) were as follows:

<TABLE>
<CAPTION>
(dollars in thousands)                    Gross un- Gross un-  Estimated
                               Amortized   realized realized   fair
                               cost(a)     gains    losses     value
<S>                            <C>         <C>     <C>       <C> 
June 30, 1995
U.S. Government Agencies
  After 5 and within 10 years  $    915    $   68  $   -     $   983
Mortgage backed securities       20,245        82     169     20,158
Collateralized mortgage 
 obligations                     98,932     1,670   1,795     98,807
 Total securities
  held-to-maturity             $120,092    $1,820  $1,964   $119,948

June 30, 1994
U.S. Government Agencies
  After 5 but within 10 years   $   -      $  -    $  -      $   -  
Mortgage backed securities        9,985       -       476      9,509
Collateralized mortgage 
 obligations                     24,620       -     1,434     23,186
 Total securities
  held-to-maturity              $34,605    $  -    $1,910    $32,695
</TABLE>

(a)  Securities transferred from available-for-sale are carried at
     estimated fair value as of the transfer date and adjusted for
     subsequent amortization.

Cash proceeds and realized gains and losses from sales of securities
were as follows:

<TABLE>
<CAPTION>
     
(dollars in thousands)                     Cash    Realized  Realized
                                         proceeds    gains    losses
<S>                                      <C>          <C>      <C>
Year ended June 30, 1995
Mortgage backed securities
  Available-for-sale                     $15,710      $ -       $490 
Collateralized mortgage obligations
  Available-for-sale                       2,910        -         -  
Other bonds and notes
  Available-for-sale                         696       696        -  
Marketable equity securities
  Available-for-sale                       1,400       110        80 
Total                                    $20,716      $796      $570 

Year ended June 30, 1994
Mortgage backed securities
  Available-for-sale                     $24,112      $358      $ 42 
Collateralized mortgage obligations
  Available-for-sale                      29,951        62        72 
Marketable equity securities
  Available-for-sale                         530        98        -  
Total                                    $54,593      $518      $114 

Year ended June 30, 1993
Mortgage backed securities
  Held-for-sale                          $17,769    $  556       $ - 
  Held-for-investment                     22,977     1,512         - 
Marketable equity securities
  Held-for-sale                            8,001       542        70 
Total                                    $48,747    $2,610       $70 
</TABLE>

At June 30, 1995 securities with a carrying value aggregating
approximately $19,126,000 were pledged as collateral against public
funds, repurchase agreements and interest rate swaps (Notes 6 and 12).

NOTE 3 - LOANS

The composition of the loan portfolio was as follows:

<TABLE>
<CAPTION>
     June 30, (in thousands)               1995         1994   
     <S>                                   <C>          <C>
     Real estate mortgages
       One-four family residential         $ 98,766     $ 94,836 
       Five or more family residential        3,171        3,199 
       Commercial                            29,068       23,556 
       Land loans                             9,524       11,833 
     Commercial and industrial                3,201          708 
     Home equity lines of credit              7,785        7,367 
     Installment and other                    2,187        1,753 
       Total loans, gross                   153,702      143,252 
     Deferred loan origination fees, net       (431)        (386)
     Allowance for loan losses               (5,372)      (5,246)
       Total loans, net                    $147,899     $137,620 
</TABLE>

The Company's loans consist primarily of residential and commercial real
estate loans located principally in Litchfield County and northern
Fairfield County, the Company's service area.  In addition, a
substantial portion of real estate acquired is located in this service
area.  The Company offers a broad range of loan and credit facilities to
borrowers in its service area, including residential mortgage loans,
commercial real estate loans, construction loans, working capital loans,
and a variety of consumer loans, including home equity lines of credit,
and installment and collateral loans.  All residential and commercial
mortgage loans are collateralized by first or second mortgages on real
estate.  The ability and willingness of borrowers to satisfy their loan
obligations is dependent in large part upon the status of the regional
economy and regional real estate market, which, over the past three
years, has experienced a significant decline in the market value of real
property.  Accordingly, the ultimate collectability of a substantial
portion of the Bank's loan portfolio and the recovery of a substantial
portion of real estate acquired is susceptible to changes in market
conditions.  

Changes in the allowance for loan losses were as follows:
<TABLE>
<CAPTION>
     June 30, (in thousands)            1995    1994      1993
     <S>                              <C>     <C>       <C>
     Balance at beginning of year     $5,246  $5,331    $5,753 
     Provision for losses                400     208       450 
     Charge-offs                        (295)   (308)     (879)
     Recoveries                           21      15         7 
     Balance at end of year           $5,372  $5,246    $5,331 
</TABLE>

SFAS 114, "Accounting by Creditors for Impairment of a Loan" and SFAS
118, "Accounting by Creditors for Impairment of a Loan-Income
recognition and Disclosure", which are effective for fiscal year 1996,
require creditors to evaluate the collectability of both contractual
interest and contractual principal of all loans when assessing the need
for a loss accrual.  When a loan is impaired, a creditor shall measure
impairment based on the present value of the expected future cash flows
discounted at the loan's effective interest rate, or the fair value of
the collateral, less estimated selling costs, if the loan is collateral
dependent and foreclosure is probable.  The creditor shall recognize an
impairment by creating a valuation allowance.  A loan is impaired when,
based on current information, it is probable that a creditor will be
unable to collect all amounts due according to the contractual terms of
the loan.  In management's judgement the allowance for loan losses at
June 30, 1995 is adequate and the Company does not believe that the
adoption of SFAS 114 or SFAS 118 will have a material impact on its
financial condition and results of operations.

In May 1995, the FASB issued Statement of Financial Accounting Standards
No. 122 (SFAS 122), "Accounting for Mortgage Servicing Rights".  SFAS
122 amends SFAS No. 65 "Accounting for Certain Mortgage Banking
Activities" to require that the Company recognize an asset for rights to
service mortgage loans for others, however those servicing rights are
acquired.  It will also require the Company to assess its capitalized
mortgage servicing rights for impairment based on the fair value of
those rights.  SFAS 122 must be applied prospectively for the Company's
fiscal year end beginning July 1, 1996. The adoption of this
pronouncement is not expected to have a material impact on the Company's
financial condition or results of operations.

NOTE 4 - NON-PERFORMING ASSETS

The components of non-performing assets were as follows:

<TABLE>
<CAPTION>
     June 30, (in thousands)                 1995        1994 
     <S>                                     <C>         <C>
     Non-accrual loans                       $4,632      $ 4,170 
     Accruing loans past due 
       90 days or more                           34          379 
     Accruing troubled debt 
       restructured loans                       -            -   
       Total non-performing loans             4,666        4,549 
     Real estate acquired in 
       settlement of loans                    1,989        5,348 
     In-substance foreclosed loans            2,543        4,155 
     Valuation reserve                         (313)        (367)
       Total real estate acquired, net        4,219        9,136 
       Total non-performing assets           $8,885      $13,685 
</TABLE>

The reductions in interest income associated with non-accrual loans were
as follows:
<TABLE>
<CAPTION>
     June 30, (in thousands)               1995    1994      1993 
     <S>                                   <C>     <C>       <C>
     Income in accordance with
       original terms                      $417    $399      $379 
     Income recognized                      116     119       145 
     Reduction in interest income          $301    $280      $234 
</TABLE>

The components of collection and real estate acquired expense were as
follows:
<TABLE>
<CAPTION>
Year ended June 30, 
(dollars in thousands)                   1995    1994      1993 
<S>                                      <C>     <C>       <C>
Provision for estimated losses           $  621  $  450    $1,176 
Expenses of holding real estate acquired    480     231       371 
(Gains) losses on sales of real 
     estate acquired, net                  (409)    (51)     (206)
Collection expense                          726     709       650 
  Total collection and
     real estate acquired expense        $1,418  $1,339    $1,991 
</TABLE>

Changes in the real estate acquired valuation reserve were as follows:

<TABLE>
<CAPTION>
Year ended June 30,
(dollars in thousands)                    1995    1994     1993 
<S>                                       <C>     <C>      <C>
Valuation reserve at beginning of year    $ 367   $ 716    $  180 
Charge-offs                                (675)   (799)     (640)
Provision                                   621     450     1,176 
Valuation reserve at end of year          $ 313   $ 367    $  716 
</TABLE>

NOTE 5 - BANK PREMISES AND EQUIPMENT

The components of Bank premises and equipment were as follows:

<TABLE>
<CAPTION>
     June 30, (in thousands)               1995     1994 
     <S>                                   <C>      <C>
     Land                                  $ 1,140  $ 1,140 
     Buildings and improvements              5,499    5,473 
     Equipment                               3,523    3,508 
     Leasehold improvements                    283      246 
       Total cost                           10,445   10,367 
     Accumulated depreciation 
     and amortization                       (4,320)  (3,974)
       Bank premises and equipment, net    $ 6,125  $ 6,393 
</TABLE>

NOTE 6 - SHORT TERM BORROWED FUNDS
     
The Company's short term borrowed funds include Federal Home Loan Bank
advances and short term repurchase agreements with major brokerage firms
that are primary dealers in government securities.  The following is an
analysis of short term borrowed funds: 

<TABLE>
<CAPTION>
     (dollars in thousands)                  1995     1994
     <S>                                    <C>      <C>           
     Federal Home Loan Bank advances
     Borrowings at June 30 
       maturing 30 days or less              $5,000   $  -  
     Average borrowings during year             863      -  
     Maximum month-end borrowings             5,575      -  
     Accrued interest expense at June 30          1      -  
     Weighted average rate at June 30         6.66%      -  
     Weighted average rate during year        5.69%      -  
     Securities sold under repurchase 
        agreements
     Borrowings at June 30
       maturing 30 days or less             $15,499  $51,850
     Average borrowings during year          28,018   44,033
     Maximum month-end borrowings            50,255   59,534
     Accrued interest expense at June 30         21       42
     Weighted average rate at June 30         6.12%    4.46%
     Weighted average rate during year        5.35%    3.68%
     Amount at risk by broker
       Morgan Stanley                        $2,588   $1,816
       Merrill Lynch                            -      3,108
       Salomon Bros                           1,098      935
     Average maturity by broker
       Morgan Stanley                       29 Days   5 Days
       Merrill Lynch                          -      25 Days
       Salomon Bros                         13 Days   9 Days
     Collateral at June 30
       Mortgage-backed securities and 
        collateralized mortgage obligations:
        Carrying amount                     $19,126  $57,458
        Market value                         18,443   57,458
        Accrued interest income                  80      293
</TABLE>

Securities sold under repurchase agreements are generally issued on a
14-day or 30-day basis.  At June 30, 1995 the Company had a pre-approved
line of credit with the Federal Home Loan Bank of Boston of $6,303,000. 
Under this agreement the Company is required to maintain qualified
collateral, as defined in the Federal Home Loan Bank of Boston's
Statement of Credit Policy, free and clear of liens, pledges and
encumbrances, as collateral for the advances and the pre-approved line
of credit.  The Company maintains qualified collateral sufficient to
support Federal Home Loan Bank advances well in excess of the pre-
approved line of credit at June 30, 1995.  

NOTE 7 - INCOME TAXES

The Company provides deferred taxes for the estimated future tax effects
attributable to temporary differences and carryforwards when realization
is more likely than not.  The components of the income tax provision
(benefit) were as follows:

<TABLE>
<CAPTION>
     (in thousands)
     Year ended June 30,               1995       1994     1993 
     <S>                               <C>        <C>      <C>     
     Current provision (benefit)
       Federal                           $ 799    $ 793    $ 255 
       State                               264      268      109 
       Benefit from net operating 
         loss carry forwards
         Federal                          (777)    (736)    (255)
         State                            (241)    (245)      (86)
         Total                              45       80       23 
     Deferred (benefit)
       Federal                          (2,952)    (580)     -   
       State                              (967)    (220)     -   
         Total                          (3,919)    (800)     -   
     Income tax (benefit) provision    $(3,874)   $(720)   $  23 
</TABLE>

The following is a reconciliation of the expected federal statutory tax
to the income tax (benefit) provision:

<TABLE>
<CAPTION>

     Year ended June 30,                 1995     1994     1993 
     <S>                                 <C>      <C>      <C> 
     Income tax at statutory 
      federal tax rate                     34.0%   34.0%    34.0% 
     Connecticut Corporation tax,
      net of federal tax benefit            0.6     0.9      1.7
     Benefit of net operating loss 
      carryforwards                       (32.5)  (33.0)   (18.9)
     Change in valuation reserve         (166.7)  (49.7)     -
     Dividends excluded                    (0.7)   (1.1)    (2.5)
     Loan loss provision                    -       -      (10.6)
     Other                                  0.4     4.2     (2.0) 
      Effective income tax rates         (164.9)  (44.7)     1.7 
</TABLE>

The components of the Company's net deferred tax asset were as follows:

<TABLE>
<CAPTION>
 (in thousands)
 June 30, 1995                           Federal    State
 <S>                                     <C>       <C>
 Deferred tax assets
  Net operating loss carryforwards       $  1,764  $  1,546 
  SFAS 115 Securities available-for-sale    1,259       419 
  Capital loss carryforwards                5,441     2,305 
  Bad debt deductions                       1,621       604 
  Losses on real estate acquired              190        71 
  Accrued pension expense                     141        53 
  Deferred income                             129        48 
  Other                                       168        63 
  Tax credits                                 234       -   
  Total deferred tax assets                10,947     5,109 
 Deferred tax liabilities
  Bad debt deduction                          708       264 
  Deferred income                               7         3 
  Other                                       -         -   
  Total deferred tax liabilities              715       267    
 Net deferred tax asset                    10,232     4,842  
 Valuation reserve                         (5,441)   (3,236)
  Net deferred tax asset                 $  4,791   $ 1,606  

 June 30, 1994 
 Deferred tax assets
  Net operating loss carryforwards       $  3,937   $ 1,894 
  Capital loss carryforwards                5,265     2,302 
  Bad debt deductions                       1,910       646 
  Security losses                             128        43 
  Losses on real estate acquired              125        42 
  Accrued pension expense                     157        53 
  Other                                       235        20 
  Tax credits                                (181)      -   
  Total deferred tax assets                11,576     5,000 
 Deferred tax liabilities
  Bad debt deduction                          759       257 
  Deferred income                             131        44 
  Other                                        97        73 
  Total deferred tax liabilities              987       374    
 Net deferred tax asset                    10,589     4,626  
 Valuation reserve                        (10,009)   (4,406)
  Net deferred tax asset                 $    580   $   220  
</TABLE>

The allocation of deferred tax benefit involving items charged to
current year income and items charged directly to stockholders' equity
for the years ended June 30, are as follows:

<TABLE>
<CAPTION>
 (in thousands)
 June 30, 1995                            Federal    State 
 <S>                                      <C>        <C>
 Deferred tax benefit
  allocated to shareholders' equity       $(1,259)   $ (419)
 Deferred tax benefit
  allocated to income                      (2,952)     (967)
 Total deferred tax benefit               $(4,211)  $(1,386)

 June 30, 1994
 Deferred tax benefit
  allocated to shareholders' equity         $ -       $ -   
 Deferred tax benefit
  allocated to income                        (580)     (220)
 Total deferred tax benefit                 $(580)    $(220)
</TABLE>

The Company will only recognize a deferred tax asset when, based upon
available evidence, realization is more likely than not.  A valuation
reserve is established for tax benefits available to the Company but for
which realization is in doubt.  In 1995 the Company reduced the
valuation allowance to approximately 58% of the deferred tax asset to
recognize 100% of the remaining available Federal income tax benefits
(expiring 2007), together with a portion of the remaining available
State income tax benefits (expiring 1997) which the Company expects to
utilize, and other book/tax temporary differences.  The Company also
recognized a $1,678,000 adjustment to shareholders equity to record the
tax effect of unrealized securities gains and losses reported in
shareholders equity.  The reduction in the deferred tax valuation
allowance reflects the Company's improved operating performance, marked
by three years of improving core earnings (exclusive of securities
gains), reductions in non-performing assets and a positive outlook for
earnings in the near term.  As a result of the deferred tax benefit
recognized in 1995, the Company's 1996 fiscal year quarterly earnings
will be reported on a fully-taxed basis.  At June 30, 1995, the Company
recorded a valuation reserve against a portion of the State net
operating loss carryforwards and 100% of the State and Federal capital
loss carryforwards which the Company does not expect to utilize. 

At June 30, 1995 the Company had federal net operating loss
carryforwards of approximately $5.1 million (expiring in 2007) and state
net operating loss carryforwards of approximately $13.7 million
(expiring in 1997) which can be applied to reduce future federal and
state income taxes.  At June 30, 1995 the Company also has federal and
state capital loss carryforwards of approximately $16.0 million and
$20.4 million, respectively (expiring principally in 1996) which it does
not expect to utilize because of the discontinuation of investing in
marketable equity securities.


NOTE 8 - RETIREMENT PLANS

The Company has a non-contributory defined benefit pension plan (the
"Pension Plan") covering all eligible employees.  The benefits are
primarily based on compensation and length of service.  The Company's
policy is to contribute the actuarially computed normal cost, plus an
amount to fund liability for past service cost over 40 years. 
Contributions are intended to provide not only for benefits attributed
to service to date but also for those expected to be earned in the
future.  On September 1, 1993 the Company suspended benefit accruals
under the Pension Plan for all employees and, as of a result of which,
recognized a pension curtailment gain of $177,713 as a reduction of net
pension expense in 1994.  Pension Plan assets consist principally of
money market funds, bonds and equity securities.  The components of net
pension expense are as follows:

<TABLE>
<CAPTION>
     Year ended June 30, (in thousands)   1995   1994      1993 
     <S>                                  <C>    <C>       <C>
     Service cost - benefits 
       earned during the period           $  -   $  145    $ 230 
     Interest cost on projected 
       benefit obligation                   280     309      335 
     Actual return on plan assets           (81)   (272)    (528)
     Curtailment gain                        -     (177)      -  
     Net amortization and deferral         (187)    (11)     134 
       Net pension expense (income)       $  12   $  (6)   $ 171 
</TABLE>

The funded status of the Pension Plan at March 31 was as follows:
<TABLE>
<CAPTION>
     March 31, (in thousands)             1995        1994 
     <S>                                  <C>         <C>
     Actuarial present value of benefit 
     obligations:
       Vested benefit obligation          $(4,841)    $(5,055)
       Accumulated benefit obligation     $(4,892)    $(5,111)
       Projected benefit obligation       $(4,892)    $(5,111)
       Plan assets at fair value            4,491       4,529 
     Projected benefit obligation in 
       excess of Plan assets                 (401)       (582)
     Unrecognized net loss                    106         274 
     Accrued pension cost included 
       in other liabilities               $  (296)    $  (308)
</TABLE>

The weighted average discount rate and rate of increase in future
compensation levels used to measure the actuarial present value of the
projected benefit obligation were 6.0% and 4.0%, respectively, in 1995
and 1994 and 8.0% and 6.0%, respectively, in 1993.  The expected long-
term rate of return on Pension Plan assets was 6.0% in 1995 and 1994 and
8.0% in 1993.  The Company contributed $253,000 to the Pension Plan in
1994.  There was no contribution in 1995. 

On April 1, 1994 the Company introduced a 401(K) Savings Retirement Plan
covering all eligible employees.  Participants may contribute up to 15%
of their compensation, subject to a maximum of $9,240 per year in 1995. 
The Company contributes amounts equal to 50% of annual employee
contributions up to 6% of participants' compensation.  Employees are
fully vested in the Company's contributions after five years of service. 
The Company contributed $50,817 and $10,000 to the Plan in 1995 and
1994, respectively. 

The Company has a non-contributory profit sharing plan covering all
eligible employees.  Contributions are made at the discretion of the
Company.  No contributions were made for 1995, 1994 and 1993.  

Effective July 1, 1993 the Company adopted, on a prospective basis,
Statement of Financial Accounting Standards No. 106, "Employers'
Accounting for Post-retirement Benefits Other than Pensions," (SFAS
106), which requires the Company to accrue its obligation for post-
retirement benefits other than pensions over the service lives of its
employees rather than on a cash basis.  

The Company provides post-retirement health benefits for current
retirees and eligible employees.  Post-retirement life insurance
benefits are provided for employees that were eligible for retirement as
of October 1, 1993 and current retirees.  The cost of post-retirement
health care benefits is shared by the Company and the retiree, and
benefits are based on deductible and coinsurance provisions.  The post-
retirement life insurance benefits are non-contributory, and benefits
are based on a percentage of the base pay at retirement.  As of October
1, 1993 the Company adopted a resolution to suspend certain post-
retirement benefits and introduce a co-pay provision for new employees
hired on or after October 1, 1993.  Prior to the adoption of SFAS 106,
the cost of these benefits for retired employees was expensed as paid. 
In adopting SFAS 106 the Company chose to amortize the transition
obligation for past service cost of approximately $300,000 over 20 years
rather than recognize it immediately as a cumulative effect of an
accounting change.  The adoption of SFAS 106 increased 1995 and 1994
employee benefit expense by approximately $60,000 for both years, being
the actuarially computed normal cost, plus the amortization of the
liability for past service cost over 20 years.  The Company does not
advance-fund its post-retirement health care and life insurance benefit
plan.


NOTE 9 - SHAREHOLDERS' EQUITY

Liquidation Account
On February 14, 1986, the Company's wholly-owned subsidiary, New Milford
Savings Bank, converted from mutual to stock ownership in a public
offering.  Upon conversion, eligible savings account holders as of
October 31, 1986 were granted a priority in the event of future
liquidation for a period of ten years, by establishing a special reserve
account in an amount equal to the net worth of $28.6 million at October
31, 1986.  The amount of the special reserve account is being decreased
to the extent that the balances of eligible account holders are reduced
at annual determination dates, which commenced June 30, 1986.  The
balance is approximately $2.5 million at June 30, 1995.  No dividends
may be paid to the Company if such dividends reduce the net worth of the
Bank below the amount required for the special reserve account.

Capital Requirements
The Company and the Bank are subject to minimum capital requirements
established, respectively, by the Federal Reserve Board (the "FRB") and
the Federal Deposit Insurance Corporation (the "FDIC").  The Company's
and the Bank's regulatory capital ratios were as follows:

<TABLE>
<CAPTION>
                                     NewMil      New Milford
     June 30, 1995                Bancorp, Inc. Savings Bank
     <S>                             <C>           <C>
     Leverage ratio                  10.58%        10.19%
     Tier 1 risk-based ratio         20.09%        19.34%
     Total risk-based ratio          21.36%        20.62%
</TABLE>

The Company and the Bank are categorized as "well capitalized".  A well
capitalized institution, as defined by the Prompt Corrective Action
rules issued by the FDIC and the FRB, is one which maintains a total
risk-based ratio of 10% or above, a Tier 1 risk-based ratio of 6% or
above and a leverage ratio of 5% or above.  In addition to meeting these
numerical thresholds, well capitalized institutions may not be subject
to any written order, written agreement, capital directive, or prompt
corrective action directive to meet and maintain a specific capital
level.  

Restrictions on Subsidiary's Dividends and Payments
The Company's ability to pay dividends is dependent on the Bank's
ability to pay dividends to the Company.  There are certain restrictions
on the payment of dividends and other payments by the Bank to the
Company.  Under Connecticut law the Bank is prohibited from declaring a
cash dividend on its common stock except from its net earnings for the
current year and retained net profits for the preceding two years. 
Consequently, the maximum amount of dividends payable by the Bank to the
Company for the year ended June 30, 1995 is $6,337,000.  In some
instances, further restrictions on dividends may be imposed on the
Company by the Federal Reserve Bank.  


NOTE 10 - RELATED PARTY TRANSACTIONS    

In the normal course of business the Bank has granted loans to executive
officers, directors, principal shareholders and associates of the
foregoing persons considered to be related parties.  Changes in loans
(including loans accounted for as in-substance foreclosed) to related
parties are as follows:

<TABLE>
<CAPTION>
                                                 Principal
(in thousands)                        Officers/    share- 
                                      directors   holders     Total 
<S>                                       <C>      <C>       <C>
Year ended June 30, 1995
Balance, beginning of year                $ 479    $3,203    $3,682 
Advances                                     22       -          22 
Repayments                                  (48)      -         (48)
Mortgage loans sold                        (193)      -        (193)  
Charge-offs                                 -        (461)     (461)
Foreclosures and real estate 
  acquired in lieu of foreclosure           -        (242)     (242)
Balance, end of year                      $ 260    $2,500    $2,760 

Year ended June 30, 1994
Balance, beginning of year                $ 474    $3,684    $4,158 
Advances                                    264       -         264 
Repayments                                 (259)      -        (259)
Sales contract deposits                     -          (3)       (3)
Charge-offs                                 -        (155)     (155)
Foreclosures and real estate 
  acquired in lieu of foreclosure           -        (323)     (323)
Balance, end of year                      $ 479    $3,203    $3,682 
</TABLE>

Loans to two principal shareholders at June 30, 1995 included loans with
principal indebtedness of $8.8 million, all of which were secured by
real estate.  The Company has instituted foreclosure actions and has
charged off $5.7 million against such loans (in the current year the
Company charged off $461,000 against such loans).  In management's
judgement adequate reserves have been provided against this
indebtedness.

NOTE 11 - STOCK OPTIONS

The Company's 1986 Stock Option and Incentive Plan (the "1986 Plan")
authorizes the granting of both incentive and non-incentive options and
stock appreciation rights (SARS) to officers and other key employees by
the Salary and Benefits Committee of the Board.  The 1986 Plan provides
for the granting of options to purchase shares of Common Stock for terms
of up to 10 years at an exercise price not less than 85% of the fair
market value of the Company's stock on the date of the grant.  Changes
in outstanding stock option and SARS were as follows:

<TABLE>
<CAPTION>
               Options  Options      
               without   with             Average Maturity    Price
                SARS     SARS      Total   price    range     range
<S>            <C>      <C>      <C>      <C>     <C>       <C>
June 30, 1992  146,120  17,400   163,520  $5.256  1996-2002 $4.00-12.06
Granted         63,000    -       63,000   3.000    2002       3.00
  Lapsed       (25,500) (7,400)  (32,900)  4.764  1996-2000 3.00-11.09
June 30, 1993  183,620  10,000   193,620   4.448  1996-2002 3.00-12.06
  Granted      141,450    -      141,450   4.005  2003-2004  3.19-4.25
  Exercised     (2,000)   -       (2,000)  3.000    2002       3.00
  Lapsed      (100,500)   -     (100,500)  3.995    2002     3.00-4.00
June 30, 1994  222,570  10,000   232,570   4.383  1996-2004 3.00-12.06
  Granted       25,000    -       25,000   4.285  2003-2004  4.00-4.57
  Lapsed        (7,750)   (100)   (7,850)  6.253  1996-2004 3.00-12.06
June 30, 1995  239,820   9,900   249,720  $4.295  1996-2004 $3.00-12.06
</TABLE>

Stock options outstanding as of June 30, 1995 were exercisable as
follows:
<TABLE>
<CAPTION>
                                 Options        Options
                                 without        with
                                 SARS           SARS     Total
<S>                              <C>             <C>      <C>
June 30, 1995                    189,820         9,900    199,720
March 21, 1996                    25,000           -       25,000
March 21, 1997                    25,000           -       25,000
   Total                         239,820         9,900    249,720
</TABLE>

As of June 30, 1995 options to purchases 163,530 shares of Common Stock
were available to be granted under the 1986 Stock Option and Incentive
Plan.

The Company's 1992 Stock Option Plan for Outside Directors (the "1992
Plan") provides for automatic grants of options to non-employee
directors who were participants on the effective date of the plan and
newly elected and subsequently reelected non-employee directors.  The
1992 Plan provides for the granting of options to purchase shares of
Common Stock for terms of up to 10 years at an exercise price of not
less than the fair market value of the Company's stock on the date of
the grant.  Options granted under the 1992 Plan are exercisable only
during a fiscal quarter following a quarter in which dividends have been
declared on the Common Stock.  Accordingly, all of the options were
exercisable at June 30, 1995.

Changes in outstanding stock options were as follows:

<TABLE>
<CAPTION>
                                  Average                     Price
                       Options     Price      Maturity        Range
   <S>                 <C>        <C>           <C>           <C>
   October 23, 1992
   Granted             60,000     $3.000        2002          $3.00
   Lapsed                 -        -             -              -
   June 30, 1993       60,000      3.000        2002          3.00
   Granted              2,000      5.750        2003          5.75
   Lapsed                 -        -             -              -
   June 30, 1994       62,000      3.089        2002-2003     3.00-5.75
   Granted              4,000      5.000        2004          5.00
   Lapsed                 -        -             -              -
   June 30, 1995       66,000      3.205        2002-2004     3.00-5.75
</TABLE>

As of June 30, 1995 options to purchases 64,000 shares of Common Stock
were available to be granted under the 1992 Stock Option Plan for
Outside Directors.


NOTE 12 - INTEREST RATE EXCHANGE AGREEMENTS

Prior to 1992 the Company used interest rate swaps to manage interest
rate risk associated with a portfolio of fixed rate mortgage-backed
securities.  This program was discontinued in 1992 and the portfolio was
downsized.  As the underlying assets were sold, the Company terminated
several of its swap contracts, allowed other contracts with near term
maturities to expire, and, in the case of one contract maturing in 1995,
entered into an offsetting contract to eliminate interest rate risk. 
Under these contracts the Company pays or receives a variable rate of
interest (based on the three month LIBOR index) and receives or pays a
fixed rate of interest based on the notional principal amounts listed
below.  The offsetting contracts by type, maturity, market value and
rate were as follows:

<TABLE>
<CAPTION>
                                    Notional  Rate   Rate     Market
(dollars in thousands)    Maturity  amount    paid   earned   value
<S>                       <C>       <C>       <C>     <C>     <C> 
June 30, 1995 
Pay fixed/
 receive variable:        10/07/95   $6,000   8.52%   6.25%   $(18)
Pay variable/
 Receive fixed:           10/07/95    6,000   6.25    7.41      -  
                                        -                      (18)
Valuation reserve                       -                       18 
Swap obligations, net                $  -                     $ -  

June 30, 1994 
Pay fixed/
 receive variable:        10/07/95   $6,000   8.52%   4.06%  $(345)
Pay variable/
 Receive fixed:           10/07/95    6,000   4.06    7.41     255 
                                        -                      (90)
Valuation reserve                       -                       85 
Swap obligations, net                $  -                    $  (5)
</TABLE>

The Company fully reserved the interest differential between these
offsetting contracts in 1992 and this valuation reserve is being
amortized over the remaining lives of the swaps as an offset to the net
interest expense.  As a result, these offsetting swaps have no effect on
results of operations and give rise to no interest rate risk.


NOTE 13 - COMMITMENTS AND CONTINGENT LIABILITIES

In the normal course of business there are various commitments and
contingent liabilities outstanding pertaining to the purchase and sale
of securities and the granting of loans and lines of credit which are
not reflected in the accompanying financial statements.  At June 30,
1995 the Company had commitments under outstanding construction
mortgages of $476,000, unused lines of credit of $6,589,000 and
outstanding commitments to fund loans of $7,686,000.  At June 30, 1994
the Company had commitments under outstanding construction mortgages of
$1,198,000, unused lines of credit of $5,594,000 and outstanding
commitments to fund loans of $2,814,000.  The Company does not
anticipate any material losses as a result of these transactions.  Since
many of the commitments are expected to expire without being drawn upon,
the total commitment amounts do not necessarily represent future cash
requirements.  The Company's exposure to credit loss in the event of
non-performance by the other party to the commitment is represented by
the contractual amount of the instrument.  The exposure to credit loss
is limited by evaluating the customer's credit worthiness on a case-by-
case basis and by obtaining collateral if deemed necessary.  Collateral
held generally includes residential and commercial properties.  The
Company generally requires an initial loan to value ratio of no greater
than 80% when real estate collateralizes a loan commitment.

The Company leases facilities under operating leases which expire at
various dates through 1998.  The leases have varying renewal options,
generally require a fixed annual rent, and provide that real estate
taxes, insurance, and maintenance are to be paid by the Company.  Rent
expense totaled $128,413, $121,591 and $128,809 for 1995, 1994 and 1993,
respectively.  Future minimum lease payments at June 30, 1995 are as
follows:
<TABLE>
<CAPTION>
                         <S>   <C>
                         1996    $87,459
                         1997     57,025
                         1998     40,246
                         1999     40,246
                         2000      3,354
                                $228,330
</TABLE>

NOTE 14 - ESTIMATED FAIR VALUES OF FINANCIAL INSTRUMENTS

Statement of Financial Accounting Standards No. 107 "Disclosures About
Fair Value of Financial Instruments" ("SFAS 107"), requires the Company
to disclose fair value information for certain of its financial
instruments, including loans, securities, deposits, borrowings, interest
rate swaps and other such instruments.  Quoted market prices are not
available for a significant portion of the Company's financial
instruments and, as a result, the fair values presented may not be
indicative of net realizable or liquidation values.  Fair values are
estimates derived using present value or other valuation techniques and
are based on judgements regarding future expected loss experience,
current economic conditions, risk characteristics, and other factors. 
In addition, fair value estimates are based on market conditions and
information about the financial instrument at a specific point in time. 
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.  Such items include mortgage
servicing, core deposit intangibles and other customer relationships,
premises and equipment, foreclosed real estate and income taxes.  In
addition, the tax ramifications relating to the realization of the
unrealized gains and losses may have a significant effect on fair value
estimates and have not been considered in the estimates.  

The following is a summary of the methodologies and assumptions used to
estimate the fair value of the Company's financial instruments pursuant
to SFAS 107.

Cash, cash equivalents and other:  The fair value of cash and due from
banks, deposits with banks, federal funds sold, accrued interest
receivable, securities sold under repurchase agreements and accrued
interest payable, is considered to approximate the book value due to
their short-term nature and negligible credit losses.
Securities:  Securities classified as available-for-sale are carried at
fair value.  Fair value for securities held-for-sale was determined by
secondary market and independent broker quotations.
Mortgage loans held for sale:  Fair value was estimated using current
dealer commitments to purchase loans and quoted secondary market prices.
Loans:  Fair values for residential mortgage and consumer installment
loans were estimated by discounting cash flows, adjusted for
prepayments.  The discount rates used for residential mortgages were
secondary market yields for residential mortgage loans, net of servicing
and adjusted for risk.  The discount rates used for consumer installment
loans were current rates offered by the Company.  Fair values for
commercial loans were estimated by assessing credit risk and interest
rate risk.  Such loans were valued by discounting estimated future cash
flows at a rate that incorporates both interest and credit risk.  
Deposit liabilities:  The fair value for demand, savings and certain
money market deposits is equal to the amount payable on demand at the
balance sheet date which is equal to the carrying value.  The fair value
of certificates of deposit was estimated by discounting cash flows using
rates currently offered by the Company for deposits of similar remaining
maturities.
Off-balance sheet:  The fair value of interest rate swap contracts was
estimated by discounting cash flows using prevailing market rates.  


The fair value information of the Company's financial instruments
required to be valued by SFAS 107 are as follows:

<TABLE>
<CAPTION>
June 30,                               1995                1994      
(dollars in thousands)                   Estimated           Estimated
                                 Carrying  fair     Carrying   fair
                                   value   value      value    value
<S>                             <C>      <C>        <C>      <C>
Financial Assets
 Cash and due from banks        $  5,791 $  5,791   $  4,732 $  4,732 
 Federal funds sold                8,500    8,500        -        -   
 Securities available for sale     7,102    7,102    191,141  191,141 
 Securities held to maturity     120,092  119,948     34,605   32,965 
 Mortgage loans held for sale        -        -          130      134 
 Loans                           153,702  152,558    143,252  142,222 
 Allowance for loan losses        (5,372)     -       (5,246)     -   
 Deferred loan origination 
  fees, net                         (431)     -         (386)     -   
 Loans, net                      147,899  152,558    137,750  142,222 
 Accrued interest receivable       1,918    1,918      1,887    1,887 

Financial Liabilities
 Deposits
  Demand (non-interest bearing) $  8,224 $  8,224   $  7,111 $  7,111 
  NOW accounts                    21,921   21,921     22,494   22,494 
  Money market                    63,059   63,059     84,269   84,269 
  Savings and other               41,349   41,349     46,949   46,949 
  Certificates of deposit        117,867  118,122     75,359   75,703 
   Total deposits                252,420  252,675    236,182  236,526 
 Securities sold under 
  repurchase agreements           15,499   15,499     51,850   51,850 
 FHLB advances                     5,000    5,000        -        -   
 Accrued interest payable            298      298        288      288 

Other Financial Instruments
 Interest rate swaps                $(18)   $ -         $(85)    $(90)
</TABLE>

NOTE 15 - NEWMIL BANCORP, INC. (parent company only) FINANCIAL
INFORMATION 

The unconsolidated balance sheets NewMil Bancorp, Inc. at June 30, and
its statements of operations and cash flows for each of the years ended
June 30, are presented as follows:

<TABLE>
<CAPTION>
 <S>                                           <C>          <C> 
 Balance Sheets                                June 30,     June 30,
 (in thousands)                                   1995         1994 
 Assets                                                             
  Due from bank                                 $    82      $    90
  Note receivable                                 1,100        1,200
  Investment in New Milford Savings Bank         31,546       23,834
  Other assets                                        4             
    Total Assets                                $32,732      $25,131
 Liabilities and Shareholders' Equity
  Liabilities                                   $    11      $    37
  Shareholders' equity                           32,721       25,094
    Total Liabilities and Shareholders' Equity  $32,732      $25,131
</TABLE>

<TABLE>
<CAPTION>
Statements of Operations                      Years ended June 30,
 (in thousands)                            1995      1994     1993 
 <S>                                       <C>       <C>      <C>
 Interest income                           $  334    $   42   $   41 
 Expenses                                     178        95       93 
 Income (loss) before taxes and 
  undistributed net income (loss) 
  of subsidiary                               156       (53)     (52)
 Income tax provision                         -         -         33 
 Income (loss) before equity in 
  undistributed net income 
  of subsidiary                               156       (53)     (85)
 Equity in undistributed net 
  income of subsidiary                      6,068     2,384    1,412 
 Net income                                $6,224    $2,331   $1,327 
</TABLE>

<TABLE>
<CAPTION>

 Statements of Cash Flows                      Years ended June 30,
 (in thousands)                           1995      1994     1993 
 <S>                                      <C>       <C>      <C>
 Net income                               $ 6,224   $ 2,331  $ 1,327 
 Adjustments to reconcile net 
  income to net cash provided 
  by operating activities:
    Equity in net income of subsidiary     (6,068)  (2,384)   (1,412)
    Other                                     (22)        7       85 
  Net cash provided (used) by operating 
  activities                                  134       (46)     -   
 Investing Activities:
  Repayment of advances to subsidiary, net    -         -      1,330 
  Purchase of note receivable 
  from subsidiary                             -         -     (1,300)
  Net decrease in note receivable 
  from subsidiary                             100       100      -   
    Net cash provided by investing 
    activities                                100       100       30 
 Financing Activities:
  Cash dividends declared                    (269)      -        -   
  Proceeds from Treasury Stock issued          27       -        -   
  Proceeds from exercise of stock options     -           6      -   
    Net cash (used) provided by 
    financing activities                     (242)        6      -   
 (Decrease) Increase in cash and 
 cash equivalents                              (8)       60       30 
 Cash and cash equivalents, 
  beginning of year                            90        30      -   
 Cash and cash equivalents, end of year   $    82  $     90  $    30 
</TABLE>

NOTE 16 - QUARTERLY FINANCIAL DATA (Unaudited)

Quarterly financial data for 1995 and 1994 is as follows ($ in thousands
except per share amounts):

<TABLE>
<CAPTION>

                                      Year ended June 30, 1995
                                 June 30,  Mar 31,   Dec 31,   Sept 30, 
<S>                              <C>       <C>       <C>       <C>
Statement of Operations
Interest and dividend 
 income                          $5,512    $5,103    $4,872    $4,796 
Interest expense                  2,609     2,423     2,266     2,304 
Net interest income               2,903     2,680     2,606     2,492 
Provision for loan losses           100       100       100       100 
Non-interest income
 Securities gains (losses), net     -          30       196       -   
 Gains (losses) on loans, net        24       -         -           4 
Service fees and other              304       276       291       296 
Non-interest expense              2,530     2,300     2,306     2,216 
Income before income taxes          601       586       687       476 
Income tax (benefit) provision   (3,911)       12        13        12 
Net income                        4,512       574       674       464 

Financial Condition
Total assets                   $308,671  $294,868  $295,627  $310,489 
Loans, net                      147,899   144,383   140,430   138,226 
Allowance for loan losses        (5,372)   (5,518)   (5,418)  (5,298) 
Securities                      127,194   129,268   131,578   149,482 
Deposits                        252,420   246,798   245,452   233,429 
Borrowings                       20,499    18,078    21,886    49,857 
Shareholders' equity             32,721    26,475    25,565    25,110 
Non-performing assets             8,885    10,734    11,081    11,438 

Per Share Data
Earnings per share                $0.99      $0.13    $0.15    $0.10
Dividends declared per share       0.02       -        0.02     0.02
Book value per share               7.29       5.90     5.70     5.60
Market price: (a)
  High                            6.250      5.250    5.750     5.750
  Low                             5.000      4.750    3.875     4.500

Statement of Operations
Interest and dividend income     $4,684    $4,292    $4,295    $4,179 
Interest expense                  2,281     2,094     2,074     2,024 
Net interest income               2,403     2,198     2,221     2,155 
Provision for loan losses            60        60        28        60 
Non-interest income
 Securities gains (losses), net     (43)      157       168       122 
 Gains (losses) on loans, net       -         (53)       52       100 
 Service fees and other             299       268       250       216 
Non-interest expense              2,116     2,092     2,298     2,188 
Income before income taxes          483       418       365       345 
Income tax (benefit) provision     (757)       12        12        13 
Net income                        1,240       406       353       332 

Financial Condition
Total assets                   $315,159  $323,656  $311,214  $299,816 
Loans, net                      137,620   139,688   134,594   135,705 
Allowance for loan losses        (5,246)   (5,412)   (5,370)   (5,333)
Securities                      153,746   158,478   146,712   138,791 
Deposits                        236,182   234,672   234,065   229,347 
Borrowings                       51,850    59,534    46,156    38,591 
Shareholders' equity             25,094    27,098    28,601    29,310 
Non-performing assets            13,685    14,687    14,861    14,692 

Per Share Data
Earnings per share                $0.27      $0.09    $0.08    $0.07
Dividends declared per share       -          -        -        -
Book value per share               5.59       6.04     6.38     6.54
Market price: (a)
  High                            5.000      5.250    6.250     5.000
  Low                             3.750      3.750    4.250     3.500
</TABLE>

NewMil Bancorp, Inc.'s Common Stock, par value $.50 per share ("Common
Stock") trades on the NASDAQ Stock Market under the symbol NMSB.  As of
September 1, 1995, there were 1,914 shareholders of record of the
Company's Common Stock.
                 
(a) The above market prices reflect interdealer prices, without retail
markup, markdown or commissions, and may not necessarily represent
actual transactions.

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

There were no disagreements on accounting and financial disclosures
between the Company and its independent accountants for which a Form 8-K
was required to be filed during the two most recent fiscal years or for
the period from June 30, 1995 to the date hereof.

                               PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information required by this item appears on pages 5 through 7 of
the Company's Proxy Statement dated September 20, 1995 for the 1995
Annual Meeting of Shareholders, under the captions "Nominees for
Election for a Three Year Term and Directors Continuing in Office". 
Such information is incorporated herein by reference and made a part
hereof.


Item 11.  EXECUTIVE COMPENSATION

The information required by this item appears on pages 7 through 13 of
the Company's Proxy Statement dated September 20, 1995 for the 1995
Annual Meeting of Shareholders, under the caption "Executive
Compensation".  Such information is incorporated herein by reference and
made a part hereof.


Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
          AND MANAGEMENT

The information required by this item appears on page 2 and pages 5
through 7 of the Company's Proxy Statement dated September 20, 1995 for
the 1995 Annual Meeting of Shareholders, under the caption "Nominees for
Election for a Three Year Term".  Such information is incorporated
herein by reference and made a part hereof.


Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required by this item appears on page 14 of the
Company's Proxy Statement dated September 20, 1995 for the 1995 Annual
Meeting of Shareholders, under the caption "Transactions with Management
and Others".  Such information is incorporated herein by reference and
made a part hereof.


                                PART IV

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

(a)  The following documents are filed as exhibits to this report and
     appear on the pages indicated.

     Financial Statements

     None.

(b)  Reports on Form 8-K

     None.


(c)  Exhibits

     The following documents are filed as Exhibit to this Form 10-K, as
     required by Item 601 of Regulation S-K.

     Exhibit No.              Description

     3.1       Certificate of Incorporation of the Company (incorporated
               by reference to Exhibit 3.1 to the Company's Registration
               Statement on Form S-4 (No. 33-10693) filed on December 9,
               1986)

     3.1.1     Amendment to Certificate of Incorporation of the Company
               increasing authorized shares of common stock from
               6,000,000 to 20,000,000

     3.2       Bylaws of the Company (incorporated by reference to
               Exhibit 3.2 to the  Company's Registration Statement on
               Form S-4 (No. 33-10693) filed on December 9, 1986)

     4.1       Instruments Defining Rights of Security Holders (Included
               in Exhibits 3.1 and 3.2)

     10.1      The New Milford Savings Bank 1986 Stock Option and
               Incentive Plan (incorporated by reference to Exhibit 10.1
               to the Company's Registration Statement on Form S-4 (No.
               33-10693) filed on December 9, 1986)

     10.2      The New Milford Savings Bank 1986 Stock Option and
               Incentive Plan Incentive Stock Option Agreement and Non-
               Qualified Stock Option Agreement (incorporated by
               reference to the Registrant's 1988 Form 10-K).

     10.3      1992 Stock Option Plan For Outside Directors of NewMil
               Bancorp, Inc. (incorporated by reference to the
               Registrant's 1992 Proxy Statement dated           
               September 22, 1992, pages 17 through 20). 

     10.5      Rights Agreement between NewMil Bancorp, Inc. and
               American Stock Transfer and Trust Company as Rights Agent
               dated as of July 19, 1994 concerning NewMil Bancorp's
               shareholder rights plan of same date (incorporated by
               reference to the Registrant's 1994 Form 10-K).

     10.6      The New Milford Savings Bank 1986 Stock Option Plan and
               Incentive as amended at the Company's annual meeting of
               Shareholders on October 28, 1994. 

     10.7      Employment agreement between New Milford Savings Bank and
               its President and CEO, Francis J. Wiatr, as of March 31,
               1994.

     11.1      Statement regarding Computation of Net Income Per Common
               Share 

     18.3      Consent of Coopers & Lybrand

     20.1      Proxy Statement dated September 20, 1995 for the Annual
               Meeting of Shareholders, of NewMil Bancorp, Inc.

     21.1      Subsidiaries of the Registrant


(d)  Financial Statement Schedules

     No financial statement schedules are required to be filed as
     Exhibits pursuant to Item 14(d).

                                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.


     NEWMIL BANCORP, INC.

     /s/ Anthony J. Nania      
     Anthony J. Nania
     Chairman of the Board and
     Chief Executive Officer
     September 19, 1995


Pursuant to the requirements of Section 13 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 indicated, on the
dates indicated below.


      /s/ Anthony J. Nania      
      Anthony J. Nania
      Chairman of the Board and
      Chief Executive Officer
      September 19, 1995

      /s/ Willis H. Barton, Jr. 
      Willis H. Barton, Jr.
      Director
      September 19, 1995

      /s/ Herbert E. Bullock    
      Herbert E. Bullock
      Director
      September 19, 1995

      /s/ Laurie G. Gonthier    
      Laurie G. Gonthier
      Director
      September 19, 1995

      /s/ Dr. John V. Haxo      
      Dr. John V. Haxo
      Director
      September 19, 1995

      /s/ Suzanne L. Powers  
      Suzanne L. Powers
      Director
      September 19, 1995


      /s/ Francis J. Wiatr   
      Francis J. Wiatr
      Director and President
      September 19, 1995

      /s/ Mary C. Williams   
      Mary C. Williams
      Director 
      September 19, 1995

      /s/ B. Ian McMahon     
      Senior Vice President and
      Chief Financial Officer 
      September 19, 1995





                  AMENDMENT TO CERTIFICATE OF INCORPORATION

     The total number of shares of stock which the Corporation shall have the
authority to issue is 20,000,000 shares of Common Stock, par value $0.50 per
share.

     The shares may be issued by the Corporation from time to time as
approved by its Board of Directors without the approval of its stockholders. 
Except as otherwise provided by laws or in this Certificate of Incorporation,
the Board of Directors of the Corporation is authorized, by resolution or
resolutions from time to time adopted and by filing a certificate pursuant to
the applicable law of the State of Delaware, to provide for the issuance of
such shares and to fix and state the designations, powers, preferences and
rights of the shares and the qualifications, limitations and restrictions
thereof.



        AMENDMENT TO THE NEWMIL BANCORP, INC. 1986 STOCK OPTION
                    AND INCENTIVE PLAN (the "Plan")

     The Plan is hereby amended to provide that the aggregate number of
shares of common stock subject to options which may be granted under the Plan
is increased from 296,000 to 446,000 shares.


                            EMPLOYMENT AGREEMENT

     THIS AGREEMENT, made effective as of the 28th day of March, 1994, by and
between Francis J. Wiatr (hereinafter "Wiatr") currently residing in Woodbury,
Connecticut, and New Milford Savings Bank (hereinafter "New Milford" or "Bank"),
a Connecticut banking corporation with its headquarters and principal offices
in New Milford, Connecticut is intended to set forth and govern the terms of
employment by the Bank.  This Agreement supersedes any prior agreements or
understandings written or oral between the parties and shall be the sole source
of either party's rights and obligations.

     1.   Position and Duties.

     Beginning on the 21st day of March 1994 Wiatr shall be employed as
President and Chief Executive Officer of the Bank.  He shall be responsible for
and carry out such duties as may be assigned to him by the Chairman of the
Board.  He agrees to devote his full-time best efforts to the performance of his
duties.  While employed as President and Chief Executive Officer of the Bank,
Wiatr shall be appointed to and agrees to serve as director on the Board of
Directors of both the Bank and the Company for which Wiatr will receive no
additional compensation.  He may also be elected or appointed to officer
positions for the Bank's holding company, NewMil Bancorp, Inc. (the "Company"),
and/or subsidiaries of the Bank or Company.

     2.   Compensation.

     Wiatr shall be employed at a base annual salary of One Hundred Sixty
Thousand Dollars ($160,000.00) per year.  Wiatr shall have his performance
reviewed each year during the month of June beginning in June 1995 by the Board
of Directors of the Bank.  The Board may determine at that time and from time
to time during the term of this Agreement, to increase Wiatr's base annual
salary and/or to pay Wiatr performance bonuses (collectively, "Total Annual Cash
Compensation").

     3.   Benefits.

     Wiatr shall receive all benefits as are generally made available to other
Senior Executives of the Bank, such as medical (including vision) insurance,
dental insurance, universal life insurance, long-term disability insurance, and
such pension, profit sharing and/or 401(k) plans as may be available from time
to time.  Booklets and summary plan descriptions describing benefits as may from
time to time exist shall be made available to Wiatr.  Wiatr shall be entitled
to a paid vacation of three weeks in calendar year 1994 and four weeks per
calendar year thereafter for the term of this Agreement.  Unused vacation time
shall not accrue from year to year but shall be used, if at all, during the
calendar year in which it was first available, unless otherwise agreed to by the
Chairman of the Bank.  The Bank may also provide Wiatr with other benefits
typically provided to senior officers of community banks, including but not
limited to an automobile or automobile allowance and club memberships.

     4.   Stock Options.

     Under the terms and subject to the limitations of the Bank's 1986 Stock
Option Plan, options for a total of 75,000 shares of the Company's common stock
at an exercise price of Four Dollars ($4.00) per share shall vest in Wiatr as
follows:

          25,000 shares (consisting of 25,000 Incentive Stock Options) shall
     vest on each of:

               March 21, 1995;
               March 21, 1996; and
               March 21, 1997

     In order for options to vest, Wiatr must be employed by the Bank on the
respective vesting dates.  In the event of a  change of control (as defined in
Paragraph 5 below) all options shall vest and become immediately exercisable on
the day preceding the change of control.

     The parties also acknowledge the granting of 25,000 Non-Qualified Stock
Options under the 1986 Stock Option Plan at an exercise price of $6.00 per share
on July 24, 1995 with an immediate vesting date.

     5.   Termination. 

          a.   For Cause.  Wiatr may be terminated at any time for cause.  In
such event, the Bank shall have no further obligation to him under this
Agreement from the date of termination.  Cause is defined for purposes of this
Agreement as:

               (1)  misconduct involving dishonesty, felonious conduct, breach
     of trust, or moral turpitude; (2) insubordination or material willful
     neglect in the performance of his duties; (3) material breach of the
     provisions of this Agreement; (4) his violation of applicable banking law
     having material, adverse consequences to the Bank or Company; or (5) if
     the Bank's regulatory authorities obtain an order or assert other
     regulatory enforcement powers effecting Wiatr's removal as an officer of
     the Bank.

          b.   Disability.  The Bank may also terminate Wiatr if he is unable
to substantially and effectively perform his duties for more than six months
because of physical or mental disability.  The Board of Directors is entitled
to rely on such medical or other credible information as is reasonably available
to it at the time in making such determination.  Should Wiatr be terminated for
reasons of such physical or mental disability, he shall, subject to the
limitations on unused vacation time provided for in Paragraph 3 "Benefits"
above, be entitled to lump sum compensation for accrued but unused vacation time
after payment of which the Bank shall have no further obligation to him under
this Agreement.

          c.   Without Cause.  The Bank may terminate Wiatr's employment other
than for cause or disability as defined in either Paragraph (a) or (b) above at
any time.  It shall give him written notice, but shall not be obligated to state
a reason therefor, whereupon Wiatr shall receive, in full satisfaction of any
and all claims he may have against the Bank including, but not limited to claims
under this Agreement or under any Bank policy or program, his usual and
customary medical (including vision) and dental insurance benefits for a period
of three months following notification of termination; and, in addition, (but
subject to the limitation on unused vacation time provided for in Paragraph 3
"Benefits" above), Wiatr shall be entitled to lump sum payment for any accrued
but unused vacation time.  It is expressly understood that the parties have
discussed the payment of severance pay in the event of termination without
cause, but Wiatr has agreed to decline severance pay in consideration of the
other provisions of this Agreement.

          d.   Termination after Change of Control.  Should a Change of Control
(as defined below) occur during his term of employment, Wiatr shall receive a
lump sum cash payment equal to three (3) times the greater of the following: 
(A) Wiatr's compensation (the "Compensation") from the Bank for services
rendered for the last full fiscal year immediately preceding the Change of
Control or (B) Wiatr's average annual Compensation with respect to the three (3)
most recent fiscal years ending before the date on which the Change of Control
occurs.  Compensation as described above shall include all base salary, bonus
and other cash incentive payments to Wiatr for services rendered for the time
period in question.  Payment of this severance shall be paid in full within 90
days following the date of the Change of Control and shall not be reduced by any
compensation which the Executive may receive from the Bank or from other
employment with another employer should Executive's employment with the Bank
terminate.  Wiatr and the Bank or Company, or its or their successor, may agree
in writing for Wiatr to forego the severance amount in consideration of a new
employment agreement or other consideration agreeable to all parties.

     However, notwithstanding any other provision of this Agreement or of any
other agreement, understanding or compensation plan, it is the intention of the
parties that Wiatr not receive any "excess parachute payment" as that term is
defined in Section 280G of the Internal Revenue Code of 1986, as amended in
connection with a change of control.  Accordingly, the payment described in the
immediately preceding paragraph shall be reduced, if necessary, so that the
aggregate present value of all payments in the nature of compensation received
by Wiatr which are contingent upon such change of control shall be the maximum
amount allowed under Section 280G without making any such payments non-
deductible to the Bank under Section 280G.

     For purposes of this Agreement, a "change of control" shall mean:  (i) a
merger, acquisition, consolidation, sale of assets or other reorganization to
which the Bank or the Company is a party, as a consequence of which members of
the Bank's or the Company's Board of Directors in office immediately prior to
such transaction constitute less than a majority of the appropriate Board of
Directors immediately thereafter; (ii) a proxy contest to which the Company is
a party, as a consequence of which members of the Company's Board of Directors
in office immediately prior to such event constitute less than a majority of the
Board of Directors thereafter; (iii) an event or events occurring after the
Effective Date hereof as a result of which any Person (as hereinafter defined)
is or become the Beneficial Owner (as hereinafter defined), directly or
indirectly, of 50% or more of the combined voting power of the Company's then
outstanding securities without the prior approval of at least two-thirds of the
members of the Company's Board of Directors in office immediately prior to such
Person attaining such percentage interest.  "Person" shall have the meaning of
such term as used in Sections 13(d) and 14(d) of the Securities Exchange Act of
1934 (the "Act").  "Beneficial Owner" shall have the definition of such term as
defined in Rule 13d-3 under the Act.

          e.   Resignation.  Should Wiatr wish to resign, he shall give the Bank
two weeks written notice.

     6.   Noncompetition and Confidential Information.

     Wiatr agrees for a period of two years following his employment with the
Bank, he shall not either directly or indirectly as agent, stockholder,
employee, officer, director, trustee, partner, proprietor or otherwise (except
as a passive investor holding not more than 1% equity in another entity) engage
in, render advice or assistance to or be employed on a compensation basis by any
person, firm or entity which is in competition with the Bank.  This paragraph
shall only apply where either:  (1) the person, firm, or entity is headquartered
in New Milford, Connecticut; or (2) the person, firm, or entity is headquartered
elsewhere but Wiatr maintains an office in New Milford, Connecticut.

     Wiatr acknowledges that during the course of his employment, he will have
produced and had access to material, records, data, trade secrets and
information not generally available to the public ("confidential information")
regarding the Bank and its customers.  Wiatr agrees to hold in confidence and
not directly or indirectly disclose, use, copy or make lists of any such
confidential information.  All records, files, documents, and other materials
or <PAGE>
copies thereof relating to the Bank's business and the business of any
subsidiary thereof shall be and remain the sole property of the Bank, shall not
be removed from the Bank's premises except for bona fide business purposes and
shall be promptly returned to the Bank upon termination of employment with the
Bank.

     7.   Interpretation and Enforcement.

          a.   This Agreement and the rights and obligations hereunder shall be
governed by and construed in accordance with the laws of the State of
Connecticut.

          b.   No waiver by either party at any time of any breach by the other
party of, or compliance with, any condition or provisions of this Agreement
shall be deemed a waiver of similar or dissimilar provisions or conditions at
the same time or any prior or subsequent time.

          c.   This Agreement shall inure to the benefit of, and be binding
upon, the successors, personal representatives, heirs and assigns of Wiatr and
the Bank.

     8.   Arbitration.

     Except as hereinafter provided, any and all disputes involving 
the interpretation or claimed breach of this Agreement shall be fully and
finally resolved in arbitration under the Commercial Arbitration Rules of the
American Arbitration Association.  Any claim for arbitration shall be filed with
the American Arbitration Association in accordance with its Rules but no later
than 180 days following the alleged breach or 180 days following knowledge of
the alleged dispute.  The arbitration hearing shall be conducted as promptly as
the arbitrator determines reasonable in the State of Connecticut.

     9.   Injunctive Relief.

     Notwithstanding Paragraph 8 above, the Bank may seek immediately injunctive
relief in a court of competent jurisdiction should it believe that Wiatr is
violating Paragraph 6 above regarding noncompetition or confidential
information.  Arbitration shall be inapplicable to any such claim.

     10.  Regulatory Restrictions.

     Notwithstanding any provision to the contrary in this Agreement, the Bank
shall not be required under this Agreement to continue Wiatr in his position(s)
at the Bank, or to make any payments to Wiatr, if the regulatory authorities
having jurisdiction over the Bank order Wiatr's removal from the Bank, or 
if the Bank determines that any payment would constitute an illegal "excess
parachute" payment under 12 U.S.C. Section 1828(k), or an "unsafe or unsound
banking practice" pursuant to 12 U.S.C. Section 1818(b).

                                   NEW MILFORD SAVINGS BANK


Date:___________________           By: ____________________________
                                      /s/ Anthony J. Nania, Chairman

Date:___________________           ________________________________
                                      /s/ Francis J. Wiatr

<TABLE>
<CAPTION>
                              NEWMIL BANCORP, INC.
                      COMPUTATION OF NET INCOME PER COMMON SHARE
                        (in thousands except per share amounts)

                                                        Year ended June 30,
<S>                                                   <C>      <C>      <C>
                                                      1995     1994     1993
Net income
Net income-primary and fully diluted                  6,224    2,331    1,327

Weighted Average Common and Common
Equivalent Stock
Weighted average common stock
  outstanding                                         4,487    4,484    4,484
Assumed conversion as of the
  beginning of each period or upon
  issuance during a period of stock
  options outstanding at the end
  of each period                                        226      125       50
Assumed purchase of treasury stock
  during each period with proceeds
  from conversion of stock options
  outstanding at the end of each
  period                                               (169)     (98)     (46)
Weighted average common and common
  equivalent stock outstanding
  - primary                                           4,544    4,511    4,488

Weighted average common stock
  outstanding                                         4,487    4,484    4,484
Assumed conversion as of the
  beginning of each period or upon
  issuance during a period of stock
  options outstanding at the end
  of each period                                        247      152      173
Assumed purchase of treasury stock
  during each period with proceeds
  from conversion of stock options
  outstanding at the end of each
  period                                               (170)    (153)    (240)
Weighted average common and common
  equivalent stock outstanding
  - fully diluted                                     4,564    4,483     4,417
Earnings per Common and Common
Equivalent Share
Primary                                               $1.37    $0.52     $0.30
Fully diluted                                         $1.37    $0.52     $0.30
</TABLE>


                                NEWMIL BANCORP, INC.
                         CONSENT OF COOPERS & LYBRAND L.L.P.

Coopers & Lybrand L.L.P.

CONSENT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors of NewMil Bancorp, Inc.

We consent to the incorporation by reference in the registration statement of
NewMil Bancorp, Inc. and Subsidiary on Form S-8 (File No 0-16455) of our report
dated July 21, 1995, on our audits of the consolidated financial statements of
NewMil Bancorp, Inc. as of June 30, 1995 and 1994, and for the years ended 
June 30, 1995, 1994 and 1993, which report is included in this Annual Report
on Form 10-K.


Hartford, Connecticut
September 20, 1995


Coopers & Lybrand L.L.P., a registered limited liability partnership, is a
member firm of Coopers & Lybrand International.



                        NEWMIL BANCORP, INC.

              NOTICE OF ANNUAL MEETING OF SHAREHOLDERS


To the Shareholders of NewMil Bancorp, Inc.:

     NOTICE IS HEREBY GIVEN that the 1995 Annual Meeting of Shareholders of
NEWMIL BANCORP, INC. will be held at the Candlewood Valley Country Club, New 
Milford, Connecticut on Friday, October 20, 1995 at 9:30 a.m., for the 
purpose of considering and voting on the following matters:

     1.   To elect three Directors to serve until the Annual Meeting of 
          Shareholders in 1998 who, with the five Directors whose terms of 
          office do not expire at this meeting, will constitute the full Board.

     2.   To approve amendments to the Corporation's 1986 Stock Option and 
          Incentive Plan for key officers and employees.

     3.   To approve amendments to the Corporation's 1992 Stock Option Plan 
          for Outside Directors.

     4.   To ratify the appointment of Coopers & Lybrand as independent 
          auditors for the fiscal year ending June 30, 1996. 
     
     5.   To transact such other business as may properly be brought before 
          the meeting or any adjournment thereof.

     Only shareholders of record at the close of business on August 31, 1995, 
are entitled to notice of and to vote at this meeting or any adjournment 
thereof.

                                   By order of the Board of Directors,




                                   Betty F. Pacocha
                                   Secretary

New Milford, Connecticut
September 20, 1995


     YOUR VOTE IS IMPORTANT.  WE URGE YOU TO SIGN AND RETURN THE ENCLOSED PROXY
IN THE ENCLOSED POSTAGE PREPAID ENVELOPE AS PROMPTLY AS POSSIBLE WHETHER OR NOT
YOU PLAN TO ATTEND THE MEETING IN PERSON.  IF YOU DO ATTEND THE MEETING, YOU MAY
THEN REVOKE YOUR PROXY AND VOTE IN PERSON.

                        NEWMIL BANCORP, INC.
                           19 Main Street
                   New Milford, Connecticut  06776

                   ANNUAL MEETING OF SHAREHOLDERS
                          OCTOBER 20, 1995

                           PROXY STATEMENT


               INFORMATION CONCERNING THE SOLICITATION

     This Proxy Statement is furnished in connection with the solicitation of 
proxies by the Board of Directors of NewMil Bancorp, Inc. (the 
"Corporation"), a Delaware corporation, for the Annual Meeting of 
Shareholders of the Corporation to be held at the Candlewood Valley Country 
Club, New Milford, Connecticut on Friday, October 20, 1995 at 9:30 a.m. 
(the "Meeting"), and any adjournments thereof.  This Proxy Statement and 
the enclosed proxy card are first being given or sent to shareholders on or 
about September 20, 1995. 

     The Corporation will bear the costs of soliciting proxies from its 
shareholders.  In addition to this solicitation by mail, proxies may be 
solicited by Directors, officers and employees of the Corporation and the 
Bank by personal interview, telephone or telegram.  Arrangements will also 
be made with brokerage houses and other custodians, nominees and fiduciaries 
for the forwarding of solicitation material to the beneficial owners of the 
Corporation's Common Stock (as hereinafter defined) held of record by such 
persons, and the Corporation may reimburse such custodians, nominees and 
fiduciaries for reasonable out-of-pocket expenses incurred in connection 
therewith.  

     Only holders of Common Stock of record at the close of business on 
August 31, 1995 (the "Record Date") are entitled to vote at the Meeting.  
On that date, there were 4,492,979 shares of the Corporation's $.50 par 
value common stock outstanding (the "Common Stock").  All shares of Common 
Stock outstanding carry voting rights and all shareholders are entitled to 
one vote per share of Common Stock held by such shareholder on each matter 
submitted to vote.  Pursuant to the Corporation's Bylaws, a majority of 
the outstanding shares entitled to vote, present either in person or by 
proxy, will constitute a quorum for transacting business at the Meeting.

     Shares represented by properly executed proxies in the enclosed form 
will be voted in accordance with any specifications made therein.  Proxies 
that contain no directions to the contrary will be voted FOR the election 
of all nominees for Director, FOR approval of amendments to the Corporation's 
1986 Stock Option Plan and Incentive Plan for key officers and employees, 
FOR approval of amendments to the Corporation's 1992 Stock Option Plan for 
Outside Directors, and FOR the ratification of the appointment of Coopers 
& Lybrand as the Corporation's independent auditors for the fiscal year 
ending June 30, 1996.  If any other business is properly presented at this 
Meeting, the Proxy shall be voted in accordance with the recommendations of 
management.

     A shareholder who executes and returns a proxy on the enclosed form has 
the power to revoke it at any time before it is voted at the Meeting by 
filing with the Secretary of the Corporation an instrument revoking it, or 
a duly executed proxy bearing a later date, or by attending the Meeting and 
voting in person.  Attendance at the Meeting will not in and of itself 
constitute the revocation of a proxy.  Voting by those present during the 
conduct of the Meeting will be by ballot.

                        PRINCIPAL SHAREHOLDERS

     The following table shows those persons known to the Corporation 
(including any "group" as that term is used in Section 13(d)(3) of the 
Securities Exchange Act of 1934) to be the beneficial owners of more than 
five percent of the Common Stock as of the Record Date.  In preparing the 
following table, the Corporation has relied on information supplied in 
public filings filed by such persons with the Securities and Exchange 
Commission as referenced below the table in the footnotes.  According to 
these filings, each person listed below is believed to have sole voting and
investment powers with respect to shares beneficially owned except as noted. 

                                       Shares
    Name and Address                Beneficially         Percent
    of Beneficial Owner                Owned             of Class

    J. J. Cramer & Co.               384,300(1)          8.56%
    56 Beaver Street, Suite 701
    New York, NY 10004

    Dimensional Fund Advisors Inc.   277,100(2)          6.17%
    1299 Ocean Avenue, 11th Floor,
    Santa Monica, CA 90401

    James R. Williams                245,978(5)          5.48%
    28 Lane Street
    Kent, CT  06757


                        
(1)  J. J. Cramer & Co. beneficially owned shares are based on the Securities 
     & Exchange Commission Form 13D filed June 8, 1995.
(2)  Dimensional Fund Advisors Inc.'s beneficially owned shares are based 
     on a Securities and Exchange Commission 13F filing for the quarter 
     ended March 31, 1995.  Dimensional Fund Advisors Inc. ("Dimensional"), 
     a registered investment advisor, is deemed to have beneficial ownership 
     of 277,100 shares of NewMil Bancorp, Inc. common stock as of March 31, 
     1995, all of which shares are held in portfolios of DFA Investment 
     Dimensions Group, Inc., a registered open-end investment company, or 
     in series of the DFA Investment Trust Company, a Delaware business 
     trust, or the DFA Group Trust and DFA Participation Group Trust, 
     investment vehicles for qualified employee benefit plans, all of which 
     Dimensional Fund Advisors Inc. serve as investment manager.  Dimensional 
     disclaims beneficial ownership of all such shares.
(3)  Mr. Williams' beneficially owned shares are based on the Securities and 
     Exchange Commission Form 4 filings of director Mary C. Williams, Mr. 
     Williams' former spouse, for the months of August 1992 and 1993.


               THE BOARD OF DIRECTORS AND ITS COMMITTEES

     In accordance with the Corporation's Bylaws and the applicable laws of 
Delaware, responsibility for the management of the Corporation is vested in 
the Board of Directors.  During the year ended June 30, 1995, the Board of 
Directors of the Corporation held sixteen (16) regular and special meetings.  
The Board of Directors of the Corporation is comprised of the same individuals 
who serve on the Board of Directors of the Corporation's wholly-owned 
subsidiary, New Milford Savings Bank (the "Bank").  Each Director attended at 
least 75 percent of the meetings of the Board of Directors of the Corporation 
and any committee(s) of which he or she was a member.

     During fiscal 1995 many matters ordinarily dealt with by subcommittees of 
each Board of Directors were dealt with by the appropriate Board of Directors 
as a committee of the whole.  The committees of the Corporation's Board
of Directors are the Audit Committee, the Investment Committee, the Nominating 
Committee, and the Salary and Benefits Committee.  The committees of the 
Bank's Board of Directors are the Audit Committee, the Community Reinvestment 
Act Committee, the Investment Committee, the Loan Committee, the Nominating 
Committee, the Salary and Benefits Committee, and the Trust Committee.  

     The Corporation's Audit Committee met six (6) times during fiscal 1995.  
The Corporation's Audit Committee is responsible, amongst other things, for 
oversight of: internal accounting controls; the internal audit function; the
selection of independent accountants; the results of the annual audit 
examination; and, relationships with state and federal regulatory agencies.  
The members of the Corporation's Audit Committee are Willis H. Barton, Jr., 
Herbert E. Bullock, Laurie G. Gonthier and Mary C. Williams.  

     The Corporation's Nominating Committee met two (2) times during fiscal 
1995.  The Corporation's Nominating Committee recommends to the Corporation's 
Board of Directors candidates for director either to be elected at annual
meetings of shareholders or to be appointed by the Board of Directors from 
time to time for the purpose of filling any vacancy on the Board of Directors.  
Vacancies in directorships may be filled, until the expiration of the term of 
the vacated directorship, by a vote of a majority of the directors then in 
office.  The members of the Corporation's Nominating Committee are Herbert E. 
Bullock, John V. Haxo, Suzanne L. Powers and Mary C. Williams.  

     The Corporation's Salary and Benefits Committee met six (6) times during 
fiscal 1995.  The Corporation's and the Bank's Salary and Benefits Committees 
make recommendations to their respective Board of Directors on compensation 
for officers and employees, and on benefit plans for employees of the 
Corporation and the Bank.  The Bank's Salary and Benefits Committee administers 
the 1986 Stock Option Plan for officers and key employees of the Bank, which 
includes recommendations for the granting of stock options.  The members of the 
Salary and Benefits Committee are Willis H. Barton, Jr., John V. Haxo, 
Suzanne L. Powers and Mary C. Williams.  

     The Corporation's Investment Committee met thirteen (13) times during 
fiscal year 1995.  The Corporation's and the Bank's Investment Committees 
approve investment policies and monitor the performance of the Corporation's
and the Bank's investment portfolios.  The members of the Corporation's and the 
Bank's Investment Committees are Herbert E. Bullock, Laurie G. Gonthier and 
John V. Haxo, Anthony J. Nania and Francis J. Wiatr.  

     Matters ordinarily dealt with by the Bank's Loan Committee were dealt 
with during fiscal year 1995 by the Bank's Board of Directors as a committee of 
the whole.  The Bank's Loan Committee approves the loan policies of the Bank, 
approves certain loans and reviews all loans made during the fiscal year by the 
Bank.  The members of the Bank's Loan Committee are Willis H. Barton, Jr., 
Laurie G. Gonthier and Suzanne L. Powers.  

     Matters ordinarily dealt with by the Bank's Trust Committee were dealt with
during fiscal year 1995 by the Bank's Board of Directors as a committee of the 
whole.  The Trust Committee approves the trust policies of the Bank and reviews 
all trust accounts.  The Bank's Trust Committee no longer administers trust 
accounts for unrelated third parties.  The Bank remains as Trustee for only one 
account, New Milford Savings Bank Pension Plan, and serves as custodian for 
New Milford Savings Bank Foundation.  The Bank's Trust Committee, therefore, 
continues to administer these accounts.  The members of the Bank's Trust 
Committee are Herbert E. Bullock, John V. Haxo, Anthony J. Nania and Mary C. 
Williams.

     The Bank's Community Reinvestment Act Committee ("CRA") met four (4) times 
during fiscal year 1995.  The committee was formed as a means of assuring 
compliance with the requirements of the Community Reinvestment Act. The 
members of the Bank's CRA Committee are Herbert E. Bullock, Willis H. Barton, 
Jr., Anthony J. Nania and Francis J. Wiatr.


Directors Compensation

     Officers of the Corporation who are also directors receive no compensation 
as directors.  Each non-employee director received an annual stipend of $7,500 
for the fiscal year ended June 30, 1995.  Directors also receive $250 for 
each Board meeting attended and $150 for each additional committee meeting 
attended.  

     On October 23, 1992, at the 1992 Annual Meeting, the Shareholders approved 
the 1992 Stock Option Plan for Outside Directors (the "1992 Plan").  Each 
non-employee director was granted options to purchase 10,000 shares of
Common Stock pursuant to such 1992 Plan, at an exercise price of $3.00, the 
fair market value of the Corporation's Common Stock on the date of grant.  The 
1992 Plan provides for subsequent grants of additional options of 2,000 shares
to newly elected and subsequently reelected non-employee directors.  Directors 
employed by the Corporation or the Bank are not eligible to participate in 
this 1992 Plan.  The Board has adopted certain amendments to the 1992 Plan
which are subject to the approval of shareholders and which are discussed below 
in Proposal 3.  That discussion includes a summary of the existing 1992 Plan 
and the amendments proposed.

                             PROPOSAL 1

                        ELECTION OF DIRECTORS

     The Certificate of Incorporation and the Bylaws of the Corporation 
provide for the election of directors by the shareholders.  For this purpose, 
the Board of Directors is divided into three classes, as nearly equal in size 
as possible, with one class elected each year for a three-year term, to hold 
office until the end of such term and until successors have been elected and 
qualified.  The terms of office of the members of one class expire and a 
successor class is elected at each annual meeting of the shareholders.  The 
Corporation's Bylaws contain a special provision applicable only to a 
director who is also an officer of the Corporation; in such case, the officer/
director shall be deemed to have resigned as a director should he, for any 
reason, no longer be an officer of the Corporation.

     At the Meeting, the terms of three directors, Laurie G. Gonthier, John V. 
Haxo and Suzanne L. Powers expire. They have been nominated to be elected each 
for a three-year term, expiring at the annual meeting in 1998.  In the event 
that any nominee for director is unable or declines to serve, which the Board 
of Directors has no reason to expect, the attorneys named in the proxy will 
vote for a substitute designated by the present Board of Directors.

     Nominations of persons for election to the Board of Directors may be 
made at a meeting of shareholders by or at the direction of the Board of 
Directors or by any shareholder of the Corporation entitled to vote for the 
election of directors at the meeting who complies with certain notice procedures
set forth in the Bylaws.  Such nominations, other than those made by or at the 
direction of the Board of Directors, must be made pursuant to timely notice 
in writing to the Secretary of the Corporation.  To be timely, a shareholder's 
notice must be delivered to or mailed and received at the Corporation's 
principal executive offices not fewer than 60 days nor more than 90 days prior 
to the annual meeting; provided, however, that if fewer than 50 days' notice 
or prior public disclosure of the date of the annual meeting is given or made 
to shareholders, notice by the shareholder to be timely must be received not 
later than the close of business on the 10th day following the day on which 
such notice of the date of the Meeting was mailed or such public disclosure 
was made.  A shareholder's notice must set forth (a) as to each person whom the 
shareholder proposes to nominate for election or re-election as a Director, 
(i) the name, age, business address and residence address of such person, (ii) 
the principal occupation or employment of such person, (iii) the class and 
number of shares of capital stock of the Corporation which are beneficially 
owned by such person, (iv) the total number of shares of capital stock of the 
Corporation that will be voted for each proposed nominee; and (v) any other 
information relating to such person that is required to be disclosed in 
solicitation of proxies for election of Directors, or is otherwise required, in
each case pursuant to Regulation 14A under the Securities Exchange Act of 
1934, as amended (including without limitation such person's written consent to 
being named in the proxy statement as a nominee and to serving as a Director if 
elected) and (b) as to the shareholder giving the notice (i) the name and 
address of such shareholder, as they appear on the Corporation's books, and 
(ii) the class and number of shares of capital stock of the Corporation which 
are beneficially owned by such shareholder.

     The following tables set forth information as of the Record Date based 
upon the Corporation's and the Bank's books and records and upon Questionnaires 
executed by the Corporation's and the Bank's directors and executive officers, 
regarding the nominees for election as directors at the Meeting and each 
director continuing in office.  The tables include the total number and 
percentage of shares of Common Stock beneficially owned by each nominee and
by all directors and executive officers as a group.  Each person has sole 
voting and investment powers with respect to shares listed as being beneficially
owned by them, except as indicated in the notes following the tables.

<TABLE>
             NOMINEES FOR ELECTION FOR A THREE YEAR TERM
<CAPTION>
                                                      
             Positions                                Shares
             Held With                                of
             the Corp.                       Term     Common
             and the Bank;                   Will     Stock
             Principal                       Expire   Beneficially  Percent
             Occupation            Has       at       Owned         of
             During Past           Served    the      as of         Common
             Five Years            as a      Annual   Sept.         Stock
             and                   Director  Meeting  1,            Beneficially
             Directorships    Age  Since     in       1995          Owned

<S>         <C>               <C>  <C>       <C>      <C>           <C>
_______________________________________________________________________________
Laurie G. 
Gonthier    Director; Vice 
            President     
            of Marketing for 
            Paine Webber, 
            Middlebury, CT    45    1990      1998      15,000(1)   0.33%  

Dr. John V.
Haxo        Director; 
            Retired 
            Surgeon           71    1987(2)   1998      11,000(3)   0.24%

Suzanne L. 
Powers      Director; 
            Attorney;
            Judge of 
            Probate           57    1988      1998      20,000(4)   0.44%

</TABLE>
                     
(1)  Includes 2,500 shares held jointly by Mr. Gonthier with his spouse, 2,500 
     shares in Mr. Gonthier's Individual Retirement Account and options to 
     purchase 10,000 shares of Common Stock exercisable within 60 days of the 
     Record Date.
(2)  Dr. Haxo has been a director of the Corporation since its formation in 
     1987.  Dr. Haxo has been a director of the Bank since 1973. 
(3)  Includes 1,000 shares owned directly by Dr. Haxo and options to purchase 
     10,000 shares of Common Stock exercisable within 60 days of the Record 
     Date.
(4)  Includes 1,000 shares owned directly by Mrs. Powers, 4,000 shares owned 
     jointly by Mrs. Powers with her spouse, 5,000 shares owned by Mrs. Powers' 
     spouse and options to purchase 10,000 shares of Common Stock exercisable 
     within 60 days of the Record Date.


<TABLE>
                    DIRECTORS CONTINUING IN OFFICE
<CAPTION>
            Positions
            Held
            With the
            Corporation
            and the Bank;
            Principal                                Shares of
            Occupation                               Common Stock Percent
            During              Has                  Beneficially of
            the                 Served   Term Will   Owned        Common
            Past Five           as a     Expire at   as of        Stock
            Years and           Director the Annual  Sept. 1,     Beneficially
Name        Directorships  Age  Since    Meeting in  1995         Owned  
<S>         <C>            <C>  <C>      <C>         <C>          <C>

Willis H. 
Barton, Jr. Director; 
            Retired 
            Partner
            in W.G. 
            Barton & 
            Son;
            Director of 
            New Milford
            Center
            Cemetery 
            Association
            and New 
            Milford
            Hospital,
            New Milford, 
            CT             73   1987(3)  1997        20,250(2)    .45%

Herbert E. 
Bullock     Director; 
            Employee, 
            Echo Bay 
            Marina,
            New Milford,
            CT             60   1987(3)  1997        14,400(4)    .32%
Anthony J. 
Nania       Director; 
            Chairman 
            and CEO
            of the 
            Corporation 
            and
            Chairman of 
            the Bank; 
            Attorney; 
            Chairman 
            and 
            President 
            of Geer Corp., 
            a nursing 
            home and 
            rehabili-
            tation 
            center; 
            Director 
            of Colt
            Firearms, 
            Inc.;  Former 
            Probate 
            Judge and 
            Representative 
            to General 
            Assembly       50    1990    1996      108,318(5)    2.36%

Francis J. 
Wiatr       Director; 
            President of 
            the Corpora-
            tion; CEO and 
            President of 
            the Bank; 
            Former 
            President and 
            CEO, Bank of  
            Waterbury, 
            Waterbury,
            CT; Former  
            Senior 
            Executive 
            Vice 
            President,
            Citytrust, 
            Bridgeport, 
            CT             45    1994(6)  1997     50,475(7)     1.11%

Mary C. 
Williams     Director; 
             Former Vice
             President,
             J & J Log
             and Lumber
             Corp.         55    1990     1996     72,000(8)     1.60%

All
Directors
and
Executive
Officers
as a 
Group (14
Persons)                                           412,769(9)    8.59%
                          
</TABLE>
(1)  Mr. Barton has been a director of the Corporation since its formation in 
     1987.  Mr. Barton has been a director of the Bank since 1970.
(2)  Includes 5,000 shares owned jointly with spouse, 1,250 shares owned by 
     spouse and daughter, 2,000 shares held directly and options to purchase 
     12,000 shares of Common Stock exercisable within 60 days of the Record 
     Date.
(3)  Mr. Bullock has been a director of the Corporation since its formation 
     in 1987.  Mr. Bullock has been a director of the Bank since 1972.
(4)  Includes 400 shares held jointly with spouse, 2,000 shares owned by 
     spouse and mother-in-law and options to purchase 12,000 shares of Common 
     Stock exercisable within 60 days of the Record Date.
(5)  Includes 1,200 shares owned directly by Mr. Nania, 1,057 held by Mr. 
     Nania in his Individual Retirement Account, options to purchase 100,000 
     shares of Common Stock exercisable within 60 days of the Record Date,
     1,061 shares held by Mr. Nania's spouse in her Individual Retirement 
     Account, and 5,000 shares held by Mr. Nania as custodian for his minor 
     children. 
(6)  Mr. Wiatr became President of the Corporation and President and Chief 
     Executive Officer ("CEO") of the Bank , and a director of both the 
     Bank and the Corporation, on March 21, 1994.
(7)  Includes 475 shares held directly by Mr. Wiatr and options granted to 
     Mr. Wiatr to purchase 50,000 shares which are exercisable within 60 
     days of the Record Date.  Excludes additional options granted to Mr. 
     Wiatr to purchase 50,000 shares which are not exercisable within 60 
     days of the Record Date.
(8)  Includes 60,000 shares held directly by Mrs. Williams and options to 
     purchase 12,000 shares of Common Stock exercisable within 60 days of 
     the Record Date.
(9)  Includes 312,000 shares issuable upon the exercise of options 
     exercisable by such persons within 60 days of the Record Date.  
(10) For the purpose of calculating the percentage of Common Stock 
     beneficially owned by the persons listed in the table, including the 
     directors and executive officers as a group, the total number of 
     shares outstanding includes the 312,000 shares issuable upon the 
     exercise of options which may be exercised by such persons within
     60 days of the Record Date (the "Option Shares").


     THE NOMINEES FOR DIRECTOR MUST BE ELECTED BY A MAJORITY OF THE SHARES
PRESENT IN PERSON OR BY PROXY AT THE ANNUAL MEETING.  

     THE BOARD OF DIRECTORS RECOMMENDS THAT THE SHAREHOLDERS VOTE "FOR" THE
PROPOSED NOMINEES. 

Section 16 Compliance

     Section 16(a) of the Securities Exchange Act of 1934, as amended (the 
"Exchange Act"), requires the Corporation's directors and executive officers, 
and persons who own more than ten percent of a registered class of the
Corporation's equity securities (collectively referred to as the "Insiders"), 
to file with the Securities and Exchange Commission and NASD initial reports 
of ownership and reports of changes in ownership of any securities of the
Corporation.  Insiders are required by the Exchange Act to furnish the 
Corporation with copies of all Section 16(a) reports they file.  Based 
solely on a review of the copies of such reports furnished to the Corporation 
and written representations from directors and executive officers that no 
other reports were required, the Corporation believes that during the fiscal 
year ended June 30, 1995, all Section 16(a) required filings applicable to 
the Corporation's Insiders were made. 


                           EXECUTIVE COMPENSATION

     The following Cash Compensation Table is required to set forth cash 
compensation and certain other compensation paid or accrued by the 
Corporation or the Bank for services in all capacities rendered during fiscal 
years ended June 30, 1995, 1994 and 1993 to the Corporation's CEO and the 
four most highly compensated executive officers of the Corporation and the 
Bank, other than the CEO, whose cash compensation for the fiscal year ended 
June 30, 1995 exceeded $100,000 (together, the "Named Executives").  There 
were only two Named Executives, in addition to Mr. Nania, who exceeded 
$100,000 in cash compensation for the fiscal year ended June 30, 1995.

<TABLE>

<CAPTION>
                     Summary Compensation Table
                                                              Long Term
                                                              Compensa-
                                                              tion
                     Annual Compensation                      Awards
_______________________________________________________________________________
(a)                  (b)     (c)       (d)         (e)        (g)        (i)
                                                   Other                 All
                                                   Annual                Other
Name and                                           Compen-               Compen-
Principal                                          sation     Options/   sation
Position              Year   Salary($)  Bonus ($)  ($)        SARs(#)    ($)(7) 
________________________________________________________________________________
<S>                   <C>    <C>       <C>         <C>        <C>        <C>
Anthony J. Nania      1995   $150,000  $37,570(1)  $  -       20,000     $6,300
Chairman/CEO of the   1994    150,000    8,438(2)     -       10,000      2,116
Corporation and       1993    150,000   15,000        -       10,000        807
Chairman of the
Bank

Francis J. Wiatr      1995   $160,000  $57,570(3)  $  -        -         $  959
President of the      1994   $40,000(4)     -         -       75,000(5)     - 
Corporation; 
President/            1993       -          -         -        -            - 
CEO of the Bank

Thomas Grant          1995   $80,000   $42,759(6)     -                  $  518
Senior Vice President 1994      -           - 
Commercial Lending of 1993      -           -         - 
the Bank
</TABLE>
                     
(1)  Mr. Nania received a total performance bonus valued at $37,570.  The 
     amount shown reflects the total amount of cash bonus and the dollar 
     value of stock option bonus (measured as the market value of the 
     underlying stock on the date of grant minus the exercise price) paid or 
     earned during the fiscal year ended June 30, 1995. 
(2)  The amount shown reflects the dollar value of stock option bonus 
     (measured as the market value of the underlying securities at the date 
     of grant minus the exercise price) paid or earned during the fiscal year
     ended June 30, 1994.
(3)  Mr. Wiatr received a performance bonus of $57,570 for the fiscal year 
     ended June 30, 1995.
(4)  Mr. Wiatr was elected President of the Corporation and President and CEO 
     of the Bank on March 22, 1994.  Thereafter, during fiscal 1994 Mr. 
     Wiatr received wages aggregating $40,000 based on an annualized salary of
     $160,000.
(5)  On March 22, 1994, an aggregate of 75,000 options, in three tranches, were 
     granted to Mr. Wiatr pursuant to the 1986 Stock Option and Incentive Plan 
     (the "1986 Plan").  25,000 options are currently exercisable and 25,000 
     will become exercisable on each of March 1, 1996 and March 1, 1997 (unless 
     accelerated upon a change
     of control).  
(6)  Mr. Grant was appointed as Senior Vice President - Commercial Lending of 
     the Bank on June 20, 1994.  Mr. Grant received bonuses totalling $42,759 
     for the fiscal year ended June 30, 1995.  
(7)  The amounts reported for All Other Compensation include the following: (i) 
     Term life insurance premiums paid by the Corporation or the Bank in 
     fiscal 1995, 1994 and 1993 on behalf of each of the named executives:
     Mr. Nania, $1,573, $1,246 and $807, respectively;  Mr. Wiatr, $959 for 
     1995; Mr. Grant, $518 for 1995; and (ii) Contribution match paid by the 
     Bank under the Bank's 401K Plan in fiscal years 1995 and 1994 on behalf of
     Mr. Nania of $4,727 and $870 respectively.

Options/SAR Grants

     The following table provides detailed information concerning stock 
options granted to the Named Executives pursuant to the 1986 Plan during the 
fiscal year ended June 30, 1995.  In addition, in accordance with SEC rules, 
this table shows potential realizable gains that would exist for these 
options for the Named Executives.  These potential gains are based on assumed 
annualized rates of stock price appreciation of 5% and 10% from the date the 
options were granted over the full 10 year option term.
<TABLE>
        Options/SAR Grants in Fiscal Year Ended June 30, 1995
<CAPTION>
                                                         Potential Realizable
                                                         Value at Assumed
                                                         Annual Rates of Stock
                                                         Price Appreciation
        Individual Grants                                Over Option Term    
_______________________________________________________________________________
(a)        (b)           (c)          (d)       (e)      (f)         (g)

                         %
                         of Total
                         Options/
                         SARs
                         Granted to
                         Employees    Exercise
                         in           or Base   Expi-
           Options       Fiscal       Price     ration 
Name       Granted(#)    Year         ($/Sh)    Date     5% ($)      10% ($) 
_______________________________________________________________________________
<S>        <C>           <C>          <C>       <C>      <C>         <C>        
Anthony J. 
Nania      20,000(1)(2)  80.0%        $4.569    07/7/04  $55,221(3)  $142,057(3)

</TABLE>
                                                                   
(1)  These options were issued to Mr. Nania on July 7, 1994 at 85% of the 
     fair market value of the Corporation's stock on the date of the grant 
     pursuant to the 1986 Plan.  The exercise price is $4.569, and the market 
     price was $5.375 on the date of grant, a difference of $.806 per share, or 
     $16,120 for the entire award of 20,000 options.
(2)  Options granted pursuant to the 1986 Plan will terminate on the earlier 
     of ten years from the date of grant or three months following the 
     employee's ceasing to be employed by the Corporation or the Bank.  Under 
     the terms of the 1986 Plan, the Salary and Benefits Committee retains 
     limited discretion to modify the terms of outstanding options, including 
     the repricing of options, under certain conditions.
(3)  The resulting stock price for the grant expiring on July 7, 2004 would 
     be $7.442 at 5% and $11.851 at 10% compounded annually for 10 years.

In addition to the options set forth in the table above, after June 30, 1995, 
the Corporation granted the following options to the named individuals under 
the 1986 Plan:  Mr. Nania, 45,000 shares; Mr. Wiatr, 25,000 shares; and Mr. 
Grant, 15,000 shares.

The following table provides detailed information concerning stock options 
exercised by the Named Executives during the fiscal year ended June 30, 1995.  
This table also provides information concerning the number and value of 
specified exercisable ("vested") and unexercisable ("unvested") stock options 
at June 30, 1995.  Finally, this table reports the value of unexercised 
"in-the-money" stock options at June 30, 1995, which represents the positive 
spread between the exercise price of any such existing stock options and 
the fair market value of the Corporation's Common Stock on June 30, 1995
($6.25).
<TABLE>

      Aggregated Option/SAR Exercises in Fiscal Year Ended June 30, 1995
                  and June 30, 1995 Option/SAR Value Table
<CAPTION>
(a)          (b)          (c)          (d)               (e)
                                                         Value of
             Shares                    Number of         Unexercised
             Acquired                  Unexercised       In-the Money
             on           Value (a)    at 6/30/95        at 6/30/95
Name         Exercise(#)  Realized($)  Exercisable/      Exercisable/
                                       Unexercisable     Unexercisable
<S>          <C>          <C>          <C>               <C>
Anthony J. 
 Nania            -       $   -        55,000 /0          $132,058/$ 0
Francis J. 
 Wiatr            -           -        25,000 /50,000     $56,250 /$112,500
Thomas Grant      -           -        -  /  -            -  / -     

</TABLE>

Employment Agreements

    The Bank currently has an Employment Agreement with Mr. Wiatr.  Mr. Wiatr's 
agreement provides for an annual base compensation of $160,000.   Mr. Wiatr 
also agrees to serve as director of the Corporation and the Bank (for so long 
as he continues as an officer of the Corporation and Bank) for which he will 
receive no additional compensation.  In addition, the agreement provides for 
the stock options described in footnote 5 to the Summary Compensation Table 
above.  The issuance price of these options is $4.00 per share.  These 
options are for a term of ten (10) years from the date of the grant.  The 
Agreement also provides for certain customary benefits, including an 
automobile allowance and country club membership.
    
    Mr. Wiatr's agreement provides that if the Bank experiences a change in 
control, Mr. Wiatr will be entitled to receive a lump sum cash payment equal 
to three times the greater of his compensation for the last full fiscal year
preceding the change of control or the average of such compensation for the 
last three full fiscal years.  In no event shall such payments cause such 
payments to be deemed "excess parachute payments" under Section 280G of the 
Internal Revenue Code of 1986, as amended. If Mr. Wiatr is terminated before a 
change in control occurs, no severance would be due other than a continuation 
of benefits for three months and payment for unused vacation time. 

    The agreement provides that for a period of two (2) years following Mr. 
Wiatr's employment with the Bank, he shall not engage in, render advice or 
assistance to or be employed on a compensation basis by any person, firm or
entity which is in competition (as defined in the agreement) with the Bank.  
In addition, Mr. Wiatr agrees in the agreement not to use or reveal, at any 
time during or after the term of the agreement, any confidential information 
that he has received during the course of his employment at the Bank.

    The Corporation and the Bank currently have no employment agreements 
with any other officers of the Corporation or the Bank.

                       EMPLOYEE BENEFIT PLANS


Pension Plan

    The Bank maintains a non-contributory defined benefit pension plan (the 
"Pension Plan") that is qualified under the Internal Revenue Code and 
complies with the requirements of the Employee Retirement Income Security Act of
1984 ("ERISA"). 

    Effective September 1, 1993 the Pension Plan was curtailed and the 
crediting of additional benefits to participants under the Pension Plan 
discontinued.  Distributions of vested benefits will be made after the 
retirement of vested participants.  If a participant terminates employment 
before attaining the normal retirement date as set forth in the Pension Plan, 
the Pension Plan's vesting provisions will govern whether such participant 
is entitled to any benefits pursuant to such Pension Plan.

    The Pension Plan covers full-time employees, as of September 1, 1993, who 
had attained the age of 21 years and had completed at least six months 
service with the Bank at September 1, 1993.  The Pension Plan provides in
general for monthly payments to or on behalf of each covered employee upon 
such employee's retirement at age 62 or 65, depending upon whether their 
employment began before April 1, 1976, or after that date.  Annual payments are
based upon the employee's basic annual compensation for the highest paid 
three years of employment through September 1, 1993 and such employee's 
covered months of service to a maximum of 60 percent.  

    The Pension Plan provides for optional early retirement benefits provided 
a participant has attained age 58 and completed at least 25 years of service 
with the Bank or attained the age of 62 depending on whether their employment
began before April 1, 1976 or after that date. The Pension Plan also provides 
death benefits comparable to the benefits offered in the case of early 
retirement.  To fund the benefits provided by the Pension Plan, the Bank 
makes an annual contribution, if required, for the benefit of eligible 
employees computed on an actuarial basis.  No contribution was required or 
made during the last fiscal year.  Contributions to the Pension Plan fund are 
paid entirely by the Bank and expenses of administering the Pension Plan 
are paid from the fund.

    The following table illustrates annual pension benefits for retirement 
in fiscal 1995 at age 65 under the most advantageous Pension Plan provisions 
available for various levels of compensation and years of service.  The Bank's
Pension Plan does not provide for Social Security integration.

<TABLE>

                                 Pension Plan Table
<CAPTION>
   Average Final                 Years of Service(b)                       
    Earnings(a)       15 Years  20 Years  25 Years  30 Years  35 Years
    <S>               <C>       <C>       <C>       <C>       <C>

    $ 25,000          $ 7,500   $10,000   $12,500   $15,000   $15,000
      50,000           15,000    20,000    25,000    30,000    30,000
      75,000           22,500    30,000    37,500    45,000    45,000
     100,000           30,000    40,000    50,000    60,000    60,000
     125,000           37,500    50,000    62,500    75,000    75,000
     150,000           45,000    60,000    75,000    90,000    90,000
</TABLE>
                      
(a)  Average of highest three years of annual compensation.
(b)  Benefits are computed based on the participant's average of highest 
     three years of annual compensation and the number of months of service, 
     up to a maximum of 60%.  The Pension Plan does not provide for Social
     Security integration.

     As of June 30, 1995, Mr. Nania's salary for pension benefit purposes was 
$146,957, he had one year of service accrued, and his estimated accrued 
annual pension benefit payable upon retirement assuming full vesting (which 
amount was frozen effective September 1, 1993) was $2,939.  No amounts would 
be payable to Mr. Wiatr or Mr. Grant pursuant to the Pension Plan.


Savings and Protection Plan

     The Bank maintains a Profit Sharing Plan (the "Profit-Sharing Plan") 
which benefits all full-time employees. 

     Effective April 1, 1994 the Bank amended the Profit-Sharing Plan to add 
a 401K provision.  This part of the Plan allows for a defined contribution by 
employees with a match by the Bank of 50% on the first 6% of an employee's
salary.  If an employee elects to contribute greater than 6% of their salary, 
the Bank's match is capped at 50% of 6% of the employee's salary.  The Bank's 
matching contribution for the 1995 fiscal year, covering the period from July 1,
1994 to June 30, 1995, was $50,817.  All contributions under the 401K are 
vested when made, except to the extent adjustment may be necessary to comply 
with applicable allocation restrictions which apply to 401K plans generally. 

     The Bank maintains a non-contributory profit-sharing feature to the 
Profit-Sharing Plan which benefits all full-time employees and follows the 
same eligibility requirements contained in the Bank's Pension Plan.  The amounts
contributed to the Profit-Sharing Plan are determined annually by the Board of 
Directors of the Bank on a discretionary basis.  No contributions were made 
to the profit-sharing feature of the Profit-Sharing Plan in the fiscal year 
ended June 30, 1995.

     The Board of Directors of the Bank reviews the structure of the Profit-
Sharing Plan annually, and makes whatever adjustments it deems appropriate.  
The Bank has no long-term agreement or commitment to maintain the
Profit-Sharing Plan.


     REPORT OF THE BOARD OF DIRECTORS ON EXECUTIVE COMPENSATION

     The Board of Directors as a whole makes decisions on compensation for Mr. 
Nania and Mr. Wiatr (with Messrs. Nania and Wiatr not participating in 
decisions concerning their compensation).  The Board is currently comprised 
of eight members.  Because the business of the Corporation currently consists 
of the business of the Bank, no separate cash compensation is paid to the 
executive officers of the Corporation.  Except for Mr. Nania, who has
participated in discussions concerning Mr. Wiatr's compensation, no other 
members of the Board who participate in these decisions are employed by the 
Corporation or the Bank, neither do any of these members have an interlocking
relationship with a compensation committee of another entity, nor do they 
participate in any of the Corporation's or Bank's executive compensation plans.

     In addition, the Salary and Benefits Committee, none of whose members 
are employees of the Corporation or the Bank, makes recommendations to the 
Board of Directors concerning the grant of stock options pursuant to the
1986 Plan to employees, including director and non-director executive 
employees.  Based on these recommendations, the Board of Directors makes 
decisions regarding the grant of any such options (with Messrs. Nania and 
Wiatr not participating in decisions concerning themselves).  This Committee 
also makes recommendations to the Board of Directors on compensation for 
other officers and employees and on other benefit plans for employees of the
Corporation and the Bank.

     The Board of Directors does not have formal compensation policies.  The 
Board does, however, consider the Corporation's and the Bank's performance, 
the accomplishment of business objectives, and the individual's contribution
to earnings and shareholder value in setting senior officer compensation 
levels.  The Board also considers the compensation paid by peer group 
institutions with the goal of being competitive in the attraction and 
retention of qualified executives.  The two principal components of Mr. 
Nania's and Mr. Wiatr's  compensation are salary and stock options granted 
under the Corporation's 1986 Plan.  The Board considers granting bonuses 
only when it determines that performance is meritorious and exceptional, 
and only after consideration of such factors as the Bank's performance
for such year compared to prior years, and the time and effort exerted by 
management.  These decisions are made on a judgmental basis, and not 
according to a specific formula.  The Board decided not to increase the cash 
compensation paid to the Chairman in 1995 over its 1994 level of $150,000, 
but rather to recognize meritorious performance for the fiscal year ended 
June 30, 1995 and prior years by payment of cash bonus and stock option bonus 
as reflected in the Summary Compensation Table.  The Board decided to 
recognize meritorious performance by Mr. Wiatr in the fiscal year ended 
June 30, 1995 by payment of the cash bonuses as reflected in the Summary 
Compensation Table.  Also, in accordance with his employment agreement, 
the Board reviewed his annual base salary in June of 1995 and determined
to increase it to $170,000.


Board of Directors of the Corporation and the Bank

Willis H. Barton, Jr.         Anthony J. Nania (not as to himself)
Herbert E. Bullock            Suzanne L. Powers
Laurie G. Gonthier            Francis J. Wiatr (not as to himself)
John V. Haxo                  Mary C. Williams


                          PERFORMANCE GRAPH

     The following graph compares over the last five years the cumulative 
total shareholder return on the Corporation's Common Stock, based on the 
market price of the Corporation's Common Stock, with the cumulative total
return of companies on the S&P 500 Index and the reported total return of 
companies on the KBW New England Savings Bank Index.  Total return values 
were calculated based on cumulative total return values assuming reinvestment
of dividends.  The graph assumes a $100 investment on June 30, 1990.
<TABLE>
<CAPTION>
                       Worksheet for Proxy Graph
                       Cumulative shareholders return

                   June 90  June 91  June 92  June 93  June 94  June 95
<S>                <C>      <C>      <C>      <C>      <C>      <C>   
S&P 500            100.00   107.4    121.7    138.3    140.2    176.7

NewMil Bancorp, 
  Inc.             100.00    48.4     92.8     92.8    119.3    167.4

KBW New England
 Savings Bank
 Index             100.00    77.6    146.6    198.6    314.2    325.6

</TABLE>

               TRANSACTIONS WITH MANAGEMENT AND OTHERS

     During the fiscal year ended June 30, 1995, certain directors and 
officers of the Corporation and the Bank and associates of such directors 
and officers have been and currently are customers of the Bank and the 
Corporation and have had banking and other transactions with the Bank and 
the Corporation.  All transactions, including loans, if any, made to such 
persons and their associates (a) were made on substantially the same terms,
including interest rates and collateral, as those prevailing at the time
for comparable transactions with other customers of the Bank, (b) were made
in the ordinary course of business, and (c) did not involve more than the
normal risk of collectability or present other unfavorable features.

     During the fiscal year ended June 30, 1995, the Bank and the Bank's
Pension Plan and Profit-Sharing Plan paid Paine Webber fees or commissions
totaling $64,086.  Director Laurie G. Gonthier is a Vice President-
Marketing of Paine Webber, in Middlebury, Connecticut.  During the fiscal
year ended June 30, 1995, the Bank paid legal fees totaling $33,540 to the
law firm of Powers & Powers of which director Suzanne L. Powers was a 
partner.  During the fiscal year ended June 30, 1995 the Bank paid legal
fees totaling $50 to the law firm of Nania & Drury of which Anthony J.
Nania, Chairman and CEO of the Corporation and Chairman of the Bank, was
a partner.

                                 PROPOSAL 2

            AMENDMENT OF THE 1986 STOCK OPTION AND INCENTIVE PLAN


     The Board of Directors has adopted certain amendments to the 
Corporation's 1986 Stock Option and Incentive Plan (the "Employee Option 
Plan") subject to approval by the shareholders.  A copy of the Amended and 
Restated 1986 Stock Option and Incentive Plan, which incorporates the 
proposed amendments, is attached to this Proxy Statement as Exhibit A.  The 
Board believes that these amendments will operate as an additional incentive 
for certain employees, encourage stock ownership by them, increase their 
proprietary interest in the success of the Corporation and Bank, and encourage 
them to remain as employees.  The proposed material amendments to the 
Employee Option Plan are as follows:  (1) to extend the termination date of 
the Employee Option Plan ten (10) years from December 10, 1995 to December 
10, 2005; (2) to increase the aggregate number of shares of stock subject to 
options which may be granted under the Employee Option Plan from its present 
446,000 shares to 500,000 shares (an increase of 54,000 shares); (3) to 
provide that, upon a "change in control" of the Corporation (as that term 
is defined in the Employee Option Plan), (i) all options and stock 
appreciation rights issued pursuant to the Employee Option Plan shall become 
immediately exercisable in full for the remainder of their terms, and (ii) 
the holders of such options and stock appreciation rights shall have the 
right to require the Corporation to purchase the options and stock 
appreciation rights upon the terms and conditions set forth in the Employee 
Option Plan; (4) to provide that, with respect to Nonqualified Stock Options,
the Salary and Benefits Committee of the Board (which administers the 
Employee Option Plan) may in its discretion extend the time within which a 
participant or his or her estate or beneficiaries may exercise such options 
following his or her termination of employment with the Corporation or the 
Bank; (5) to provide that no individual is eligible to receive any grant 
under the Employee Option Plan if, at the time, he or she is also eligible 
to receive options under any other stock option plan maintained for outside 
directors, including the Corporation's 1992 Stock Option Plan for Outside 
Directors; (6) to provide that the Board shall not appoint any member of 
the Board to the Salary and Benefits Committee if, during the one-year 
period immediately prior to such proposed appointment, the member received a
grant or award pursuant to the Employee Option Plan or any other stock option 
plan of the Corporation other than the 1992 Stock Option Plan for Outside 
Directors; and (7) to provide the Board with greater flexibility to amend the
Employee Option Plan in the future.  The amendments shall apply only to 
options granted after August 22, 1995 and only if approved by shareholders.

     Set forth below is a description of the Employee Option Plan as proposed 
to be amended.  The Employee Option Plan is designed to promote the long-term 
success of the Corporation by providing financial incentives to the officers 
and employees who have made and who are in a position to continue to make 
significant contributions toward such success.  The Employee Option Plan is 
designed to be available to attract individuals of outstanding ability to 
employment with the Corporation and the Bank and to encourage key employees to 
acquire a proprietary interest in the Corporation and the Bank, to continue 
employment with the Corporation, and to render superior performance during 
their employment.  The Employee Option Plan provides for incentive stock 
options and nonqualified stock options ("Stock Options"), stock 
appreciation rights ("SARs"), and performance awards.  The maximum number of
shares reserved for the Employee Option Plan is presently 446,000 and, if 
the amendment is approved, will increase to 500,000.

     The Employee Option Plan is administered by the Salary and Benefits 
Committee of the Board (the "Committee").  The Committee selects full-time 
key employees eligible to participate in the Employee Option Plan, determines 
the terms of awards, interprets the Employee Option Plan and makes all other 
determinations for administering the Employee Option Plan.  The proposed 
amendments make clear that no person who may be in a position to receive an 
option or other grant under the Employee Option Plan may be a member of the 
Committee. 

     The Employee Option Plan provides that certain of the stock options are 
intended to qualify as "Incentive Stock Options" within the meaning of 
Section 422A of the Code.  Incentive Stock Options may entitle the optionee 
to favorable income tax treatment if certain required holding periods are 
met.  Other stock options will be granted as nonqualifying stock options.  
Incentive Stock Options will be issued at an option price based upon the fair 
market value of the shares of common stock on the date of grant.  
Nonqualifying stock options will be issued at an option price determined by 
the Committee, but may not be less than 85% of the market value of the 
Corporation's stock at the time the option is issued.  Exercise of a stock 
option will be subject to terms and conditions set by the Committee and set
forth in the instrument evidencing the stock option, if any.  Stock options 
may be exercised with either cash or shares of common stock.  The date of 
expiration of a stock option will be fixed by the Committee, but may not be 
longer than ten years from the date of grant.  

     As to Incentive Stock Options, the Corporation will not be entitled to a 
deduction for tax purposes upon grant or exercise of an Incentive Stock 
Option if the optionee holds the shares for at least two years after the date 
of exercise.  For an option to qualify as an Incentive Stock Option, the 
optionee generally must be an employee of the Corporation or a subsidiary 
from the date the option is granted through a date within three (3) months 
before the date of exercise.   If all of the requirements for the Incentive 
Stock Options are met, except for the special holding period rules set forth
in the preceding sentence, the Corporation will be allowed a deduction when 
the optionee disposes of the stock, generally in an amount equal to the 
excess of the fair market value of the stock at the time the option was 
exercised over the option exercise price (but not in excess of the gain 
realized on the sale).  When the optionee exercises a nonqualified option, 
the Bank will be entitled to a tax deduction in an amount equal to the 
difference between the exercise price and the fair market value of the 
common stock on the date of exercise (or, if the optionee is subject to
certain restrictions imposed by the securities laws, upon the lapse of 
those restrictions, unless the optionee makes a special tax selection 
within thirty days after the exercise to have income determined without 
regard to restrictions).

     SARs may be granted in conjunction with all or any part of any 
Stock Option.  SARs entitle the holder of a Stock Option with respect to 
which SARs are granted to surrender the Stock Option, or any applicable 
unexercised portion thereof, and to receive the difference (the "SAR 
Difference") between the (i) fair market value of the shares of Common Stock 
subject to the surrendered option at the time the SARs are exercised, and 
(ii) the option price of such shares.  The Corporation, at the sole 
discretion of the Committee, will pay such difference either by delivery of
shares of Common Stock or cash or some combination of Common Stock and cash.  
SARs may be exercised at such time or times and to the extent, but only to 
the extent, that the related Stock Options may be exercised, and only 
after the holder has held the SAR and related Stock Option for a period of 
at least six months.  The SAR holder will recognize income for federal 
income tax purposes, and the Corporation will be entitled to a deduction 
for federal income tax purposes, upon receipt of and in the amount of the 
SAR Difference.

     Performance awards may be granted by the Committee from time to time 
as an additional incentive to management accountability and as a means of 
performance measurement.  Awards may be measured against individual
achievements, those of the Corporation or both.  Upon making an award, the 
Committee will determine the stated value of such award (the "Stated Value").
The Stated Value will be a function of the fair market value of a share of 
Common Stock.  The earning of an award (the "Performance Shares") by the 
key employee will be calculated by reference to a performance target for 
such shares for a prescribed period of time.  The performance target will be 
based on a specific dollar amount of growth or on a percentage rate of 
improvement in such elements as the Corporation's earnings per share, net 
income before securities transactions, return on equity or other such 
measures related to growth or improvement of the Corporation as the 
Committee shall determine.  To the extent that a performance target is either
not achieved or is exceeded, the Committee shall determine the value deemed 
to have been earned.  Performance Share payments will be made in cash or 
Common Stock or some combination of cash and Common Stock, at the discretion
of the Committee.  The recipient will recognize income for federal income 
tax purposes, and the Corporation will be entitled to a deduction for 
federal income tax purposes, in the amount of and at the time of earning 
performance shares.

     Stock options and SARs will expire based upon a schedule following 
termination of employment due to retirement, disability or death.  The 
extent to which Performance Shares covered by a performance award agreement 
shall be payable following the time of termination of employment due to 
disability or death is subject to the discretion of the Committee.  Upon 
the termination of employment for any reason other than retirement, 
disability or death, all Stock Options will terminate on the earlier of (i) 
their expiration date, or (ii) three (3) months following termination
or, in the case of Nonqualifying Stock Options, such longer period as the 
Committee may determine in its sole discretion.  In no event may a stock 
option or an SAR be exercised after the expiration of its term.

     The Employee Option Plan may be amended by the Board, in the future, 
except that it may not increase the number of Shares subject to such Plan, 
modify the requirements for eligibility for grants under such Plan, or 
materially increase the benefits accruing to Participants under the Plan 
without shareholder approval.  At the present time, the Committee has not 
identified any potential recipients of Stock Options, SARs or Performance 
Shares which may be granted in the future under the proposed amendments to 
the Employee Option Plan.  Currently, 68,530 option shares are available for 
grant under the Plan; 9,900 SARs are outstanding and no Performance Shares 
have been granted.  The 54,000 additional option shares to be made available 
pursuant to this amendment would have a market value of $357,750 in the 
aggregate based upon a fair market value of $6.625 per share on September 1, 
1995.

     THE ADOPTION OF THE AMENDMENTS TO THE 1986 STOCK OPTION AND INCENTIVE 
PLAN MUST BE RATIFIED BY THE AFFIRMATIVE VOTE OF AT LEAST A MAJORITY OF 
THE VOTES PRESENT IN PERSON OR BY PROXY AT THE ANNUAL MEETING.

     THE BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT THE SHAREHOLDERS
VOTE "FOR" THE ADOPTION OF THE AMENDMENTS TO THE 1986 STOCK OPTION AND 
INCENTIVE PLAN.



                             PROPOSAL 3

               AMENDMENT OF THE 1992 STOCK OPTION PLAN
                        FOR OUTSIDE DIRECTORS


     The Board of Directors has adopted certain amendments to the 
Corporation's 1992 Stock Option Plan for Outside Directors (the "Director 
Option Plan"), subject to approval by shareholders.  The Board believes that 
these amendments will provide further incentives to non-employee directors 
of the Corporation, provide an attraction and retention vehicle for qualified 
directors, encourage director stock ownership, and generally align the 
interests of the directors more closely with those of the shareholders.  The 
proposed material amendments to the Director Option Plan are as follows:  
(1) to provide that, commencing on June 30, 1996 and continuing on June 30 of 
each year thereafter until the Director Option Plan terminates, each person 
who is then a director of the Corporation shall receive an Option to purchase 
2,000 shares of the Corporation's Common Stock; (2) to delete the provisions 
of the Director Option Plan which provide for the grant of Options to 
Directors upon their re-election to the Board; and (3) to delete the 
provisions of the Director Option Plan which restrict the exercise of Options 
to fiscal quarters immediately following fiscal quarters in which dividends 
have been declared.

     The amendments to the Director Option Plan are subject to the approval 
by the shareholders of the Corporation.  Set forth below is a description 
of the Director Option Plan, as proposed to be amended.  The Director Option 
Plan provides for the issuance of nonqualified stock options ("Options").  The 
maximum number of shares reserved for the Director Option Plan is 130,000.  
A copy of the Amended and Restated 1992 Stock Option Plan for Outside 
Directors, which incorporates the amendments summarized above, is attached to 
this Proxy Statement as Exhibit B.

     The Director Option Plan is administered by the Salary and Benefits 
Committee of the Board (the "Committee").  Each member of the Committee must 
be a disinterested person under Rule 16b-3 promulgated pursuant to the 
Securities Exchange Act of 1934.  The Committee has the authority to 
interpret the Director Option Plan, to prescribe, amend and rescind rules 
and regulations relating to it and to make all other determinations with 
respect to the administration of the Director Option Plan.  The Committee, 
however, has no discretion to determine the non-employee directors who will 
receive options, the number of shares subject to options, or the terms upon 
which, the times at which or the periods within which shares may be acquired 
or the options may be acquired and exercised.

     A maximum of 130,000 shares of Common Stock may be issued to individuals 
upon exercise of Options under the Directors Option Plan, except that such 
amount may be adjusted for stock dividends, stock splits, recapitalizations,
mergers, consolidations, combinations or exchanges of shares, separations, 
reorganizations or liquidations.  Options may be granted only to members of 
the Board of Directors of the Corporation who are not otherwise employees of 
the Corporation or any of its subsidiaries on the date of grant.

     Each individual who was a participant on the effective date of the 
original Director Option Plan adopted in 1992 received an automatic grant 
of an Option to purchase 10,000 shares of Common Stock.  Directors who are 
newly elected to the Board after the effective date of the Director Option 
Plan receive an automatic grant of an Option to purchase 3,000 shares of 
Common Stock on the date of such election (or, if elected by the Board, on the 
date of the annual meeting of the shareholders of the Corporation immediately 
following such election)(no such 3,000 Share Option grant has been made to 
date).  Under the original Director Option Plan, continuing directors receive 
automatic grants of options when they are re-elected to the Board of Directors
(every 3 years).  The proposed amendments to the Director Option Plan provide 
that every person serving as a director on June 30, 1996 and on each June 30 
thereafter until June 30, 2002 shall, so long as he or she is a director on 
that date, receive an automatic grant of options on each such date to 
purchase 2,000 shares of Common Stock.  Such automatic grant, however, will 
be reduced pro rata or not made at all if the number of shares available 
for grant under the Director Option Plan is not sufficient to make the
automatic grants on the applicable date.

     The per share exercise price of all Options shall be equal to the fair 
market value of a share of the Common Stock on the date of grant.  No 
Option may be exercised until six months after it is granted.  Options are 
exercisable for a period of ten years from the date of grant.  The number 
of shares which may be purchased at any one time is 100 shares, a multiple 
thereof or the total number at the time purchasable under the Option.  The 
exercise price is payable in cash or by certified check, bank draft or 
postal express money order.  No Option may be assigned or transferred except 
by will and/or by the laws of descent and distribution and may be exercised 
during the life of any director only by the director.  If a director 
terminates service as a director for any reason, any outstanding Option held 
by the director will terminate on the earlier of the date on which the 
Option would otherwise expire or three years after such termination.  If a 
director's service as a director is terminated by disability, death or 
retirement upon obtaining age 70, the director or the representative of the 
director's estate or his or her beneficiary to whom the Option has been
transferred will have the right to exercise any then outstanding Options 
until the date on which they would otherwise expire.  Unless sooner 
terminated by the Board, the Director Option Plan will remain in effect for 
a period of ten (10) years after the effective date of the Director Option 
Plan until October 23, 2002.  No Options may be granted after the
termination of the Director Option Plan.

     Upon the exercise of an Option, an optionee will recognize ordinary 
compensation income in an amount equal to the excess of the fair market of 
the Common Stock on the date of the exercise over the option price.  Any gain 
or loss recognized by the optionee on the subsequent disposition of the 
stock will be capital gain or loss.  The Corporation will be entitled to a 
deduction for federal income tax purposes at the same time and in the same 
amount as the optionee is required to recognize ordinary compensation 
income as described above.  To the extent that an optionee recognizes capital 
gain as described above, the Corporation will not be entitled to a deduction 
for federal income tax purposes.

     THE ADOPTION OF THE AMENDMENTS TO THE 1992 STOCK OPTION PLAN FOR OUTSIDE
DIRECTORS MUST BE RATIFIED BY THE AFFIRMATIVE VOTE OF AT LEAST A MAJORITY OF 
THE OUTSTANDING SHARES OF THE CORPORATION'S COMMON STOCK.

     THE BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT THE SHAREHOLDERS
VOTE "FOR" THE ADOPTION OF THE AMENDMENT TO THE 1992 STOCK OPTION PLAN FOR 
OUTSIDE DIRECTORS.

                             PROPOSAL 4

    RATIFICATION OF THE APPOINTMENT OF COOPERS & LYBRAND AS INDEPENDENT
             AUDITORS FOR THE FISCAL YEAR ENDING JUNE 30, 1996

     The Board of Directors of the Corporation has made arrangements with 
Coopers & Lybrand, independent certified public accountants, to be its 
independent auditors for the fiscal year ending June 30, 1996 subject to 
ratification by the Corporation's shareholders.  Neither the firm nor any of 
its partners has any direct or indirect financial interest in, or any 
connection (other than as independent auditors) with the Corporation or the 
Bank.  A representative of Coopers & Lybrand is expected to be present at 
the Meeting and will be provided with an opportunity to make a statement if 
he or she desires to do so and to respond to shareholders' questions.

     THE INDEPENDENT AUDITORS MUST BE RATIFIED BY A MAJORITY OF THE VOTES 
PRESENT IN PERSON OR BY PROXY  AT THE ANNUAL MEETING.  

     THE BOARD OF DIRECTORS RECOMMENDS THAT THE SHAREHOLDERS VOTE "FOR"
RATIFICATION. 

                        SHAREHOLDER PROPOSALS

     Proposals of the Corporation's shareholders intended to be presented at 
the 1995 annual meeting of the Corporation must be received by the 
Corporation not later than May 9, 1996, to be included in the Corporation's 
proxy statement and form of proxy relating to that meeting.  Any such 
proposal must comply with Rule 14a-8 promulgated by the Securities and 
Exchange Commission under the Securities Exchange Act of 1934, as amended.

                            OTHER MATTERS

     At the time of preparation of this Proxy Statement, the Board of 
Directors of the Corporation knew of no other matters to be presented for 
action at the Meeting other than as set forth in the Notice of Annual Meeting of
Shareholders and described in this Proxy Statement.  If any other matters 
properly come before the Meeting or any adjournment(s) thereof, the proxies 
will be voted in accordance with the determination of a majority of the Board of
Directors.

                              By order of the Board of Directors,

                       
                              BETTY F. PACOCHA 
                              Secretary

September 20, 1995


                           SUBSIDIARIES OF REGISTRANT

New Milford Savings Bank, a Connecticut state chartered savings bank.


<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from the
registrant's June 30, 1995 audited balance sheet, income statement and cash flow
statement, and notes thereto, and is qualified in its entirety by reference to
such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JUN-30-1995
<PERIOD-END>                               JUN-30-1995
<CASH>                                       5,791,000
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                             8,500,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                  7,102,000
<INVESTMENTS-CARRYING>                     120,092,000
<INVESTMENTS-MARKET>                       119,948,000
<LOANS>                                    153,702,000
<ALLOWANCE>                                  5,372,000
<TOTAL-ASSETS>                             308,671,000
<DEPOSITS>                                 252,420,000
<SHORT-TERM>                                20,499,000
<LIABILITIES-OTHER>                          3,031,000
<LONG-TERM>                                          0
<COMMON>                                     2,983,000
                                0
                                          0
<OTHER-SE>                                  29,738,000
<TOTAL-LIABILITIES-AND-EQUITY>             308,671,000
<INTEREST-LOAN>                             11,967,000
<INTEREST-INVEST>                            8,247,000
<INTEREST-OTHER>                                69,000
<INTEREST-TOTAL>                            20,283,000
<INTEREST-DEPOSIT>                           8,054,000
<INTEREST-EXPENSE>                           9,602,000
<INTEREST-INCOME-NET>                       10,681,000
<LOAN-LOSSES>                                  400,000
<SECURITIES-GAINS>                             226,000
<EXPENSE-OTHER>                              9,352,000
<INCOME-PRETAX>                              2,350,000
<INCOME-PRE-EXTRAORDINARY>                   2,350,000
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 6,224,000
<EPS-PRIMARY>                                     1.37
<EPS-DILUTED>                                     1.37
<YIELD-ACTUAL>                                    3.70
<LOANS-NON>                                  4,632,000
<LOANS-PAST>                                    34,000
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                             5,246,000
<CHARGE-OFFS>                                  295,000
<RECOVERIES>                                    21,000
<ALLOWANCE-CLOSE>                            5,372,000
<ALLOWANCE-DOMESTIC>                         4,997,000
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                        375,000
        

</TABLE>


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