NEWMIL BANCORP INC
10-K, 1996-09-30
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: BEAR STEARNS SECURED INVESTORS INC, 10-K, 1996-09-30
Next: ADVANCED MEDICAL PRODUCTS INC, 10KSB, 1996-09-30



                     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, 1996
[  ] 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)
                               (860) 355-7600
            (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 5, 1996, is $28,869,716.  The number of shares of Common Stock
outstanding as of September 5, 1996, is 4,051,890.

                     DOCUMENTS INCORPORATED BY REFERENCE

Portions of the registrant's definitive Proxy Statement dated September 23, 1996
for the 1996 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 . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

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. . . . . . . . . . . . . . . . . . . . . 17

Item 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS. . . . . . . . . . . . . . . 19

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

Item 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
          ACCOUNTING AND FINANCIAL DISCLOSURE. . . . . . . . . . . . . . . 69

                                  PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT. . .  . . . . 70

Item 11.  EXECUTIVE COMPENSATION . . . . . . . . . . . . . . . . . . . . . 70

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
          AND MANAGEMENT . . . . . . . . . . . . . . . . . . . . . . . . . 70

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS . . . . . . . . . 70

                                   PART IV

Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS
          ON FORM 8-K. . . . . . . . . . . . . . . . . . . . . . . . . . . 71


                                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 13 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 1996, 1995 and 1994,
see  "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Results of Operations" on pages 21 through 23. 
For a table and discussion of an analysis of the effect on net interest
income of volume and rate changes on the Company for 1996 over 1995 and
1995 over 1994, see "Management's Discussion and Analysis of Financial
condition and Results of Operations - Results of Operations" on pages 21
through 23.  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, 1996(a)
U.S. Treasury and Government
  U.S Treasury Obligation
    After 1 but within 5 years          $16,201   $16,201  6.21%
  Agency Obligations                           
    After 1 but within 5 years            1,739     1,739  6.58
    After 5 but within 10 years             938       938  6.15
Mortgage backed securities                7,771     7,771  7.01
Collateralized mortgage obligations      21,975    21,975  5.36
Federal Home Loan Bank Stock              1,547     1,547  6.00
  Total Securities Available-for-sale   $50,171   $50,171  5.96

June 30, 1995
U.S. Treasury and Government
  Agency Obligations                           
    After 1 but 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
</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, 1996(a)
Mortgage backed securities              $10,981   $10,758  6.32%
Collateralized mortgage obligations      64,431    62,606  6.24
  Total Securities Held-to-maturity    $ 75,412  $ 73,364  6.25

June 30, 1995(b)
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 1996 the Company transferred securities with a fair value of
    $39,507,000 from held-to-maturity to available-for-sale.  This
    transfer was in conformity with the Special Report issued by the
    Financial Accounting Standards Board, "A Guide to Implementation of
    Statement 115 on Accounting for Certain Investments in Debt and
    Equity Securities".  

(b) 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.

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
and 24, "Financial Condition" on pages 33 and 34 and "Note 2 -
Securities" on pages 51  through 53.

Lending Activities

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.  

One-to-Four Family Residential Mortgage Loans:  The Bank offers a
variety of adjustable rate loans, including a one-year adjustable rate
loan and several adjustable rate loans that have fixed rates for an
initial period ranging from 3 to 10 years and adjust thereafter.  The
Bank offers amortization periods of up to 30 years.  The Bank's
adjustable rate loans generally have a limit on the maximum rate change
per interest rate adjustment of 2% to 3%, and have limits on the total
interest rate adjustments during the life of a loan ranging from 4.0% to
6.0%, depending on the initial rate and type of loan.  The Bank's
adjustable rate loans include loans whose interest rate adjustments are
based on U.S. Treasury constant maturity indices and other indices.

The Bank's initial rates on adjustable rate mortgage loans are offered
at levels which are intended to be competitive within the Bank's service
area and which are frequently at a discount from fully indiced
contractual rates.  The Bank charges origination fees ranging from no
fee to several percent, depending on the initial rate and type of loan. 

Adjustable rate mortgage loans allow the Bank to maintain a degree of
rate sensitivity, though the extent of this sensitivity is limited by
the repricing intervals and caps contained in each loan type.

The Bank also offers a variety of fixed rate mortgage loans, most of
which are sold by the Bank either at the time of registration or after
closing.  The Bank maintains an active secondary market distribution
capability, which allows the Bank to sell mortgages either on a service-
released or service-retained basis, enhancing fee income.  The Bank's
residential mortgage loans are underwritten based on the borrower's
income in accordance with secondary market or investor standards.  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. 

Collateral and Installment Loans:  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 or a spread over the prime rate. 
Home equity loans and lines of credit have risks similar to those
associated with residential mortgages discussed above.

Commercial Mortgage and Multi-Family Mortgage Loans:  The Bank also
makes loans secured by mortgages on commercial and multi-family
residential properties.  Commercial and multi-family loans are
originated on an adjustable rate basis, generally with a daily repricing
frequency and with the interest adjustment tied to the Prime rate. 
Loans may also be structured with fixed rate terms ranging from 1 to 5
years.  

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 Loans:  The Bank also makes construction loans to
individuals and professional builders for the purpose of constructing 1-
to-4 family residential properties, either as a primary residence or for
investment or resale.  

Commercial and Industrial Loans:  The Bank offers unsecured commercial
business loans, generally adjustable-rate loans with the adjustment of
interest based on the Prime Rate plus a spread.  The Bank believes it
has been conservative in its underwriting standards for this market with
the goal of obtaining quality loans for the portfolio.  The Bank also
offers SBA and other Government guaranteed loans.  The Bank's loan
products are targeted for, and tailored to the needs of, the local
business and professional community in the Bank's market area.

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 31 through 33.

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>
                     1996      1995      1994      1993      1992  
<S>                   <C>      <C>       <C>       <C>       <C>
Real Estate Mortgages:                                                
 Residential
   1-4 family        $ 89,159  $ 98,766  $ 95,176  $ 89,077  $ 75,844 
   5-more family        3,262     3,171     3,199     7,934     7,906 
 Commercial            30,408    29,068    23,801    25,519    17,695 
 Land                   9,472    12,067    15,403    17,452    25,685 
 Home equity credit    14,474     7,785     7,367     6,672     6,456 
   Total mortgage 
    loans             146,775   150,857   144,946   146,654   133,586 
Commercial and 
 industrial             6,130     3,201       708       -         -   
Installment               502       284       256       692       486 
Collateral and other    2,156     1,903     1,497     1,782     1,897 
 Total loans, gross   155,563   156,245   147,407   149,128   135,969 
Deferred loan 
 origination (fees)
 costs, net              (139)     (431)     (386)     (100)       64  
Allowance for loan 
 losses                (4,866)   (5,372)   (5,246)   (5,331)   (5,753)
   Total loans, net  $150,558  $150,442  $141,775  $143,697  $130,280 
</TABLE>

The following tables reflect the loan portfolio maturity distribution as
of June 30, 1996 (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               $ 3,154  $11,373   $74,632  $ 89,159
    5-more family                 33      162     3,067     3,262
  Commercial                   4,157    6,459    19,792    30,408
  Land                           420    1,589     7,463     9,472
Home equity credit lines         818    5,009     8,647    14,474
Commercial and industrial        274       10     5,846     6,130
Installment                      143       85       274       502
Collateral and other           2,156      -         -       2,156
  Total loans, gross         $11,155  $24,687  $119,721  $155,563
</TABLE>

The following table shows as of June 30, 1996 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           $12,492      $ 73,513
 5-more family residential            -           3,229
 Commercial                         1,445        24,806
 Land                                 -           9,052
Home equity credit lines              -          13,656
Commercial and industrial             -           5,856
Installment                           359           -  
Collateral and other                  -             -  
  Total loans, gross              $14,296      $130,112
</TABLE>


The following table sets forth non-performing loans as of June 30, for
the last five years (in thousands):

<TABLE>
<CAPTION>
                           1996    1995   1994   1993     1992 
<S>                        <C>     <C>    <C>    <C>      <C>
Non-accruing loans         $3,809  $7,175 $8,325 $11,336  $12,030
Accruing loans past due
 90 days or more              166      34    379     329       78
Accruing restructured 
 loans                        281     -      -       -        388
   Total non-performing 
   loans                   $4,256  $7,209 $8,704 $11,665  $12,496
</TABLE>

For information on the reduction in interest income associated with non-
accrual loans as of June 30, 1996 see "Note 4 - Non-Performing Assets"
on pages 54 and 55.  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 page 48.  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" on page 33.


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>

                           1996    1995   1994     1993    1992 
<S>                        <C>     <C>    <C>     <C>      <C>     
Balance at beginning of 
 period                    $5,372  $5,246 $5,331   $5,753  $4,006
Provision for loan losses     400     400    208      450  11,036
Charge-offs:
 Real estate mortgages        884     294    294      835   9,287
 Commercial and industrial     30     -      -        -       -  
 Consumer loans                 5       1     14       44       7
   Total charge-offs          919     295    308      879   9,294
Recoveries:
 Real estate mortgages         10      20      4        1     -
 Commercial and industrial    -       -      -        -       -  
 Consumer loans                 3       1     11        6       5
   Total recoveries            13      21     15        7       5
Net charge-offs               906     274    293      872   9,289
Balance at end of period   $4,866  $5,372 $5,246  $ 5,331  $5,753
Ratio of net-charge-offs 
 to average loans 
 outstanding                 0.59%   0.19%  0.21%    0.64%   6.30%
</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 25 and 26.  

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>
                                  1996                1995
                          Allowance Loans(a)  Allowance  Loans(a)
<S>                          <C>      <C>        <C>       <C>
Real Estate Mortgages
 1-4 family residential      $1,258   57.31%     $1,466    64.26%
 5-more family residential      290    2.10         725     2.06
 Commercial                   1,942   19.55       1,865    18.91
 Land                           512    6.09         781     6.20
 Home equity credit lines       147    9.30          83     5.06
   Total mortgage loans       4,149   94.35       4,920    96.49
Commercial and industrial       139    3.94          71     2.08
Installment                      12    0.32           6     0.18
Other                             0    1.39           0     1.25
Unallocated                     566    -            375     -
 Total allowance             $4,866  100.00      $5,372   100.00

                                  1994
                          Allowance Loans(a)
Real Estate Mortgages
 1-4 family residential      $1,684   66.23%
 5-more family residential      756    2.23
 Commercial                   1,439   16.43
 Land                         1,220    8.25
 Home equity credit lines        97    5.15
   Total mortgage loans       5,196   98.29
Commercial and industrial         6    0.49
Installment                       5    0.18
Other                             0    1.04
Unallocated                      39    -
 Total allowance             $5,246  100.00

(a) Percent of loans in each category to total loans.
</TABLE>

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 21 through 23. 
Certificate of deposits with balances of $100,000 and greater amounted
to $8,458,000 and $8,239,000 at June 30, 1996 and 1995, respectively. 
The following table shows the scheduled maturities of certificates of
deposit with balances in excess of $100,000 as of June 30, 1996 (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  $2,500 $2,420  $3,538   $8,458
</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 pages 18 and 19.

Short-term Borrowings

For the information required by this item see "Note 6 - Short Term
Borrowed Funds" on page 56.

Competition

The Bank faces strong competition in attracting and retaining deposits
and in making mortgage and other loans.  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 originations
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,
Connecticut experienced a severe recession in 1989 and the early 1990's. 
Although some economic stabilization has occurred, Connecticut as a
whole continues to be negatively affected by corporate downsizing,
defense reductions, and corporate consolidations.  Real estate values,
particularly commercial real estate values, declined substantially and
have not recovered completely.  During the past four fiscal years the
Company has worked to reduce non-performing assets, resulting from these
conditions, and has improved the credit quality of its loan portfolio. 
However, should the general economic recovery stall, or reverse, the
Company's operations could be negatively impacted by adverse economic
conditions.

The Bank is regulated by the FDIC and the Connecticut Banking
Department.  New Federal and State legislation and regulations are
adopted from time to time which have and may continue to have profound
affects on the Bank's operations.  Federal legislation and regulations
in recent years has focused on capitalization, safety and soundness and
deposit insurance, and in providing federal regulators with additional
enforcement powers to address perceived problems with banking
institutions and individuals closely associated with them.  Banks which
are weakly capitalized or which have safety and soundness problems are
likely to pay deposit insurance rates which are higher (in some cases
substantial) than healthier banks.  The recent legislation and
regulations are not anticipated to have a significant impact on the
Bank.

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

Federal Bank Holding Company 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 focused on, among other things, the
protection of depositors' funds. 

Connecticut Savings Bank Regulation:  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.  

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 37 and 38.  Such
information is incorporated herein by reference and made a part hereof.

Employees

The Bank, which had 112 full-time and 14 part-time employees at June 30,
1996, conducts its banking operations through 13 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, 1996, 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 12 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, 1996.  

<TABLE>
<CAPTION>
                                                            Lease
                                                     Owned  expir-
                                             Date    or     ation
Branch office    Location                    opened  leased date
                                                     (a)
<S>              <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 2000
Sherman          Routes 37 & 39, Sherman, CT  1976   Leased 1997
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  ---
Winsted          Edwards Supermarket
                   Route 44, Winsted, CT      1996   Leased 1999
</TABLE>

(a)  The information concerning the Bank's lease payments see Note 12 on
     page 64.
(b)  The Bank owns an additional building on this site which is leased
     at an annual rent of $10,176.
(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 1996, 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 15 - Quarterly
Financial Data (unaudited)" on pages 69 and 70.  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 pages 37 and
38.


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>
SELECTED CONSOLIDATED FINANCIAL DATA
(in thousands, except ratios and per share amounts)

                                At or for the years ended June 30,
                         1996      1995     1994      1993    1992
<S>                      <C>       <C>      <C>      <C>      <C>
Statement of Income
Interest and 
 dividend income         $21,837   $20,283  $17,450  $16,978  $22,946 
Interest expense          10,438     9,602    8,473    8,466   15,675 
Net interest income       11,399    10,681    8,977    8,512    7,271 
Provision for loan 
 losses                      400       400      208      450   11,036 
Non-interest income
 Securities gains, net        27       226      404    2,453    2,569 
 Losses on interest 
  rate swaps, net            -         -        -       (804)  (1,462)
 Income from call 
  option sales               -         -        -        -        612 
 Gains on loans, net          10        28       99      101      -   
 Service fees and other    1,218     1,167    1,033      760      573 
Non-interest expense       8,465     9,352    8,694    9,222    9,038 
Income (loss) before 
 income taxes              3,789     2,350    1,611    1,350  (10,511)
Income tax expense
 (benefit)                 1,547    (3,874)    (720)      23   (1,108)
Net income (loss)          2,242     6,224    2,331    1,327   (9,403)

Financial Condition
Total assets            $309,363  $308,671 $315,159 $287,986 $266,358 
Loans, net               150,558   150,442  141,775  143,697  130,280 
Allowance for loan 
 losses                    4,866     5,372    5,246    5,331    5,753
Securities               125,583   127,194  153,746  120,709  105,556 
Deposits                 259,267   252,420  236,182  228,090  238,471 
Borrowings                14,776    20,499   51,850   28,000      -   
Shareholders' equity      31,892    32,721   25,094   29,005   25,593 
Non-performing assets      6,480     8,885   13,685   14,771   15,538 

Per Share Data
Earnings (loss)            $0.50    $1.37    $0.52    $0.30    $(2.10)
Cash dividends              0.17     0.06     -        -         -
Book value                  7.84     7.29     5.59     6.47      5.71

Statistical Data
Net interest margin         4.01%    3.70%    3.10%    3.52%     2.58%
Efficiency ratio           66.90    77.28    82.70    83.67     94.51
Effective tax rate         40.83  (164.85)  (44.69)    1.70     10.54

Return on average assets    0.75     2.08     0.76     0.51     (3.17)
Return on average 
 shareholders' equity       6.71    23.75     8.16     4.95    (29.44)

                                At or for the years ended June 30,
                            1996     1995     1994     1993      1992

Statistical Data - 
continued
Dividend payout ratio      34.00     4.38     -        -         -
Allowance for loan 
 losses to total loans      3.13     3.45     3.57     3.58      4.23
Non-performing assets 
 to total assets            2.09     2.88     4.34     5.13      5.83
Tier 1 leverage capital    10.39    10.58     8.94    10.19      9.25
Total risk-based capital   20.98    21.36    21.90    22.39     20.33
Average shareholders' 
 equity to average 
 assets                    11.22     8.74     9.30    10.28     10.77

Weighted average equivalent 
 shares outstanding,
 primary                   4,505     4,544    4,511    4,488    4,484
Shares outstanding 
 at June 30 (excluding
 Treasury stock)            4,070     4,491    4,486    4,484    4,484
</TABLE>

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


BUSINESS

NewMil Bancorp, Inc. (the "Company"), a Delaware corporation, is a bank
holding company for New Milford Savings Bank (the "Bank"), a
Connecticut-chartered and Federal Deposit Insurance Corporation (the
"FDIC") insured savings bank headquartered in New Milford, Connecticut. 
The principal business of the Company consists of the business of the
Bank.  The Bank is engaged in customary banking activities, including
general deposit taking and lending activities, and conducts its business
from thirteen offices in Litchfield and northern Fairfield Counties. 
The Company and the Bank were formed in 1987 and 1858, respectively.


OVERVIEW

The Company earned net income of $2,242,000, or $0.50 per share, for the
year ended June 30, 1996, compared with net income of $6,224,000, or
$1.37 per share, for fiscal year 1995.  Net income before income taxes
grew 61% in 1996 to $3,789,000, up from $2,350,000 in 1995.  The growth
in pre-tax earnings reflects significantly improved core earnings driven
by an increased net interest margin (4.01% for 1996 versus 3.70% for
1995) and decreased operating expenses, principally collection expenses
and FDIC insurance premiums.  The Company returned to a fully-taxable
reporting basis on July 1, 1995 following the recognition of
substantially all of its deferred tax asset at June 30, 1995.  Net
income for 1996 included an income tax provision of $1,547,00, or 41%,
as compared to a tax benefit of 3,874,000 for the prior year. 

The Company has achieved a steady improvement in core earnings over the
past three years.  The core earnings improvement can be attributed to a
continuing strategy which includes refining both the mix and the quality
of the Company's assets, controlling operating expenses, and reducing
non-performing assets.  With a loan to deposit ratio of only 58% at June
30, 1996, the Company has ample opportunity to continue to refine its
product mix.  

During 1996 deposits grew 2.7% to $259.3 million, and non-performing
assets declined 27.1% to $6.5 million, or 2.09% of assets, while net
loans remained flat, at $150.6 million at June 30, 1996.  Book value per
share increased 7.5% to $7.84 at June 30, 1996, after cash dividends of
$.17, representing a 34% payout ratio.  In addition, during 1996 the
Company repurchased 10% of its outstanding shares of common stock.  In
July 1996 the Company announced its intentions to repurchase up to
another 10% of its outstanding shares of common stock over the next
twelve month period.  At June 30, 1996 the Company's tier 1 leverage and
total risk-based capital ratios were 10.39% and 20.98%, 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 1996 and 1995

Analysis of Net Interest and Dividend Income

Net interest income grew $718,000, or 6.7%, to $11,399,000 in 1996 from
$10,681,000 in 1995.  This increase resulted from a 31 basis point
increase in net interest margin, to 4.01% from 3.70%, while total
average earning assets decreased $4,802,000, or 1.7%.  The improvement
in net interest margin was driven by changes in asset mix , the
reduction in non-performing assets, and the benefit from higher interest
rates on the Company's earning assets which repriced upwards more than
deposit liabilities.  The change in asset mix was achieved through both
loan growth and refinements in loan mix, 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 each of the past three years.

<TABLE>
<CAPTION>
Year ended June 30, 1996              Average     Income/     Average
(dollars in thousands)                balance     expense   yield/rate
<S>                                  <C>         <C>            <C>
Loans (a)                            $153,024    $13,919        9.10%
Mortgage backed securities             21,752      1,332        6.12
Other securities (b)                  109,165      6,586        6.03
 Total earning assets                 283,941     21,837        7.69
Other assets                           13,756
 Total assets                        $297,697

NOW accounts                          $23,032        343        1.49
Money market accounts                  61,011      1,852        3.04
Savings & other                        39,676      1,041        2.62
Certificates of deposit               122,118      6,744        5.52
 Total interest-bearing deposits      245,837      9,980        4.06
Borrowings                              7,973        458        5.74
 Total interest-bearing funds         253,810     10,438        4.11
Demand deposits                         8,964
Other liabilities                       1,515
Shareholders' equity                   33,408
 Total liabilities and
 shareholders' equity                $297,697

Net interest income                              $11,399 
Spread on interest-bearing funds                                3.58
Net interest margin (c)                                         4.01

Year ended June 30, 1995              Average     Income/     Average
(dollars in thousands)                balance     expense   yield/rate
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      1,548        5.36
 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

Year ended June 30, 1994              Average     Income/     Average
(dollars in thousands)                balance     expense   yield/rate
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      1,617        3.68
 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>

(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,                        1996 versus 1995
(dollars in thousands)                  Change in interest due to
                                    Volume    Rate   Vol/rate    Net
<S>                                 <C>     <C>        <C>    <C>
Interest-earning assets:
  Loans                             $  599  $ 1,288    $ 65   $1,952 
  Mortgage backed securities          (565)     235     (77)    (407)
  Other securities                     (96)     107      (2)       9 
   Total                               (62)   1,630     (14)   1,554 
Interest-bearing liabilities:                                        
  Deposits                             777      972     177    1,926 
  Borrowings                        (1,121)     110     (79)  (1,090)
   Total                              (344)   1,082      98      836 
Net change to interest income       $  282  $   548   $(112)  $  718 


Years ended June 30,                        1995 versus 1994
(dollars in thousands)                  Change in interest due to
                                    Volume    Rate   Vol/rate    Net
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    (252)     (69)
   Total                              (278)   1,626    (219)   1,129 
Net change to interest income       $  709   $1,029   $ (34)  $1,704 
</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 $1,554,000, or 7.7%, to
$21.8 million in 1996 from $20.3 million in 1995.  Loan income increased
$1,952,000, or 16.3%, as a result of changes in loan mix, higher volume
and higher yields.  The increase in the average loan yield resulted
primarily from upward portfolio repricing due to higher interest rates,
which affected new loan rates, the repricing of floating rate loans,
and, to a lesser extent, a change in loan mix as the Company increased
its originations of Prime based commercial loans.  Average loans grew
$7.3 million, or 5.0%, to $153.0 million in 1996 as compared with 1995. 
Interest and dividends from securities and federal funds decreased
$398,000, or 4.8%, in 1996 as a result of a lower volume despite a
higher yield.  Average securities declined $12.1 million, or 8.5%, to
$130.9 million in 1996 as a result of sales and principal payments. 
Average yield increased primarily as a result of the upward repricing of
floating rate securities.  Portfolio reinvestments were minimal during
1996 as the Company downsized the securities portfolio to fund loan
growth and repay borrowings.  

Interest Expense

Interest expense increased $836,000, or 8.7%, to $10.4 million in 1996
primarily as a result of higher costs on deposits and borrowings, offset
in part by lower borrowings.  Deposit expense increased $1,926,000, or
23.9%, as a result of a 65 basis point increase in the average cost of
interest-bearing deposits (to 4.06% from 3.41%) and an increase of $9.7
million, or 4.1%, in average interest-bearing deposits.  The increase in
deposit costs resulted from higher interest rates and  a change in
deposit mix resulting from transfers from money market and savings
accounts into certificates of deposit.  The change in deposit mix was
caused by an increased yield differential between money market accounts
and certificates of deposit.  Deposit growth was concentrated in
certificates of deposit, NOW and demand deposit accounts.  Interest
expense on borrowings decreased $1,090,000 as a result of a decrease in
average borrowings, down $20.9 million, or 72.4%, offset by higher
borrowing rates.  The Company's borrowings are short term and rates
generally follow the one-month LIBOR index.

Provision and Allowance for Loan Losses

The Company provided $400,000 for loan losses in 1996, unchanged from
1995.  The stable provision reflects the Company's resolve to provide
for modest loan growth and improve loan quality.   Changes in the
allowance for loan losses are as follows:

<TABLE>
<CAPTION>
  Years ended June 30,                    1996      1995      1994
  (dollars in thousands)
  <S>                                     <C>       <C>       <C>
  Balance, beginning of year              $5,372    $5,246    $5,331 
  Provision for losses                       400       400       208 
  Charge-offs                               (919)     (295)     (308)
  Recoveries                                  13        21        15 
  Balance, end of year                    $4,866    $5,372    $5,246 
  Ratio of allowance for loan losses:
   to non-performing loans                114.3%     74.5%     60.3%
   to total gross loans                     3.1       3.4       3.6 
  Loan loss provision to average loans      0.3       0.3       0.1
  Net charge-offs to average loans          0.6       0.2       0.2
</TABLE>

The Company's allowance for loan losses is strong as compared against
both total loans and non-performing loans.  During the past year non-
performing loans decreased $3.0 million, or 41.0%.  As a result of this
decrease the reserve coverage to non-performing loans increased to
114.3%.  Past due performing loans (accruing loans 30-89 days past due)
have remained relatively stable throughout fiscal year 1996, and
averaged 1.9% of gross loans for the year.  Loan charge-offs in 1996
included several losses that had been reserved for in prior years.  For
a discussion of non-performing loans see "Asset Quality and Portfolio
Risk".  

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, 1996, 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 Federal Deposit Insurance
Corporation in April 1996 and no additions to the allowance were
requested as a result of this examination.

Non-Interest Income

Non-interest income decreased $166,000, or 11.7%, to $1,255,000 in 1996
from $1,421,000 in 1995.  The principal categories of non-interest
income are as follows:

<TABLE>
<CAPTION>
 Years ended June 30,              1996      1995        Change
 (in thousands)
 <S>                             <C>       <C>        <C>     <C>
 Service charges on 
  deposit accounts               $  830    $  779     $ 51     6.5%
 Securities gains, net               27       226     (199)  (88.1)
 Gains on loans, net                 10        28      (18)  (64.3)
 Loan servicing                     123       126       (3)   (2.4)
 Other                              265       262        3     1.1 
  Total non-interest income      $1,255    $1,421    $(166)  (11.7)%
</TABLE>

The increase in service charges on deposit accounts in 1996 resulted
from increased ATM fee income in 1996 due to higher transaction volume. 
The net securities gains in 1996 and 1995 were realized on sales of
available-for-sale securities of $21.6 million and $20.7 million,
respectively.  Gains on loans resulted from loan sales in 1996 and 1995
of $882,000 and $703,000, respectively.  The Company has recently
expanded its residential mortgage operations with the objective of
generating fee income from pre-arranged service-released lending
activities.  The decrease in loan servicing fees in 1996 resulted from
a decrease in the mortgage servicing portfolio in 1996.  At June 30,
1996 the loan servicing portfolio totaled $31.2 million, down from $34.6
million at June 30, 1995.  Other fee income, principally safe deposit
box fees and other miscellaneous income, increased slightly in 1996 as
compared with 1995. 

Operating Expenses

Operating expenses decreased $887,000, or 9.5%, in 1996 primarily as a
result of significant decreases in both collection expenses and FDIC
insurance assessments.  The principal categories of operating expenses
are as follows:

<TABLE>
<CAPTION>
 Years ended June 30,              1996      1995        Change
 (in thousands)
 <S>                              <C>       <C>       <C>      <C>
 Salaries                         $3,422    $3,295    $127     3.9%
 Employee benefits                   854       841      13     1.6
 Occupancy                           773       731      42     5.7 
 Equipment                           584       543      41     7.6
 Collections and REA                 528     1,418    (890)  (62.8)
 Professional services               412       293     119    40.6 
 Postage and telecommunications      284       306     (22)   (7.2)
 Marketing                           234       236      (2)   (0.9)
 Service bureau                      157       156       1     0.6
 Insurance                           123       695    (572)  (82.3)
 Other operating                   1,094       838     256    30.5
  Total operating expenses        $8,465    $9,352   $(887)   (9.5)%
</TABLE>

The increase in salaries in 1996 was due primarily to changes in
staffing levels and annual salary increases.  Benefits expense increased
slightly as a result of higher taxes offset by lower health benefits
expense.  The increase in occupancy expense was due principally to
higher utility expense and building maintenance as a result of the
harsher winter of 1995-1996.  Equipment expense increased in 1996
primarily as a result of increased depreciation expense from equipment
purchases.  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 1996 results from the
Company's continuing effort to resolve its non-performing assets.  For
a discussion of non-performing assets see "Asset Quality and Portfolio
Risk".  Professional services increased primarily as a result of
increased legal services, consulting fees related to the opening of the
supermarket branch, and other corporate matters.  The decrease in
insurance expense resulted from the virtual elimination of FDIC
insurance assessments to the Company.  All other operating expenses,
including marketing, shareholder relations, office and other, increased
$255,000 or 20.7% in 1996.  This increase is attributed principally to
increased lending activity, various deposit and loan marketing
promotions and other changes in operating activities.

During 1996 the Company's efficiency ratio, being the ratio between
operating expense and net interest and dividend income plus non-interest
income, averaged 66.9%, compared with 77.3% in 1995.  This significant
improvement resulted from both the increase in net interest income and
decrease in operating expenses.  Excluding collections and real estate
acquired expense the ratios were 62.7% and 65.6% for 1996 and 1995,
respectively. 

Income Taxes

The Company returned to a fully-taxable reporting basis on July 1, 1995
following the recognition of substantially all of its deferred tax asset
at June 30, 1995.  Net income for 1996 included an income tax provision
of $1,547,000, or 41%, as compared with an income tax benefit of
3,874,000 for 1995. 

In 1995 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.  In 1995, the Company
also recognized an additional deferred tax benefit reflected by a
$1,678,000 adjustment to shareholders' equity to record the tax effect
of unrealized securities gains and losses reported in shareholders'
equity.  For further information on income taxes see Note 7 of Notes to
Consolidated Financial Statements.


Comparison between 1995 and 1994

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 deferred tax asset valuation allowance.  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 resulted from significantly
improved core earnings driven by an increase in the Company's net
interest margin which averaged 3.70% for 1995, up from 3.10% for 1994.

Analysis of Net Interest 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 higher interest rates
on the Company's earning assets, which repriced upwards more than
deposit liabilities, a change in asset mix and a 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.  

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.  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.  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.  

Provision and Allowance for Loan Losses

The Company provided $400,000 for loan losses in 1995, up 92% from a
provision of $208,000 in 1994.  The higher provision reflected 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.

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 principal categories of non-interest
income are as follows:

<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>

The increase in service charges on deposit accounts resulted from
pricing increases, new service fees, the introduction of the ATM network
during 1994 and increased customer activity.  The net securities gains
in 1995 and 1994 were realized on sales of available-for-sale securities
of $20.7 million and $54.6 million, respectively.  Loan sales in 1995
totaled $703,000 as compared with $19.6 million 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 remained unchanged.

Operating Expenses

The principal categories of operating expenses are as follows:

<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 
 Professional services               293       316     (23)   (7.3)
 Postage and telecommunications      306       278      28    10.1
 Marketing                           236       183      53    29.0
 Other operating                     994       779     215    27.6
  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.  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.  The increase in 1995 collections and REA expense reflects the
Company's continued effort to resolve its non-performing assets.  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 $174,000
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.

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.  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.  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. 


ASSET QUALITY AND PORTFOLIO RISK

Non-performing assets

During 1996 non-performing assets decreased $2.4 million, or 27.1%, to
$6.5 million at June 30, 1996, 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)       1996       1995
<S>                                       <C>       <C>
Balance, beginning of year                $ 8,885   $13,685 
Loans placed on non-accrual status          2,728     2,524 
Change in accruing loans past
 due 90 or more days, net                     132      (346)
Change in accruing loans 
 restructured, net                            281       -   
Payments to improve REA                       723     1,320 
Loan payments                                (713)     (817)
Loans returned to accrual status             (332)     (240)
Loan charge-offs                             (918)     (295)
REA provision and recoveries                 (262)     (621)
Gross proceeds from REA sales              (4,432)   (6,734)
Gains on REA sales, net                       388       409 
Balance, end of year                      $ 6,480   $ 8,885 
Percent of total assets                     2.09%     2.88%
</TABLE>

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

<TABLE>
<CAPTION>
Non-Performing Assets      Accruing                       Total
(dollars in thousands)       loans                        non-
                    Non-   past due  Restruc-   Real    perform-
                   accrual   90 or     tured   Estate      ing
                    loans  more days   loans    Owned    assets
<S>                <C>        <C>       <C>     <C>      <C>
June 30, 1996                                                   
Real estate:
 Residential       $1,974     $166      $ -     $ 984    $3,124 
 Commercial           335       -        281      899     1,515 
 Land and land 
 development        1,500       -         -       815     2,315 
Valuation reserve     -         -         -      (474)     (474)
 Totals            $3,809     $166      $281   $2,224    $6,480 

June 30, 1995
Real estate:
 Residential       $2,933      $34      $ -    $  198    $3,165 
 Commercial           958       -         -       349     1,307 
 Land and land 
 development        3,279       -         -     1,442     4,721 
Collateral and 
 installment loans      5       -         -        -          5 
Valuation reserve     -         -         -      (313)     (313)
 Totals            $7,175      $34      $ -    $1,676    $8,885 
</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.  Included in land and land
development real estate owned is a 34-lot residential sub-division with
a carrying value of $491,000 which the Company is developing and
marketing under a joint venture with a residential construction firm. 
To date the Company has sold 16 building lots in addition to building
and selling 3 houses.  The Company expects to recover its carrying value
and any future site development costs through sales of lots over the
next two years.  The Company actively markets all real estate owned and
in 1996 sold $4.4 million of real estate from which net gains of
$388,000 were realized.  During 1996 the Company provided $212,000 to
the REA valuation reserve, had recoveries of $50,000 and charged-off
$101,000 against the reserve.  At June 30, 1996 the REA valuation
reserve totaled $474,000, or 17.6% 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, 1996 and 1995, been current in
accordance with their original terms, gross interest income of $385,000
and $417,000 would have been recorded in net income for 1996 and 1995,
respectively.  The amount of interest on these loans that was included
in income was $96,000 and $116,000 in 1996 and 1995, respectively.  


FINANCIAL CONDITION

At June 30, 1996 total assets, net loans and securities were
substantially unchanged as compared with June 30, 1995.  However, the
considerable improvement in the Company's net interest margin in 1996
over 1995 (4.01% for 1996 versus 3.70% for 1995) resulted, in large
part, from the Company's continuing strategy to refine both the mix and
quality of its earning assets, and reduce non-performing assets. 

Loans
The principal categories of the loan portfolio are as follows:

<TABLE>
<CAPTION>
June 30, (in thousands)                   1996           1995
<S>                                <C>       <C>     <C>       <C>
Real estate mortgages
  One-four family residential      $ 89,159  57.3%   $ 98,766  63.2%
  Five or more family residential     3,262   2.1       3,171   2.0
  Commercial                         30,408  19.6      29,068  18.6
  Land and land development           9,472   6.1      12,067   7.7
Commercial and industrial             6,130   3.9       3,201   2.1
Home equity lines of credit          14,474   9.3       7,785   5.0
Installment and other                 2,658   1.7       2,187   1.4
  Total loans, gross               $155,563 100.0    $156,245 100.0
</TABLE>

Since its formation in 1994, the Commercial Lending department has
focused on lending to small businesses with annual sales of up to $20
million, as well as to medical professionals and those companies that
can benefit from the Company's considerable expertise with government-
guaranteed lending programs.  In addition to normal portfolio lending,
the Residential Mortgage Department has recently expanded its secondary
market distribution capability, which allows the Company the flexibility
to sell mortgages on a service-released basis.  Between its portfolio
products and secondary market products, the Company now has one of the
most comprehensive product lines of any institution in northwest
Connecticut.  

Securities
The principal categories of the securities portfolio are as follows
(including both available-for-sale and held-to-maturity):

<TABLE>
<CAPTION>
June 30, (in thousands)                   1996           1995
<S>                                <C>       <C>     <C>       <C>
U.S. Treasury notes                $ 16,201  12.9%   $    -     -
U.S. Government Agency notes          2,677   2.2       1,933   1.5%
Collateralized mortgage obligations  86,406  68.8      99,321  78.1
Mortgage Backed securities           18,752  14.9      24,394  19.2
Federal Home Loan Bank stock          1,547   1.2       1,547   1.2
  Total securities                 $125,583 100.0    $127,194 100.0
</TABLE>

At June 30, 1996 55.5% of the portfolio was invested in fixed rate
securities, 42.9% in adjustable rate securities and 1.6% in Federal Home
Loan Bank stock.  Fixed rate securities include US Treasury and agency
obligations, CMOs and MBSs.  The fixed rate portfolio had a consensus
weighted average duration and life of 2.6% and 3.1 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.  Floating rate securities, which include CMOs and MBSs
which generally reprice monthly based on pre-determined spreads to
various underlying indices, subject to life-time caps and floors, had a
consensus weighted average duration and life of 0.1% and 14.7 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.  All floating rate securities are
match funded with core deposits. 

During 1996 the Company transferred securities with a fair value of
$39.5 million from held-to-maturity to available-for-sale.  This
transfer was in conformity with the Special Report issued by the
Financial Accounting Standards Board, "A Guide to Implementation of
Statement 115 on Accounting for Certain Investments in Debt and Equity
Securities".  This one-time transfer, which included $29.2 million in
floating rate securities and $11.3 million in fixed rate securities,
will enable the Company to more prudently react to market and rate
fluctuations, and future liquidity needs.  At June 30, 1996, securities
totaling $75.4 million, or 60.0%, were classified held-to-maturity and
securities totaling $50.2 million, or 40.0%, were classified available-
for-sale.

Substantially all of the Company's MBS and CMO securities were purchased
in 1993 and early 1994.  Subsequent movements in interest rates and
market conditions through June 30, 1996 have resulted in a decline in
fair market value.  At June 30, 1996 net unrealized losses for all
available-for-sale and held-to-maturity securities, being the difference
between current fair market value and amortized cost, totaled $5.0
million.  No credit losses are anticipated and all unrealized gains and
losses are expected to reverse as securities approach maturity.  Short-
term 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
For the fiscal year, ended June 30, 1996, total deposits increased $6.8
million, or 2.7%, while borrowings decreased $5.7 million, or 27.9%. 
The Company experienced a shift in its deposit mix during 1996, due in
part to the continuing wide interest rate differential between
certificate of deposit and money market and savings rates which has
prevailed over the past two years.  Certificates of deposit increased
$3.5 million, or 3.0%, NOW accounts increased $3.7 million, or 17.0% and
demand deposits increased $2.5 million, or 30.7%.  These increases were
offset by decreases in savings and money market of $818,000 and $2.1
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 primary 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
sales of loans and available-for-sale securities.

Operating activities in 1996 provided net cash flows of $4.9 million, up
from $3.2 million in 1995 as a result of improved core earnings.  During
1996 investing activities provided net cash of $1.1 million principally
from securities principal repayments, sales of available-for-sale
securities and sales of REA, offset in part by net loan advances and
security purchases.  Funds provided by investing and operating
activities, together with a $6.9 million net increase in deposits, were
used to reduce short term borrowings by $5.7 million, pay dividends to
shareholders, purchase $3.2 million of treasury stock and increase cash
and cash equivalents by $3.3 million.

During 1995, operating activities 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.   

At June 30, 1996, 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 $193.3
million, to net deposits and short term unsecured liabilities, was
68.5%, well in excess of the Company's minimum guideline of 15%.  At
June 30, 1996, the Company had outstanding commitments to fund new
mortgage loan originations of $6.3 million, construction mortgage
commitments of $33,000 and unused lines of credit of $13.3 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, 1996, 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, 1996                 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       $ 56,665   $ 6,231  $46,322  $19,307 $  -    $128,525
Federal funds sold 10,960      -        -        -       -      10,960
Loans              92,660    36,651   15,794    6,510   3,809  155,424
Other assets         -         -        -        -     14,454   14,454
 Total assets     160,285    42,882   62,116   25,817  18,263 $309,363
SOURCE OF FUNDS
Deposits
 Demand (non 
 interest-bearing)   -         -        -        -     10,750   10,750
 NOW accounts      25,653      -        -        -       -      25,653
 Money market      60,945      -        -        -       -      60,945
 Savings and other 40,531      -        -        -       -      40,531
 Certificates of 
 deposit           62,425    30,113   28,850     -       -     121,388
Securities sold 
 under repurchase 
 agreements        14,776      -        -        -       -      14,776
Other liabilities    -         -        -        -      3,428    3,428
Stockholders' 
 equity              -         -        -        -     31,892   31,892
 Total sources 
 of funds         204,330    30,113   28,850     -     46,070 $309,363
Cumulative 
 interest-rate
 sensitivity 
 gap             $(44,045) $(31,276) $ 1,990  $27,807 $  -   
Percent of 
 total assets      (14.2%)   (10.1%)    0.6%     9.0%    -   
</TABLE>

The Company maintains a relatively balanced position for managing
interest rate risk and, at June 30, 1996, its one year cumulative gap
was -$31.3 million, or 10.1% of assets.  A liability sensitive gap
implies that the Company's net interest margin could be adversely
affected by a sudden increase in interest rates.  

During the past year the Company's net interest margin increased 31
basis points as compared with 1995, driven in part by the benefit, over
the past year, from higher interest rates on the Company's adjustable
rate assets which have repriced more quickly than deposit liabilities. 
The Company's deposit rates, in particular savings and money market
rates, have not repriced over the past year and this together with the
refinements in asset mix, has been a principal contributor to the
increase in the Company's net interest margin.

The Company structures its loan and securities portfolios to provide for
portfolio repricing consistent with its interest rate risk objectives. 
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.  


CAPITAL RESOURCES

During 1996 shareholders' equity decreased 2.5% to $31.9 million, as a
result of the Company's stock buy-back program, while book value
increased 7.5% to $7.84, at June 30, 1996.  The change in shareholders'
equity resulted primarily from the repurchase of 10% of the Company's
shares of common stock and the payment of cash dividends of $.17 per
share, a 34% payout ratio,  offset by earnings of $2,242,000, or $0.50
per share, $127,000 from the exercise of stock options and reissuance of
Treasury Stock, and a $752,000 decrease in the adjustment to
shareholders equity for net unrealized securities losses reported in
shareholders equity.  Shareholders' equity at June 30, 1996 included an
adjustment, net of taxes, for unrealized holding losses of $1,255,000 on
securities transferred from available-for-sale to held-to-maturity and
net unrealized holding losses of $511,000 on securities available-for-
sale.  

In October 1994 the Company resumed dividend payments with the payment
of a $.02 quarterly cash dividend, following a four year lapse.  In
October 1995 the Company increased its quarterly cash dividend to $.05. 
For 1996 total dividends of $0.17 per share were declared and paid.  

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, 1996 the Company's leverage capital ratio was
10.39% and its tier I and total risk-based capital ratios were 19.70%
and 20.98%, respectively.  At June 30, 1996 the Bank's leverage capital
ratio was 10.04% and its tier I and total risk-based capital ratios were
19.06% and 20.33%, 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, 1996 is $6,241,000.  In some instances, further
restrictions on dividends may be imposed on the Company by the FRB.  

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 continued 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 March 1995, the Financial Accounting Standards Board (the "FASB")
issued Statement of Financial Accounting Standards No. 121 "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be
Disposed Of" ("SFAS 121"), which the Company will adopt on July 1, 1996. 
SFAS 121 establishes accounting standards for the impairment of long-
lived assets, certain identifiable intangibles and goodwill related to
those assets to be held and used and for long-lived assets and certain
identifiable intangibles to be disposed of.  The adoption of this
standard is not expected to have a material impact on the Company's
financial condition or its 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.

In October 1995, the FASB issued Statement of Financial Accounting
Standards No. 123 "Accounting for Stock-Based Compensation" ("SFAS
123").  SFAS 123 establishes financial accounting and reporting
standards for stock-based compensation plans.  SFAS 123 defines a fair
value based method of accounting for an employee stock option or similar
equity instrument and encourages all entities to adopt that method of
accounting for all of their employee stock compensation plans.  However,
SFAS 123 also allows the Company to continue to measure compensation
costs for stock-based compensation plans using the intrinsic value based
method of accounting prescribed by APB No. 25, "Accounting for Stock
Issued to Employees" and make pro forma disclosure of net income and
earnings per share, as if the fair value based method of accounting
defined in SFAS 123 had been applied.  The Company has elected not to
adopt the accounting requirements of SFAS 123 and continue to account
for stock-based compensation plans in accordance with APB No. 25.  The
Company's fiscal 1997 financial statements will include the pro forma
disclosure requirements of SFAS 123.

In June 1996, the FASB issued Statement of Financial Accounting
Standards No. 125 "Accounting for Transfers and Servicing of Financial
Assets and Extinguishment of Liabilities" ("SFAS 125").  SFAS 125
provides accounting and reporting standards for transfers and servicing
of financial assets and extinguishment of liabilities.  The Company will
be required to adopt SFAS 125 for transfers and servicing of financial
assets and extinguishment of liabilities occurring after December 31,
1996, on a prospective basis.  The adoption of this standard is not
expected to have a material impact on the Company's financial condition
or its 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,
1996 and 1995, and the related consolidated statements of income,
changes in shareholders' equity, and cash flows for each of the
three years in the period ended June 30, 1996.  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, 1996 and 1995, and the consolidated results of their
operations and their cash flows for each of the three years in the
period ended June 30, 1996 in conformity with generally accepted
accounting principles.



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

Hartford, Connecticut
July 19, 1996

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,
                                                     1996      1995 
ASSETS
<S>                                               <C>       <C>
Cash and due from banks                           $  6,630  $  5,791 
Federal funds sold                                  10,960     8,500 
Securities
 Available-for-sale at market                       50,171     7,102 
 Held-to-maturity at amortized 
  cost (fair value: $73,364 and $119,948)           75,412   120,092 
Loans (net of allowance for loan losses: 
  $4,866 and $5,372)                               150,558   150,442 
Real estate acquired (net of valuation 
  reserve: $474 and $313)                            2,224     1,676 
Bank premises and equipment, net                     6,219     6,125 
Accrued income                                       1,874     1,918 
Deferred tax asset, net                              4,612     6,397 
Other assets                                           703       628 
    Total Assets                                  $309,363  $308,671 

LIABILITIES and SHAREHOLDERS' EQUITY
Deposits
 Demand (non-interest bearing)                    $ 10,750  $  8,224 
 NOW accounts                                       25,653    21,921 
 Money market                                       60,945    63,059 
 Savings and other                                  40,531    41,349 
 Certificates of deposit                           121,388   117,867 
    Total deposits                                 259,267   252,420 
Securities sold under repurchase agreements         14,776    15,499 
FHLB advances                                          -       5,000 
Accrued interest and other liabilities               3,428     3,031 
    Total Liabilities                              277,471   275,950 

Commitments and contingencies                          -        -    

Shareholders' Equity
 Common stock - $.50 per share par value
  Shares authorized: 20,000,000 
  Shares issued: 5,987,388 and 5,965,888             2,994     2,983 
 Paid-in capital                                    44,189    44,145 
 Retained earnings                                   5,413     3,915 
 Net unrealized holding (losses) gains on 
  securities available-for-sale, net of taxes         (511)       91 
 Net unrealized holding losses on 
  securities transferred to held-to-
  maturity, net of taxes                            (1,255)   (2,609)
 Treasury stock, at cost: 1,917,498 and 
  1,474,409 shares                                 (18,938)  (15,804)
    Total Shareholders' Equity                      31,892    32,721 
    Total Liabilities and Shareholders' Equity    $309,363  $308,671

NewMil Bancorp, Inc. and Subsidiary
CONSOLIDATED STATEMENTS OF INCOME
(in thousands except per share amounts)

                                               Years ended June 30,
                                             1996      1995     1994 
Interest and dividend income                      
 Interest and fees on loans               $13,919   $11,967  $10,623 
 Interest and dividends on securities       7,655     8,247    6,742 
 Interest on federal funds sold               263        69       85 
    Total interest and dividend income     21,837    20,283   17,450  

Interest expense
 Deposits                                   9,980     8,054    6,856 
 Borrowed funds                               458     1,548    1,617 
  Total interest expense                   10,438     9,602    8,473  

Net interest and dividend income           11,399    10,681    8,977 
Provision for loan losses                     400       400      208 
Net interest and dividend income
 after provision for loan losses           10,999    10,281    8,769 

Non-interest income
 Service charges on deposit accounts          830       779      652 
 Securities gains, net                         27       226      404 
 Loan servicing fees                          123       126      119 
 Gains on mortgage loans, net                  10        28       99 
 Other                                        265       262      262 
  Total non-interest income                 1,255     1,421    1,536 

Non-interest expense
 Salaries                                   3,422     3,295    2,916 
 Employee benefits                            854       841      840 
 Occupancy                                    773       731      788 
 Equipment                                    584       543      571 
 Insurance                                    123       695      684 
 Collections and real estate acquired         528     1,418    1,339 
 Professional services                        412       293      316 
 Marketing                                    234       236      183 
 Other                                      1,535     1,300    1,057 
  Total non-interest expense                8,465     9,352    8,694 

Income before income taxes                  3,789     2,350    1,611 
Income tax provision (benefit)              1,547    (3,874)    (720)
Net income                                $ 2,242   $ 6,224  $ 2,331 

Earnings per share                          $0.50     $1.37    $0.52 
Dividends per share                         $0.17     $0.06    $0.00
</TABLE>

<TABLE>
<CAPTION>
NewMil Bancorp, Inc. and Subsidiary
CONSOLIDATED STATEMENTS OF CHANGES
IN SHAREHOLDERS' EQUITY
(dollars in thousands)
                                                         Net un-
                                                        realized
                                        Retained          gains
                                        earnings       (losses) on Total 
                                        (accumu-  Trea- securit-   share-
                   Common Stock  Paid-in  lated   sury   ies net  holders'
                  Shares  Amount capitaldeficit)  stock  of taxes  equity
<S>            <C>       <C>    <C>     <C>     <C>       <C>    <C>
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>
CONSOLIDATED STATEMENTS OF CHANGES
IN SHAREHOLDERS' EQUITY - continued
(dollars in thousands)
                                                         Net un-
                                                        realized
                                        Retained          gains
                                        earnings       (losses) on Total 
                                        (accumu-  Trea- securit-   share-
                   Common Stock  Paid-in  lated   sury   ies net  holders'
                  Shares  Amount capitaldeficit)  stock  of taxes  equity
<S>                <C>     <C>    <C>    <C>       <C>      <C>     <C>
Net income for 
 year               -       -      -      2,242     -        -      2,242 
Proceeds from 
 exercise of 
 stock options     21,500     11     76    -        -        -         87 
Cash dividends 
 declared           -       -      -       (744)    -        -       (744)
Acquisition 
 of treasury 
 stock              -       -      -        -     (3,206)    -     (3,206)
Proceeds from 
 issuance of
 Treasury Stock     -       -       (32)   -          72     -         40  
Change in net 
 unrealized gains
 losses on securities,
 net of taxes        -      -      -       -        -         752     752 
Balances at 
 June 30, 1996  5,987,388 $2,994$44,189 $ 5,413 $(18,938) $(1,766)$31,892 
</TABLE>

<TABLE>
<CAPTION>
NewMil Bancorp, Inc. and Subsidiary
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)                                  Years ended June 30,
                                             1996     1995      1994 
<S>                                        <C>       <C>       <C>
Operating Activities
 Net income                                $ 2,242   $6,224    $2,331 
 Adjustments to reconcile net income 
  to net cash provided 
  by operating activities:
    Provision for loan losses                  400      400       208 
    Provision for losses on 
     real estate acquired                      212      621       450 
    Provision for depreciation and 
     amortization                              563      522       444 
    Decrease (increase) in deferred 
     income tax asset                        1,284   (5,597)     (800)
    Amortization and accretion of securities 
     premiums and discounts, net               304      539     1,605 
    Securities gains, net                      (27)    (226)     (404)
    Realized gains on loan sales, net          (10)     (28)      (99)
    Realized gains on sales of real 
     estate acquired, net                     (388)    (409)      (51)
    Decrease in mortgage loans 
     held for sale                             -        130     2,351 
    Decrease (increase) in accrued income       45      (31)      169 
    Increase (decrease) in accrued interest 
     and other liabilities                     351      989      (851)
    (Increase) decrease in other 
     assets, net                               (75)      88      (167)
     Net cash provided by 
     operating activities                    4,901    3,222     5,186 
Investing Activities
 Proceeds from sales of securities 
  available-for-sale                        20,625    6,684    30,481 
 Proceeds from maturities and principal 
  repayments of securities                   4,225    6,051    34,323 
 Purchases of securities available-
  for-sale                                 (27,914)  (5,413) (125,449)
 Proceeds from sales of mortgage backed 
  securities available-for-sale                942   15,710    24,112 
 Principal collected on mortgage backed 
  securities                                 4,710    4,852    16,654 
 Purchases of mortgage backed securities       -        -     (20,606)
 Loan advances, net of repayments           (4,638) (10,688)   (1,373)
 Purchases of loans                            -       (819)      -   
 Proceeds from sale of real estate 
  acquired                                   4,432    6,879     2,123 
 Payments to improve real estate acquired     (673)  (1,320)   (1,212)
 Net purchases of Bank premises 
  and equipment                               (657)    (253)     (720)
     Net cash provided (used) by 
     investing activities                    1,052   21,683   (41,667)

CONSOLIDATED STATEMENTS OF CASH FLOWS, continued:-
(in thousands)
                                                Years ended June 30,
                                               1996     1995     1994 
Financing Activities
 Net increase in deposits                     6,893   16,247    8,085 
 Net (repayments of) proceeds from 
  repurchase agreements                        (723) (36,351)  23,850 
 Net (repayments of) proceeds from 
  FHLB advances                              (5,000)   5,000      -   
 Treasury stock purchased                    (3,207)     -        -   
 Net proceeds from Treasury Stock reissued       40       27      -   
 Cash dividends paid                           (744)    (269)     -   
 Proceeds from exercise of stock options         87      -          6 
     Net cash (used) provided by 
     financing activities                    (2,654) (15,346)  31,941 
     Increase (decrease) in cash and 
     cash equivalents                         3,299    9,559   (4,540)
Cash and federal funds sold, beginning 
 of year                                     14,291    4,732    9,272 
Cash and federal funds sold, end of year    $17,590  $14,291  $ 4,732 

Cash paid during year
 Interest to depositors                     $ 9,933 $  8,046  $ 6,849 
 Interest on borrowings and 
  interest rate swaps                           463    1,633    2,022 
 Income taxes                                   277       72       71 
Non-cash transfers
 From securities held-to-maturity to 
  securities available-for-sale              39,507      -        -   
 From securities available-for-sale 
  to securities held-to-maturity                -     92,231      -   
 From loans to real estate acquired           4,132      853      522 
</TABLE>

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 1996 financial presentation.  

Basis of Financial Statement Presentation
The financial statements have been prepared in accordance with generally
accepted accounting principles.  In preparing the financial statements,
management is required to make extensive use of estimates and
assumptions that affect the reported amounts of assets and liabilities
as of the date of the statement of condition, and revenues and expenses
for the period.  Actual results could differ significantly from those
estimates.  Material estimates that are particularly susceptible to
significant change in the near term relate to the determination of the
allowance for loan losses and the valuation of real estate acquired in
connection with foreclosures or in satisfaction of loans.  In connection
with the determination of the allowance for loan losses and valuation of
real estate, management obtains independent appraisals for significant
properties.

The Company's loans are generally collateralized by real estate located
principally in Connecticut, which has experienced decline in the market
value of real property in the recent past.  In addition, substantially
all of the real estate owned is located in those same markets. 
Accordingly, the ultimate collectibility of a substantial portion of the
Company's loan portfolio and real estate acquired through foreclosure is
particularly susceptible to changes in market conditions.  

While management uses available information to recognize losses on loans
and other real estate, future additions to the allowance or write-downs
of other real estate may be necessary based on changes in economic
conditions, particularly in Connecticut.  In addition, various
regulatory agencies, as an integral part of their examination process,
periodically review the Company's allowance for loan losses and
valuation of other real estate.  Such agencies may require the Company
to recognize additions tot he allowance or write-downs based on their
judgements of information available to them at the time of their
examination. 

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 their 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.

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.  

Effective July 1, 1996 the Company implemented 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 requires the Company 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, the
Company measures 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 Company
recognizes an impairment by creating a valuation allowance.  A loan is
impaired when, based on current information, it is probable that the
Company will be unable to collect all amounts due according to the
contractual terms of the loan. 

As permitted by the FASB statement, smaller-balance homogeneous loans
consisting of residential mortgages and consumer loans are evaluated for
collectability by the Company based on historical loss experience rather
than on an individual loan-by-loan basis.  Impaired loans are primarily
commercial mortgages, secured by real estate.

The adoption of SFAS 114 and 118 resulted in no additional provision for
loan losses.  Prior to the adoption of SFAS 114, loans for which
foreclosure was probable were accounted for as in-substance foreclosed
and classified as real estate acquired.  Under SFAS 114 such loans are
accounted for as loans.  Consistent with the Company's adoption of SFAS
114, loans previously classified as in-substance foreclosed but for
which the Company had not taken possession of the collateral have been
reclassified to loans.  This reclassification did not impact the
Company's financial condition or results of operations.  All prior
period data has been reclassified to conform to current period
classifications.

Real estate acquired
Real estate acquired through foreclosure, forgiveness of debt and in
lieu of debt, are stated at the lower of cost (principally loan amount)
or fair value minus estimated selling expenses.  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 using 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.  

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 1996, 1995 and 1994 were 4,505,575,
4,543,782 and 4,510,702, 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, 1996
U.S. Treasury and Government 
Agencies
 After one within 5 years       $17,940      $ 22  $    2    $17,920
 After 5 and within 10 years        938        -       63      1,001
Mortgage backed securities        7,772       127     134      7,779
Collateralized mortgage 
 obligations                     21,974        -      802     22,776
  Total debt securities          48,624       149   1,001     49,476
Federal Home Loan Bank stock      1,547        -      -        1,547
 Total securities
 available-for-sale             $50,171      $149  $1,001    $51,023

June 30, 1995
U.S. Government Agencies
 After one 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
</TABLE>

During 1996 the Company transferred securities with fair value of
$39,507,000 and an amortized cost of $40,530,000 from held-to-maturity
to available-for-sale.  This transfer was made in conformity with the
Special Report issued by the Financial Accounting Standards Board, "A
Guide to Implementation of Statement 115 on Accounting for Certain
Investments in Debt and Equity Securities".  This transfer was made as 
a result of a change in the Company's investment strategy.

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 were a 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, 1996 and 1995 are unrealized holding losses, net of taxes, of
$1,255,000 and $2,609,000, respectively, 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, 1996
Mortgage backed securities      $10,980      $ -     $  222    $10,758
Collateralized mortgage 
 obligations                     64,432         6     1,832     62,606
 Total securities
  held-to-maturity              $75,412      $  6    $2,534    $73,364

(dollars in thousands)                  Gross un-    Gross un-  Estimated
                              Amortized  realized    realized   fair
                               cost(a)      gains    losses     value

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
</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, 1996
Mortgage backed securities
  Available-for-sale                     $   942      $  4      $ -  
Collateralized mortgage obligations
  Available-for-sale                      10,551        11        62 
Trading assets                            10,064        64        -  
Marketable equity securities
  Available-for-sale                          10        10        -  
Total                                    $21,567      $ 89      $ 62 

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 
</TABLE>

At June 30, 1996 securities with a carrying value aggregating
approximately $18,750,000 were pledged as collateral against public
funds and repurchase agreements (Note 6).


NOTE 3 - LOANS

The composition of the loan portfolio was as follows:

<TABLE>
<CAPTION>
     <S>                                   <C>          <C>
     June 30, (in thousands)                 1996         1995   
     Real estate mortgages
       One-four family residential         $ 89,159     $ 98,766 
       Five or more family residential        3,262        3,171 
       Commercial                            30,408       29,068 
       Land loans                             9,472       12,067 
     Commercial and industrial                6,130        3,201 
     Home equity lines of credit             14,474        7,785 
     Installment and other                    2,658        2,187 
       Total loans, gross                   155,563      156,245 
     Deferred loan origination fees, net       (139)        (431)
     Allowance for loan losses               (4,866)      (5,372)
       Total loans, net                    $150,558     $150,442 

     Impaired loans at June 30, 1996:                            
       With valuation allowance              $2,688 
       With no valuation allowance            3,900              
       Total impaired loans                   6,588              
       Valuation allowance                      813              
       Commitments to lend additional
         amounts to impaired borrowers           -  
       Average impaired loans                 8,244              
       Amount of impaired loans based on:
         Discounted cash flows                  -                
         Collateral values                    6,588              
</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.  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)          1996    1995      1994
     <S>                              <C>     <C>       <C>
     Balance at beginning of year     $5,372  $5,246    $5,331 
     Provision for losses                400     400       208 
     Charge-offs                        (919)   (295)     (308)
     Recoveries                           13      21        15 
     Balance at end of year           $4,866  $5,372    $5,246 
</TABLE>

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)                1996         1995 
     <S>                                     <C>         <C>
     Non-accrual loans                       $3,809      $ 7,175 
     Accruing loans past due 
       90 days or more                          166           34 
     Accruing troubled debt 
       restructured loans                       281          -   
       Total non-performing loans             4,256        7,209 
     Real estate acquired in 
       settlement of loans                    2,698        1,989 
     Valuation reserve                         (474)        (313)
       Total real estate acquired, net        2,224        1,676 
       Total non-performing assets           $6,480      $ 8,885 
</TABLE>

The reductions in interest income associated with non-accrual loans were
as follows:
<TABLE>
<CAPTION>
     June 30, (in thousands)               1996    1995      1994 
     <S>                                   <C>     <C>       <C>
     Income in accordance with
       original terms                      $385    $417      $399 
     Income recognized                       96     116       119 
     Reduction in interest income          $289    $301      $280 
</TABLE>

The components of collection and real estate acquired expense were as
follows:

<TABLE>
<CAPTION>
Year ended June 30, 
(dollars in thousands)                   1996    1995      1994 
<S>                                       <C>    <C>       <C>
Provision for estimated losses            $ 212  $  621    $  450 
Gains on sales of real 
     estate acquired, net                  (388)   (409)      (51)
REA holding expenses and
     Collection expense                     704   1,206       940 
  Total collection and
     real estate acquired expense         $ 528  $1,418    $1,339 
</TABLE>

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

<TABLE>
<CAPTION>
Year ended June 30,
(dollars in thousands)                     1996   1995      1994 
<S>                                        <C>    <C>       <C>
Valuation reserve at beginning of year     $313   $ 367     $ 716 
Charge-offs, net of recoveries              (51)   (675)     (799)
Provision                                   212     621       450 
Valuation reserve at end of year           $474   $ 313     $ 367 
</TABLE>


NOTE 5 - BANK PREMISES AND EQUIPMENT

The components of Bank premises and equipment were as follows:

<TABLE>
<CAPTION>
     June 30, (in thousands)               1996     1995 
     <S>                                   <C>      <C> 
     Land                                  $ 1,140  $ 1,140 
     Buildings and improvements              5,533    5,499 
     Equipment                               3,772    3,523 
     Leasehold improvements                    489      283 
       Total cost                           10,934   10,445 
     Accumulated depreciation 
       and amortization                     (4,715)  (4,320)
       Bank premises and equipment, net    $ 6,219  $ 6,125 
</TABLE>

In March 1995, the FASB issued Statement of Financial Accounting
Standards No. 121 "Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to Be Disposed Of" ("SFAS 121"), which the
Company will adopt on July 1, 1996.  SFAS 121 establishes accounting
standards for the impairment of long-lived assets, certain identifiable
intangibles and goodwill related to those assets to be held and used and
for long-lived assets and certain identifiable intangibles to be
disposed of.  The adoption of this standard is not expected to have a
material impact on the Company's financial condition or its results of
operations.


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)                    1996     1995
     <S>                                       <C>      <C>
     Federal Home Loan Bank advances
     Borrowings at June 30 
       maturing 30 days or less              $  -     $5,000
     Average borrowings during year             160      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        6.93%    5.69%
     Securities sold under repurchase 
       agreements
     Borrowings at June 30
       maturing 30 days or less             $14,776  $15,499
     Average borrowings during year           7,813   28,018
     Maximum month-end borrowings            14,861   50,255
     Accrued interest expense at June 30         17       21
     Weighted average rate at June 30         5.41%    6.12%
     Weighted average rate during year        5.73%    5.35%
     Amount at risk by broker
       Morgan Stanley                        $7,667   $2,588
       Salomon Bros                             -      1,098
     Average maturity by broker
       Morgan Stanley                       13 Days  29 Days
       Salomon Bros                          -       13 Days
     Collateral at June 30
       Mortgage-backed securities, 
         collateralized mortgage 
         obligations and US Treasury 
         obligations:
       Carrying amount                      $17,749  $19,126
       Market value                          17,619   18,443
       Accrued interest income                  149       80
</TABLE>

Securities sold under repurchase agreements are generally issued on a
14-day or 30-day basis.  At June 30, 1996 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, 1996.  

In June 1996, the FASB issued Statement of Financial Accounting
Standards No. 125 "Accounting for Transfers and Servicing of Financial
Assets and Extinguishment of Liabilities" ("SFAS 125").  SFAS 125
provides accounting and reporting standards for transfers and servicing
of financial assets and extinguishment of liabilities.  The Company will
be required to adopt SFAS 125 for transfers and servicing of financial
assets and extinguishment of liabilities occurring after December 31,
1996, on a prospective basis.  The adoption of this standard is not
expected to have a material impact on the Company's financial condition
or its results of operations.


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)
    <S>                                   <C>      <C>      <C>
     Year ended June 30,                  1996     1995     1994 
     Current provision (benefit)
       Federal                            $223    $ 799    $ 793 
       State                                40      264      268 
       Benefit from net operating 
         loss carry forwards
         Federal                            -      (777)    (736)
         State                              -      (241)    (245)
         Total                             263       45       80 
     Deferred provision (benefit)
       Federal                             949   (2,952)    (580)
       State                               335     (967)    (220)
         Total                           1,284   (3,919)    (800)
     Income tax provision (benefit)     $1,547  $(3,874)  $ (720)
</TABLE>

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

<TABLE>
<CAPTION>
     Year ended June 30,                   1996    1995     1994 
     <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            6.5     0.6      0.9
     Benefit of net operating loss 
      carryforwards                         -     (32.5)   (33.0)
     Change in valuation reserve            -    (166.7)   (49.7)
     Dividends excluded                     -      (0.7)    (1.1)

     Other                                  0.3     0.4      4.2 
      Effective income tax rates           40.8  (164.9)   (44.7) 
</TABLE>

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

<TABLE>
<CAPTION>
 (in thousands)
 June 30, 1996                           Federal    State
 <S>                                     <C>       <C>
 Deferred tax assets
  Net operating loss carryforwards       $    843  $  1,227 
  SFAS 115 Securities available-for-sale      882       295 
  Capital loss carryforwards                1,622       519 
  Bad debt expense, book                    1,472       535 
  Losses on real estate acquired              210        76 
  Accrued pension expense                     161        59 
  Deferred income                              47        17 
  Other                                       190        99 
  Tax credits                                 445       -   
  Total deferred tax assets                 5,872     2,827 
 Deferred tax liabilities
  Bad debt expense, tax                       778       283 
  Deferred income                               7         3 
  Total deferred tax liabilities              785       286    
 Net deferred tax asset                     5,087     2,541  
 Valuation reserve                         (1,622)   (1,394)
  Net deferred tax asset                 $  3,465   $ 1,147  

 June 30, 1995                             Federal    State
 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 expense, book                    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 expense, tax                       708       264 
  Deferred income                               7         3 
  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  
</TABLE>

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

<TABLE>
<CAPTION>
 (in thousands)
 June 30, 1996                            Federal     State 
 <S>                                      <C>         <C>
 Deferred tax expense allocated to:
  Shareholders' equity                     $  377    $  124 
  Income                                      949       335 
 Total deferred tax expense                $1,326    $  459 

 June 30, 1995                            Federal     State 
 Deferred tax benefit allocated to:
  Shareholders' equity                    $(1,259)   $ (419)
  Income                                   (2,952)     (967)
 Total deferred tax benefit               $(4,211)  $(1,386)
</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 expected to
utilize, and other book/tax temporary differences.  At June 30, 1996,
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.

Included in the Company's deferred tax asset at June 30, 1996 were
federal net operating loss carryforwards of approximately $2.5 million
(expiring in 2007) and state net operating loss carryforwards of
approximately $8.0 million (expiring in 1997) which can be applied to
reduce future federal and state income taxes.  Also included at June 30,
1996 were federal and state capital loss carryforwards of approximately
$4.8 million and $4.7 million, respectively (expiring principally in
1997) which the Company 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
cash, money market funds, bonds and equity securities.  The components
of net pension expense are as follows:
<TABLE>
<CAPTION>
     Year ended June 30, (in thousands)   1996    1995     1994 
     <S>                                  <C>    <C>       <C>
     Service cost - benefits 
       earned during the period           $  -   $   -     $ 145 
     Interest cost on projected 
       benefit obligation                   289     280      309 
     Actual return on plan assets           264     (81)    (272)
     Curtailment gain                        -       -      (177)
     Net amortization and deferral           -     (187)     (11)
       Net pension expense (income)       $  25   $  12    $  (6)
</TABLE>

The funded status of the Pension Plan at March 31 was as follows:

<TABLE>
<CAPTION>
     March 31, (in thousands)                1996        1995 
     <S>                                     <C>         <C>
     Actuarial present value of benefit 
     obligations:
       Vested benefit obligation          $(4,998)    $(4,841)
       Accumulated benefit obligation     $(5,024)    $(4,892)
       Projected benefit obligation       $(5,024)    $(4,892)
       Plan assets at fair value            5,642       4,491 
     Projected benefit obligation in 
       excess of Plan assets                  618        (401)
     Unrecognized net loss                   (962)        105 
     Accrued pension cost included 
       in other liabilities               $  (344)    $  (296)
</TABLE>

The weighted average discount rates used to measure the actuarial
present value of the projected benefit obligation were 8.0% in 1996 and
6.0% in 1995 and 1994.  The expected long-term rate of return on Pension
Plan assets were 8.0% in 1996 and 6.0% in 1995 and 1994.  The Company
contributed $253,000 to the Pension Plan in 1994.  There was no
contribution in 1996 or 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 1996. 
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 $56,196, 50,817 and $10,000 to the Plan in 1996,
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 1996, 1995 and 1994.  

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 1996, 1995 and
1994 employee benefit expense by approximately $60,000 for each of the
three 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

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, 1996                Bancorp, Inc. Savings Bank
     <S>                             <C>           <C>
     Leverage ratio                  10.39%        10.04%
     Tier 1 risk-based ratio         19.70         19.06 
     Total risk-based ratio          20.98         20.33 
</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, 1996 is $6,241,000.  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 
Year ended June 30, 1996
<S>                                       <C>      <C>       <C>
Balance, beginning of year                $ 269    $2,500    $2,769 
Advances                                     90       -          90 
Repayments                                 (147)      -        (147)
Change in related party 
  status (Note 1)                           -      (2,500)   (2,500)
Balance, end of year                      $ 212    $  -      $  212 

Year ended June 30, 1995
Balance, beginning of year                $ 479    $3,203    $3,682 
Advances                                     31       -          31 
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                      $ 269    $2,500    $2,769 
</TABLE>

Note 1 - Adjustment to exclude loans outstanding to persons who are no
longer considered related parties. 


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, 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
  Granted      154,500    -      154,500   6.433  2005-2006  6.00-7.13
  Exercised    (21,500)   -      (21,500)  4.052  2002-2005  3.00-6.00
  Lapsed        (2,200) (1,900)   (4,100)  7.676  1996-2003  3.00-12.06
June 30, 1996  370,620   8,000   378,620  $4.968  1996-2006  3.00-12.06
</TABLE>

Stock options outstanding as of June 30, 1996 were exercisable as
follows:

<TABLE>
<CAPTION>
                                 Options        Options
                                 without         with
                                  SARS           SARS      Total
<S>                              <C>             <C>      <C>
June 30, 1996                    345,620         8,000    353,620
March 31, 1997                    25,000           -       25,000
   Total                         370,620         8,000    378,620
</TABLE>

As of June 30, 1996 options to purchases 13,130 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
were reelected at as non-employee directors.  At the annual meeting in
1995 the plan was amended so that all non-employee directors would be
granted 2,000 options at June 30 of each subsequent year.  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.  

Changes in outstanding stock options were as follows:

<TABLE>
<CAPTION>
                                  Average                     Price
                       Options     Price      Maturity        Range
   <S>                 <C>        <C>           <C>           <C>
   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
   Granted             18,000      6.813      2005-2006     6.50-7.13
   Lapsed                 -        -             -              -
   June 30, 1996       84,000      4.000      2002-2006     3.00-7.13
</TABLE>

As of June 30, 1996 options to purchase 46,000 shares of Common Stock
were available to be granted under the 1992 Stock Option Plan for
Outside Directors.

In October 1995, the FASB issued Statement of Financial Accounting
Standards No. 123 "Accounting for Stock-Based Compensation" ("SFAS
123").  SFAS 123 establishes financial accounting and reporting
standards for stock-based compensation plans.  SFAS 123 defines a fair
value based method of accounting for an employee stock option or similar
equity instrument and encourages all entities to adopt that method of
accounting for all of their employee stock compensation plans.  However,
SFAS 123 also allows the Company to continue to measure compensation
costs for stock-based compensation plans using the intrinsic value based
method of accounting prescribed by APB No. 25, "Accounting for Stock
Issued to Employees" and make pro forma disclosure of net income and
earnings per share, as if the fair value based method of accounting
defined in SFAS 123 had been applied.  The Company has elected not to
adopt the accounting requirements of SFAS 123 and continue to account
for stock-based compensation plans in accordance with APB No. 25.  The
Company's fiscal 1997 financial statements will include the pro forma
disclosure requirements of SFAS 123.


NOTE 12 - 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,
1996 the Company had commitments under outstanding construction
mortgages of $33,000, unused lines of credit of $13,293,000 and
outstanding commitments to fund loans of $6,314,000.  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.  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 2001.  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 $129,820, $128,413 and $121,591 for 1996, 1995 and 1994,
respectively.  Future minimum lease payments at June 30, 1996 are as
follows:

<TABLE>
                         <S>    <C>
                         1997   $156,544
                         1998    137,668
                         1999    134,960
                         2000     68,276
                         2001     22,561
                                $520,009
</TABLE>

NOTE 13 - 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,                               1996                1995      
(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        $  6,630 $  6,630   $  5,791 $  5,791 
 Federal funds sold               10,960   10,960      8,500    8,500 
 Securities available for sale    50,171   50,171      7,102    7,102 
 Securities held to maturity      75,412   73,364    120,092  119,948 
 Loans                           155,563  153,841    156,245  152,558 
 Allowance for loan losses        (4,866)     -       (5,372)     -   
 Deferred loan origination 
  fees, net                         (139)     -         (431)     -   
 Loans, net                      150,558  153,841    150,442  152,558 
 Accrued interest receivable       1,874    1,874      1,918    1,918 

Financial Liabilities
 Deposits
  Demand (non-interest bearing) $ 10,750 $ 10,750   $  8,224 $  8,224 
  NOW accounts                    25,653   25,653     21,921   21,921 
  Money market                    60,945   60,945     63,059   63,059 
  Savings and other               40,531   40,531     41,349   41,349 
  Certificates of deposit        121,388  121,414    117,867  118,122 
   Total deposits                259,267  259,293    252,420  252,675 
 Securities sold under 
  repurchase agreements           14,776   14,776     15,499   15,499 
 FHLB advances                       -        -        5,000    5,000 
 Accrued interest payable            140      140        298      298 

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

NOTE 14 - NEWMIL BANCORP, INC. (parent company only) FINANCIAL
INFORMATION 

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

<TABLE>
<CAPTION>
 Balance Sheets                                June 30,     June 30,
 (in thousands)                                 1996         1995 
 <S>                                            <C>          <C>
 Assets                                                             
  Due from bank                                 $   957      $    82
  Note receivable                                   -          1,100
  Investment in New Milford Savings Bank         30,853       31,546
  Other assets                                       84            4
    Total Assets                                $31,894      $32,732
 Liabilities and Shareholders' Equity
  Liabilities                                   $     2      $    11
  Shareholders' equity                           31,892       32,721
    Total Liabilities and Shareholders' Equity  $31,894      $32,732

 Statements of Income                          Years ended June 30,
 (in thousands)                              1996      1995     1994 
 Interest income                           $   36    $  334   $   42 
 Dividends from subsidiary                  3,743       -        -   
 Expenses                                     172       178       95 
 Income (loss) before taxes and 
  undistributed net income (loss) 
  of subsidiary                             3,607       156      (53)
 Income tax benefit                           (81)      -        -   
 Income (loss) before equity in 
  undistributed net income 
  of subsidiary                             3,688       156      (53)
 Equity in undistributed 
  (equity distributed in excess of)
  net income of subsidiary                 (1,446)    6,068    2,384 
 Net income                                $2,242    $6,224   $2,331 
</TABLE>


Parent Company Only Financial Information continued:

<TABLE>
<CAPTION>
 Statements of Cash Flows                     Years ended June 30,
 (in thousands)                             1996      1995     1994 
 <S>                                      <C>       <C>      <C>
 Net income                               $ 2,242   $ 6,224  $ 2,331 
 Adjustments to reconcile net 
  income to net cash provided 
  by operating activities:
    Equity in undistributed (equity 
    distributed in excess of)
    net income of subsidiary                1,446    (6,068)  (2,384)
    Other                                     (89)      (22)       7 
  Net cash provided (used) by operating 
  activities                                3,599       134      (46)
 Investing Activities:

  Net decrease in note receivable 
  from subsidiary                           1,100       100      100 
    Net cash provided by investing 
    activities                              1,100       100      100 
 Financing Activities:
  Cash dividends declared                    (744)     (269)     -   
  Proceeds from Treasury Stock issued          40        27      -   
  Treasury stock purchased                 (3,207)      -        -   
  Proceeds from exercise of stock options      87       -          6 
    Net cash (used) provided by 
    financing activities                   (3,824)     (242)       6 
 Increase (decrease) in cash and 
  cash equivalents                            875        (8)      60 
 Cash and cash equivalents, 
  beginning of year                            82        90       30 
 Cash and cash equivalents, end of year   $   957  $     82  $    90 
</TABLE>

NOTE 15 - QUARTERLY FINANCIAL DATA (Unaudited)

Quarterly financial data for 1996 and 1995 is as follows (in thousands
except ratios and per share amounts):

<TABLE>
<CAPTION>
                                      Year ended June 30, 1996
                               June 30,   Mar 31,   Dec 31,  Sept 30, 
<S>                              <C>       <C>       <C>       <C>
Statement of Income
Interest and dividend
 income                          $5,557    $5,315    $5,464    $5,501 
Interest expense                  2,560     2,571     2,647     2,660 
Net interest income               2,997     2,744     2,817     2,841 
Provision for loan losses           100       100       100       100 
Non-interest income
 Securities gains (losses), net     -          72       (55)       10 
 Gains on loans, net                  5       -         -           5 
Service fees and other              313       298       311       296 
Non-interest expense              2,180     2,007     2,089     2,189 
Income before income taxes        1,035     1,007       884       863 
Income tax provision (benefit)      430       394       365       358 
Net income                          605       613       519       505 

Financial Condition
Total assets                   $309,363  $291,578  $304,574  $303,259 
Loans, net                      150,558   146,739   147,378   149,077 
Allowance for loan losses         4,866     5,200     5,133     5,242 
Securities                      125,583   110,455   118,989   124,827 
Deposits                        259,267   257,241   256,552   250,287 
Borrowings                       14,776       -      10,979    17,126 
Shareholders' equity             31,892    32,459    34,381    33,209 
Non-performing assets             6,480     8,403     8,093     8,322 

Per Share Data
Earnings                          $0.14      $0.14    $0.11     $0.11
Cash dividends                     0.05       0.05     0.05      0.02
Book value                         7.84       7.77     7.65      7.39
Market price: (a)
  High                            7.750      7.750    7.500     7.000
  Low                             6.500      6.375    6.000     5.750

Statistical Data
Net interest margin                4.21%      3.91%    3.97%     3.96%
Efficiency ratio                  65.76      64.45    67.98     69.45
Return on average assets           0.78       0.83     0.70      0.67
Return on average
  shareholders equity              7.59       7.20     6.25      6.08
Weighted average equivalent
 shares outstanding, primary      4,257      4,488    4,601     4,586 

Quarterly Financial Data (unaudited) 
continued:

                                      Year ended June 30, 1995
                               June 30,   Mar 31,   Dec 31,  Sept 30, 
Statement of Income
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                      150,442   147,388   143,552   141,356 
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                          $0.99      $0.13    $0.15     $0.10
Cash dividends                     0.02       -        0.02      0.02
Book value                         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

Statistical Data
Net interest margin                4.07%      3.78%    3.64%     3.33%
Efficiency ratio                  78.30      77.03    74.56     79.37
Return on average assets           6.13       0.78     0.90      0.59
Return on average
  shareholders equity             66.20       8.73    10.46      7.28
Weighted average equivalent
 shares outstanding, primary      4,589      4,538    4,518     4,550 
</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 3, 1996, there were 1,831 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, 1996 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 23, 1996 for the 1996
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 8 and 9 of the
Company's Proxy Statement dated September 23, 1996 for the 1996 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 pages 5 through 7 of
the Company's Proxy Statement dated September 23, 1996 for the 1996
Annual Meeting of Shareholders, under the caption "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 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required by this item appears on page 15 of the
Company's Proxy Statement dated September 23, 1996 for the 1996 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 (incorporated by reference to the
               Registrant's 1994 Proxy Statement dated September 23, 1994,
               page A-1).

     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 NewMil Bancorp, Inc. Amended and Restated 1986 Stock 
               Option and Incentive Plan (incorporated by reference to the
               Registrant's 1995 Proxy Statement dated September 20, 1995,
               pages A-1 to A-11). 

     10.7      Employment agreement between New Milford Savings Bank and
               its President and CEO, Francis J. Wiatr, as of March 31,
               1994 (incorporated by reference to the Registrant's 1995 
               Form 10-K).

     10.8      Dividend reinvestment plan for NewMil Bancorp's
               shareholders.

     10.9      Change in control agreements between New Milford Savings
               Bank and management.

     10.10     The Amended and Restated 1992 Stock Option Plan for Outside
               Directors of NewMil Bancorp, Inc. (incorporated by reference
               to the Registrant's 1995 Proxy Statement dated September 20,
               1995, pages B-1 to B-4).

     11.1      Statement regarding Computation of Net Income Per Common
               Share 

     18.3      Consent of Coopers & Lybrand

     20.1      Proxy Statement dated September 23, 1996 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 17, 1996


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 17, 1996

      /s/ Willis H. Barton, Jr. 
      Willis H. Barton, Jr.
      Director
      September 17, 1996

      /s/ Herbert E. Bullock    
      Herbert E. Bullock
      Director
      September 17, 1996

      /s/ Laurie G. Gonthier    
      Laurie G. Gonthier
      Director
      September 17, 1996

      /s/ Dr. John V. Haxo      
      Dr. John V. Haxo
      Director
      September 17, 1996

      /s/ Suzanne L. Powers  
      Suzanne L. Powers
      Director
      September 17, 1996

      /s/ Francis J. Wiatr   
      Francis J. Wiatr
      Director and President
      September 17, 1996

      /s/ Mary C. Williams   
      Mary C. Williams
      Director 
      September 17, 1996

      /s/ B. Ian McMahon     
      B. Ian McMahon
      Senior Vice President and
      Chief Financial Officer 
      September 17, 1996


                         NEWMIL BANCORP, INC.

                      DIVIDEND REINVESTMENT PLAN
                                  AND
                          STOCK PURCHASE PLAN

                             COMMON STOCK

                       PAR VALUE $.50 per share

To our Shareholders:

     We are pleased to send you this brochure describing our Dividend
Reinvestment Plan.  The Plan provides a simple and convenient method for
you to purchase additional shares of NewMil Bancorp, Inc. ("NewMil")
common stock ("Common Stock").  Any holder of record of Common Stock is
eligible to participate in this Plan.

     Participants in the Plan may:

     -    have cash dividends on their shares of Common Stock
          automatically reinvested, or

     -    reinvest their dividends and also make optional cash payments
          of not less than $10 nor more than $5,000 monthly, or

     -    make optional cash payments but continue to receive dividends
          in cash on stock registered in their name.

     The Plan provides for you to appoint American Stock Transfer &
Trust Company as your agent to purchase previously issued shares of
NewMil Common Stock in the open market.    The purchase price of the
Common Stock will be the average of the actual market prices for all
shares purchased for the Plan for that dividend payment date.  

                                   Sincerely,



                                   Francis J. Watr, President
                                   Anthony J. Nania, Chairman

                           TABLE OF CONTENTS
                                                       Page

The Company                                            3
Description of the Plan                                3
     Purpose                                           3
     Administration                                    3
     Eligibility                                       4
     Participation by Shareholders of Record           4
How to Enroll                                          5
     Shareholders of Record                            5
When to Enroll                                         5
Costs                                                  5
When Purchases will be Made                            6
Number of Shares to be Purchased                       6
Share Purchase Prices                                  6
Optional Cash Purchases                                7
     How the Cash Purchase Option Works                7
     Limitation on Amount of Payments                  7
     Return of Optional Cash Payments                  7
Reinvestment of Dividends on Shares Held in the Plan   7
Reports to Participants                                8
Certificates for Shares                                8
     Shares Held by American Stock Transfer & Trust 
     Company                                           8
     Name in Which Certificates will be Issued         8
     No Transfer of Shares Held in Plan                8
Termination of Participation                           9
     When a Participant May Withdraw                   9
     How to Withdraw                                   9
     Rejoining the Plan                                9
Federal Income Tax Consequences of the Plan            9         
Other Information                                      11
     Rights Offerings                                  11
     Stock Dividends and Splits                        11
     Voting of Shares Held in Plan                     11
     Death or Incompetency of a Participant            12
     Foreign Shareholder Participants                  12
     Responsibilities of NewMil and American Stock 
     Transfer & Trust Company 
       Under the Plan                                  12
     Interpretation and Regulation of the Plan         12
     Amendments - Termination                          12


                             THE COMPANY

     NewMil Bancorp, Inc. ("NewMil") is a Delaware corporation which is
a bank-holding company registered under the Bank Holding Company Act of
1956, as amended.  NewMil's executive offices are located at 14 Main
Street, New Milford, Connecticut 06776, and its telephone number is
(203) 354-4411.

                        DESCRIPTION OF THE PLAN

     The Dividend Reinvestment Plan (the "Plan") was adopted by NewMil's
Board of Directors on September 22, 1995.  The complete text of the Plan
is set forth in this  brochure.  The Plan is administered for NewMil and
the participants by American Stock Transfer & Trust Company
("American").

Purpose

     The purpose of the Plan is to provide eligible shareholders of
record with a simple and convenient method of increasing their ownership
of Common Stock.  Once enrolled in the Plan, eligible shareholders may
invest cash dividends and optional cash payments in additional shares of
Common Stock with minimum service charges and generally reduced
brokerage fees in most cases.  All participants will have all cash
dividends on shares held for their account under the Plan automatically
reinvested to purchase  shares.  NewMil will not receive any proceeds
from purchases of Common Stock for the Plan in the open market.

Administration

     NewMil has designated and appointed American as the "Plan
Administrator".  American will maintain records of the accounts of
participants, send quarterly statements of account and perform other
duties as Plan Administrator.  American also serves as registrar for the
Common Stock.

     Participants in the Plan will appoint American to act as their
agent to receive dividends and optional cash payments and to apply such
amounts to the purchase of  shares of Common Stock  in the open market,
and to apply excess amounts to the participants' cash accounts in
accordance with the Plan.

     All inquiries, notices, requests and other communications by
participants concerning the Plan should (except as specifically
indicated below) be sent to:

          NewMil Bancorp, Inc.
          American Stock Transfer & Trust Company
          Dividend Reinvestment Service
          40 Wall Street
          New York, N.Y. 10005

Participants may also call American at: (212) 936-5700

     NewMil reserves the right to replace American as Plan Administrator
at any time and without prior notice to participants in the Plan.  In
the event American should resign or otherwise cease to act as Plan
Administrator, NewMil will make such other arrangements as it deems
appropriate for the administration of the Plan  and will notify all
participants in writing.

Eligibility

     In general, all holders of record of Common Stock are eligible to
participate in the Plan.  If a person is the beneficial owner of shares
of Common Stock registered in the name of another, such as in the name
of a broker, bank or other nominee, and desires to participate in the
Plan, the beneficial owner must make arrangements with the nominee or
other holder of record to participate or become the holder of record by
having a part or all of such shares transferred into his or her own
name.

     Shareholders residing in a state which prohibits or makes unduly
burdensome the offering of this Plan to its residents, or who live in a
jurisdiction outside the United States in which it is unlawful for
NewMil to permit participation in the Plan, are not eligible to
participate in the Plan.

Participation By Shareholders of Record

     A shareholder of record may elect to participate in the Plan
through either of the following participation options:

     FULL DIVIDEND REINVESTMENT -  Directs American to invest the cash
     dividends on all of the shares of Common Stock then or subsequently
     registered in the participant's name.  The participant may also
     make optional cash payments of $10 or more, up to a total of $5,000
     per month, for the purchase of additional shares of Common Stock in
     accordance with the Plan.

     OPTIONAL CASH PURCHASES ONLY - Permits the participant to make
     optional cash payments of $10 or more, up to a total of $5,000 per
     month, for the purchase of additional shares of Common Stock in
     accordance with the Plan, without reinvesting dividends on the
     shares of Common Stock or registered in the name of the
     participant.

Under each participation option, cash dividends on all shares of Common
Stock purchased under the Plan and credited to the participant's account
under the Plan will be automatically reinvested in accordance with the
Plan.

     A shareholder participant may change his or her participation
option at any time by obtaining and completing an Enrollment Change Form
and sending it to American.

     Participation in the Plan is completely voluntary.  Shareholders
who do not elect to participate in the Plan will continue to receive
their cash dividends, as declared and paid, by check as usual.

HOW TO ENROLL

Shareholders of Record

     An eligible shareholder may join the Plan by completing and
signing the Authorization Form and returning it to American.  If the
shares of Common Stock are registered in more than one name (i.e.,
joint tenants, trustees, etc.), all registered holders must sign. 
Enrollment Forms may be obtained at any time by written request to
American at the address specified on page 4 or to NewMil at:

          NewMil Bancorp, Inc.
          American Stock Transfer & Trust Company
          Dividend Reinvestment Service
          40 Wall Street
          New York, N.Y. 10005
          Attention:  Shareholder Relations

Participants may also call NewMil at:  (203) 354-4411

     Brokers, banks or other nominees who wish to participate in the
Plan on behalf of their clients may request special participation
arrangements by writing to NewMil.  Such participation will generally
be permitted provided such persons represent to NewMil that they are
legally authorized to engage in such participation.

                            WHEN TO ENROLL

     An eligible shareholder of record may enroll in the Plan at any
time.  The reinvestment of such participant's dividends will begin
with the dividend payment date immediately following the date a signed
Authorization Form specifying reinvestment of dividends is received by
American or NewMil, provided the Authorization Form is so received at
least fifteen (15) business days before a dividend payment date.  If
the Authorization Form is received during the fifteen-day period
immediately preceding a dividend payment date, the reinvestment of
dividends through the Plan will begin with the next succeeding
dividend payment.  NewMil's dividend payment dates of March 31, June
30, September 30 and December 31, although nothing in this Plan
obligates NewMil to pay dividends on those dates or at any other time. 
Any optional cash payments received on or before the last business day
of each month will be invested as of the 1st business day of the
following month.

                                 COSTS

       Brokerage fees for shares purchased on the open market will be
paid by the participant.  Current brokerage fees for such purchases
are estimated to be from $.05 to $.08 per share.  

     Participants will be charged $.75 per quarter or a total of $3.00
a year for purchases under the dividend reinvestment plan. 
Participants will also be charged an additional $1.25 per optional
cash payment transaction.  If four optional cash payments are made
during the year the total charge will be $5.00.  If two optional cash
payments are made during the year the charge will be $2.50.

     A fee of $3.00 will be charged to the participant upon
termination of his participation in the Plan.   If the Plan is
terminated and the shares in the Plan are sold at his or her
instructions, there will be a $.10 to $.15 per share brokerage fee.

     All other costs of administering the Plan, if any, will be paid
by NewMil.  All costs paid by participants will be made to and for the
benefit of American.

                      WHEN PURCHASES WILL BE MADE

     Purchases of Common Stock under the Plan will be made on the
following applicable "Investment Dates":

     (a)  for the reinvestment of cash dividends, each dividend
          payment date is an Investment Date; and

     (b)  for the investment of optional cash payments, either of the
          following is an Investment Date:  (i) the first (1st)
          business day of each month; or (ii) the dividend payment
          date, if the optional cash payment is received on that date.
          

                   NUMBER OF SHARES TO BE PURCHASED

     The number of shares of Common Stock to be purchased for a
participant in the Plan depends on the purchase price of Common Stock
on the applicable Investment Date and on the amount of the
participant's cash dividends, optional cash payments and residual cash
in his or her cash account to be invested on such Investment Date.  A
participant's account will be credited with that number of whole and
fractional shares of Common Stock, equal to the total amount to be
invested divided by the per share purchase price.    NO INTEREST WILL
BE PAID BY NEWMIL OR AMERICAN ON AMOUNTS RETAINED IN THE CASH ACCOUNT.

                         SHARE PURCHASE PRICES

      The purchase price of the Common Stock for the purposes of the
Plan will be the average of the actual market price for all shares
purchased for the Plan for that Investment Date; including applicable
brokerage fees and commissions.

                        OPTIONAL CASH PURCHASES

How the Cash Purchase Option Works

     Optional cash payments received by American will be applied to
the purchase of additional shares of Common Stock  as of the
Investment Date following receipt of such payment.  Optional cash
payments must be received by American at least one business day prior
to the applicable Investment Date.

     An optional cash payment may be made by a participant when
enrolling in the Plan by enclosing a check or money order payable to
"NewMil Bancorp, Inc. Dividend Reinvestment Plan" with his or her
Authorization Form and thereafter by using forms supplied by American. 
There is no obligation to make optional cash payments.  Optional cash
payments, if made, need not be in the same amount as made in previous
periods.

     Optional cash payments received on or after any Investment Date
will be held until the next succeeding Investment Date.  NO INTEREST
WILL BE PAID BY NEW MIL OR AMERICAN ON OPTIONAL CASH PAYMENTS. 
THEREFORE, OPTIONAL CASH PAYMENTS SHOULD BE SENT SO AS TO REACH
AMERICAN SHORTLY BEFORE THE MONTHLY DEADLINE.  PARTICIPANTS SHOULD
ALLOW ADEQUATE TIME FOR MAILING.

Limitations on Amount of Payments

     Each optional cash payment must be at least $10 and may not
exceed $5,000.  The total amount of all optional cash payments made by
any shareholder-participant during any month shall not exceed $5,000. 

     NewMil will acknowledge receipt of all optional cash payments
received.  In the case of a nominee who holds Common Stock for more
than one beneficial owner, optional cash payments of more than $5,000
per payment or calendar month may be made, provided such nominee
certifies to American and NewMil, accompanied by such documentation as
NewMil shall require, that each beneficial owner is not making
optional cash payments in excess of the aforesaid limitations.

Return of Optional Cash Payments

     A participant may, without terminating his or her participation
in the Plan, obtain the return of any optional cash payment upon
written request therefore received by American at least two business
days prior to the applicable Investment Date.

         REINVESTMENT OF DIVIDENDS ON SHARES HELD IN THE PLAN

     Cash dividends payable on all shares of Common Stock credited to
a participant's account under the Plan, whether such shares were
purchased with the participant's reinvested dividends or optional cash
payments, will be automatically reinvested in additional shares of
Common Stock in the same manner as for Common Stock not held in the
Plan.

                        REPORTS TO PARTICIPANTS

     American will maintain an account for each participant.  All
shares of Common Stock purchased for a participant under the Plan, as
well as residual cash, will be credited to his or her account.

     Each participant in the Plan will receive a statement of his or
her account as soon as practicable after the end of each calendar
quarter.  Each statement will contain the amount purchased or
reinvested, the effective per share purchase price(s), the number of
shares acquired, the total number of shares credited to the
participant's account, the confirmation date and other relevant
information.  THESE QUARTERLY STATEMENTS ARE THE PARTICIPANT'S
CONTINUING RECORD OF CURRENT ACTIVITY AND THE COST OF SHARES PURCHASED
AND SHOULD BE RETAINED FOR TAX PURPOSES.

     In addition, each participant will receive copies of American's
annual and quarterly reports to shareholders, proxy statements and
other communications sent to shareholders.  Income tax information for
reporting dividends paid will also be supplied to each participant.

                        CERTIFICATES FOR SHARES

Shares Held by American

     Certificates for shares of Common Stock purchased under the Plan
will not be issued to a participant unless requested by the
participant or until his or her account is terminated.  Shares of
Common Stock purchased under the Plan will be registered in the name
of American or one of its nominees.  This service is for the
convenience of the participants and protects against loss, theft or
destruction of stock certificates.

     Certificates for any number of whole shares credited to an
account under the Plan will be issued upon the participant's written
request to American.  Issuance of such certificates will not in and of
itself terminate participation in the Plan.  Any remaining full shares
will continue to be credited to the participant's account.

Name in Which Certificates Will Be Issued

     Shareholder participants' accounts under the Plan are maintained
in the names in which certificates for shares of Common Stock of such
participants were registered at the time they entered the Plan. 
Certificates for whole shares, when issued, will be registered in the
names in which accounts under the Plan are maintained.

     Should a participant want such shares registered in any other
name upon the withdrawal thereof from the Plan, such participant must
so indicate in his or her request to American.  In the event of such a
request, the participant shall be responsible for any transfer taxes
or other expenses incurred in complying with any transfer
requirements.

No Transfer of Shares Held in Plan

     Shares of Common Stock credited to the account of a participant
under the Plan may not be assigned, pledged as collateral or otherwise
transferred including name changes in accounts.  A participant who
wishes to assign, pledge or otherwise transfer such shares must
request that a certificate for such shares be issued in his or her
name.

                     TERMINATION OF PARTICIPATION

When a Participant May Withdraw

     A participant may terminate his or her participation in the Plan
at any time in accordance with the procedures set out below.

     Termination of participation in the Plan will immediately stop
all investment of the participant's dividends if the notice of
termination is received by American not later than the record date
prior to the dividend payment date and will immediately stop all
investment of optional cash payments if notification is received by
American not less than two business days prior to an Investment Date. 
The entire amount of any optional cash payment received as to which
investment has been stopped by termination of participation in the
Plan will be refunded to the participant.

     Generally, it will require 10 days to two weeks from the time
notice of termination is received by American or American until share
certificates are mailed to a participant.  A longer time is required
if the notice is received between a dividend record date and the
dividend payment date.

How to Withdraw

     In order to terminate participation in the Plan, a participant
must notify American in writing.  There is a $3.00 fee for any
termination by a participant.

     When a participant terminates, or upon termination of the Plan by
NewMil, certificates for whole shares credited to the participant
under the Plan will be issued and a cash payment will be made for any
fractional shares allocated to the participant's account.

     Upon termination, a participant may also request the sale of all
or part of the whole shares of Common Stock credited to his or her
account under the Plan.  Shares to be sold will be forwarded by
American, on behalf of the participant, to a brokerage firm which will
effect such sale for the participant and will remit the proceeds, less
brokerage commissions, service charges, any transfer taxes and the
$3.00 termination fee.  Sales requests may be accumulated by American. 
Shares to be sold on behalf of a terminating participant will be
forwarded to brokerage firms as soon as practicable, and in any event
within 10 trading days after NewMil's receipt of the request to sell.

Rejoining the Plan

     Any shareholder may re-enroll in the Plan at any time.  However,
American and NewMil reserves the right to reject any Authorization
Form.


              FEDERAL INCOME TAX CONSEQUENCES OF THE PLAN

     A shareholder who has his dividends reinvested will be treated as
having received a dividend equal to the amount of cash he would have
received.

     The purchase price, for the purpose of determining the tax basis
of shares acquired under the Plan, of shares purchased with reinvested
dividends, optional cash payments and payroll deductions will equal
the purchase price at which the shares are in fact acquired.

     A participant's holding period for  shares acquired by NewMil in
the open market begins on the date of purchase.

     A participant will not realize any taxable income when he
receives certificates for whole shares of Common Stock credited to the
participant's account under the Plan.

     A participant will realize a taxable gain or a loss when whole
shares of Common Stock are sold or otherwise disposed of in a taxable
exchange, whether by American on behalf of the participant or by the
participant after withdrawing such shares from the Plan.  The amount
of the gain or loss will be the difference between the amount the
participant receives for the shares and the purchase price thereof, as
defined above, plus brokerage commission paid.  Any such gain or loss
will be capital gain or loss if the shares constitute capital assets
in the hands of the participant.  Such capital gain or loss will be
treated as "short-term" if the sale is made within one year of
acquisition, and "long-term," if made after one year.

     In the case of participants (including foreign shareholders) who
elect to have their dividends reinvested and whose dividends are
subject to United States income tax or backup withholding, an amount
equal to the dividends payable to such participants, less the amount
of tax required to be withheld, will be applied to the purchase of
shares of Common Stock under the Plan.  The filing of any
documentation required to obtain a reduction in United States
withholding tax will be the responsibility of the participant.

     NewMil believes the foregoing is an accurate summary of the
federal income tax consequences of participation in the Plan as of the
date of this Prospectus.  This summary may not reflect every possible
situation that could result from participation in the Plan.  This
summary does not reflect any state tax consequences, which will vary
from state to state.  Therefore, each participant is urged to consult
his or her own tax advisor to determine the particular federal, state
and local tax consequences resulting from participation in the Plan
and the subsequent disposal of shares purchased pursuant to the Plan. 
If you do not reside in the United States, your income tax
consequences will vary from jurisdiction to jurisdiction.  In
addition, the foregoing rules may not be applicable to certain
participants in the Plan, such as tax exempt entities (e.g., pension
funds and IRAs).

                           OTHER INFORMATION

Rights Offerings

     In the event of any rights offering or the distribution of any
securities of another issuer by NewMil, each participant will be
entitled to receive such rights or securities based upon his or her
total holdings of whole shares of Common Stock, including whole shares
credited to his or her account under the Plan.

     American will notify a participant of the number of rights or
securities credited to the participant's account.  A participant may
exercise rights credited to his or her account by delivering a timely
written notice to American directing exercise of all or a portion of
the rights accompanied by a check for the monies necessary to exercise
the rights.

     Securities applicable to shares credited to a participant's
account under the Plan will be sold by American and the net proceeds
credited to the participant's account under the Plan and applied to
the purchase of shares on the next Investment Date.  Any participant
who desires to personally receive such securities must request, at
least five business days prior to the record date for the issuance of
any such securities that the whole shares of Common Stock credited to
the participant's account be registered in the participant's name.

Stock Dividends and Splits

     Any dividend payable in stock or split shares distributed by
NewMil on shares of Common Stock credited to the participant's account
under the Plan will be added to such account.  Stock dividends or
split shares distributed on shares registered in the name of a
participant will be mailed directly to the participant in the same
manner as to shareholders who are not participating in the Plan.

Voting of Shares Held in Plan

     If a participant holds certificates for shares of Common Stock,
the participant will be sent a proxy card in connection with any
annual or special shareholders meeting.  This proxy will apply to all
shares registered in the participant's name and to all shares credited
to the participant's account under the Plan.  If the participant does
not hold certificates for shares, American will send the participant a
confidential voting instruction form on which to indicate how the
shares held by American in the participant's Plan account are to be
voted.

     If the proxy card or instruction form is returned and no voting
instructions are given with respect to any item on a properly issued
card or form, then all of the participant's shares of Common Stock
covered by such proxy card or instruction form will be voted in
accordance with the recommendations of NewMil's Board of Directors. 
If the card or form is not returned or is returned unsigned, the
participant's shares will not be voted.

     All shares of Common Stock held under the Plan by a participant
may be voted at the meeting by the participant by obtaining a proxy
from American at least five days prior to the date of the meeting.

Death or Incompetency of a Participant

     Upon receipt by American of notice of death or adjudicated
incompetency of a participant, no further purchases of shares of
Common Stock will be made for the account of such participant and the
shares of Common Stock and cash held by the Plan for the account of
such participant shall be delivered to the appropriate person promptly
upon American's receipt of evidence satisfactory to American of the
appointment of a legal representative and instructions of such
representative as to the delivery of such shares and cash.

Foreign Shareholder Participants

     Foreign shareholder participants are urged to consult their legal
advisors with respect to any local exchange control or other law or
regulation which may affect their participation in the Plan.  NewMil
and American assume no responsibility regarding such laws or
regulations and will not be liable for any act or omission in respect
thereof.

Responsibilities of NewMil and American Under the Plan

     NewMil and American will not be liable in connection with the
interpretation, regulation or administration of the Plan for any act
done in good faith or for any good faith omission to act, including,
without limitation, any claim or liability in respect of (a) the
failure of NewMil or American to terminate a participant's account
upon such participant's death, (b) the prices and times at which
shares of Common Stock are purchased for the participant's account,
(c) fluctuations in the market value of the Common Stock or (d)
failures to purchase shares of Common Stock or any other act or
failure to act due to any governmental authority's communication or
requirement.  Neither NewMil nor American can or does assure a
participant of a profit or protection against a loss on the shares
purchased under the Plan.

Interpretation and Regulation of the Plan

     NewMil reserves the right, acting in good faith, to interpret and
regulate the Plan as deemed desirable or necessary in connection with
the Plan's operation.

Amendments-Termination

     NewMil reserves the right to suspend or terminate the Plan at any
time, or to amend the terms and conditions of the Plan at any time. 
All participants will receive notice of any such suspension,
modification or termination as soon thereafter as practicable.

                      CHANGE IN CONTROL AGREEMENT

     THIS CHANGE IN CONTROL AGREEMENT (the "Agreement"), made as of
                  1996, by and between NEW MILFORD SAVINGS BANK, a
banking corporation organized and existing by virtue of the laws of
the State of Connecticut (the "Bank"), and Diane Farrell (the
"Executive").

     WHEREAS, the Executive is currently rendering services to the
Bank; 

     WHEREAS, the Bank considers the performance and dedication of its
management team to be significant for its overall corporate strategy
and to be essential to protecting and enhancing the best interests of
the Bank; 

     WHEREAS, the banking industry is a dynamic one with independent
public institutions subject to unexpected changes in ownership; 

     WHEREAS, the performance by the Executive of services to the Bank
may be negatively affected by her uncertainty over the possibility of
a change in ownership of the Bank and possible affect thereof on her
employment with the Bank; and

     WHEREAS, the Bank wishes to mitigate the fears of the Executive
regarding a potential Bank ownership change, so as to avoid any
negative effect on her performance of services to the Bank, and in
that interest the Bank desires to afford certain protection to the
Executive in the event of dismissal or substantial change in duties or
compensation upon the occurrence of certain events as specified
herein.

     NOW, THEREFORE, to further the above recited corporate objective,
and for other good and valuable consideration, the receipt and
adequacy of which each party hereby acknowledges, the Bank and the
Executive agree as follows:

1.   (a)  If, at any time while the Executive is a full-time officer
     of the Bank, there is a "Change of Control" (as hereinafter
     defined) of the Bank or NewMil Bancorp, Inc., the Bank's sole
     shareholder (the "Corporation"), the Executive shall be entitled
     to receive a severance payment (the "Severance Amount") in
     consideration of services previously rendered to the Bank.  The
     Severance Amount shall be made as a lump sum cash payment and
     shall be equal to the greater of the following:  (A) the 
     Executive's compensation from the Bank (the "Compensation") for
     services rendered for the last full calendar year immediately
     preceding the Change of Control, or (B) the Executive's average
     annual Compensation with respect to the three (3) most recent
     calendar years (or if the Executive has been employed by the Bank
     for less than three (3) years, for so many full calendar years
     employed by the Bank) ending before the date on which the Change
     of Control occurs.  Compensation as described above shall include
     the amount of base salary and bonus, if any, paid to the
     Executive for services rendered for the time period in question,
     including any and all of said amounts as may have been deferred
     by the Executive under Bank deferral plans, if any, and shall
     include long-term compensation which, by its terms, is
     accelerated upon a Change of Control or, if not, shall by this
     Agreement be so accelerated and determined as the present value
     (determined at the discount rate provided in Section 280G(d)(4)
     of the Internal Revenue Code of 1986, as amended, or its
     successor provision) of any cash or non-cash long-term incentive
     compensation (whether in the form of performance units or
     otherwise) previously awarded to the Executive but not yet paid,
     measured at the time of award with the assumption that the award
     would be 100% earned over the performance period. 
     Notwithstanding the provisions hereof, in no event shall the
     Severance Amount (taken together with all other payments, rights,
     options and benefits payable to the Executive under this or any
     other agreement or arrangement which is payable contingent upon a
     change in the ownership or effective control of the Bank or the
     Corporation, as contemplated by Section 280G) exceed one dollar
     ($1.00) less than an aggregate amount which would cause all or
     any portion of the Severance Amount to be deemed an "excess
     parachute payment" under Section 280G.  

     (b)  Payment under this Section 1 shall be paid in full within
     ninety (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.

     (c)  "Change of Control" shall mean: 

          (1)  a merger, acquisition, consolidation, sale of assets or
               other reorganization to which the Bank or the
               Corporation is a party, as a consequence of which
               members of the Bank's or the Corporation's Board of
               Directors in office immediately prior to such
               transaction constitute less than a majority of the
               Board of Directors of the reorganized or successor
               institution immediately thereafter; 

          (2)  a proxy contest to which the Corporation is a party, as
               a consequence of which members of the Corporation's
               Board of Directors in office immediately prior to such
               event constitute less than a majority of the Board of
               Directors thereafter; or

          (3)  an event or events occurring after the date hereof as a
               result of which any Person (as hereinafter defined) is
               or becomes the Beneficial Owner (as hereinafter
               defined), directly or indirectly, of 50% or more of the
               combined voting power of the Corporation's then
               outstanding securities without the prior approval of at
               least two-thirds of the members of the Corporation's
               Board of Directors in office immediately prior to such
               Person attaining such percentage interest.

          A "Change of Control" shall be deemed not to have occurred
     if such event is mandated or directed by a regulatory body having
     jurisdiction over the Bank's or Corporation's operations.

          "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.  The filing of
     a Form 13D or 13G by a Person shall not in and of itself be
     deemed a Change of Control.

     (d)  If, after a Change of Control of the Corporation or the
     Bank, the Executive incurs any fees and expenses of counsel to
     enforce this Agreement, the Bank agrees to pay such fees and
     expenses to the Executive.  The Executive's choice of counsel and
     her decision to retain counsel shall be in her discretion,
     provided any such fees and expenses must be reasonable.

     (e)  Notwithstanding any other provision of this Agreement or of
     any other agreement, understanding or compensation plan, the Bank
     shall not be obligated to pay any amounts the payment of which
     violate restrictions imposed, or which may in the future be
     imposed, on such payments by the Bank pursuant to Section
     18(k)(1) of the Federal Deposit Insurance Act, or any regulations
     or orders which are or may be promulgated thereunder; nor shall
     any  payments be made which would constitute an "unsafe or
     unsound banking practice" pursuant to 12 U.S.C. Section 1818(b).

     (f)  It is expressly understood and agreed that payment of the
     Severance Amount may not include amounts which are deemed to be
     "excess parachute payments" under Section 280G of the Internal
     Revenue Code of 1986, as amended.  The calculation of the maximum
     Severance Amount shall be performed by the Bank's independent
     auditing firm at the time of Change of Control, or such other
     qualified party in the Bank's discretion; provided that , if the
     maximum Severance Amount so determined is later challenged
     successfully by Executive, by court decision or negotiation with
     the Bank, the Bank shall be additionally liable for all costs and
     expenses incurred by Executive in that challenge, including
     reasonable attorney fees.

     (g)  This Agreement shall survive and continue for as long as the
     Executive is a full-time officer of the Bank or the Corporation.

     (h)  This Agreement does not constitute an agreement for the
     employment of the Executive and shall not give the Executive any
     right to be retained in the service or employ of the Bank.  The
     Bank retains the right to discharge the Executive at any time at
     will, with or without cause, as if this Agreement had never been
     entered into; provided, however, that upon any such termination
     and discharge following a Change in Control, the Executive shall
     be entitled to the benefits of this Agreement, if any, payable or
     to be provided in connection with such termination.

2.   This Agreement contains the entire agreement between the parties
with respect to the subject matter herein, and there are no other
representations, warranties, conditions or agreements relating to the
subject matter of this Agreement.

3.   This Agreement may not be changed orally but only by an agreement
in writing duly executed on behalf of the party against which
enforcement of any waiver, change, modification, consent or discharge
is sought.

4.   This Agreement shall be binding upon and inure to the benefit of
the Bank and the Executive and their respective successors, assigns,
heirs and legal representatives.  Without otherwise limiting the
foregoing, "Bank" as used herein shall refer to any successor
institution whether by merger, consolidation, acquisition or
otherwise.

5.   Each of the parties agrees to execute all further instruments and
documents and to take all further action as the other party may
reasonably request in order to effectuate the terms and purposes of
this Agreement.

6.   This Agreement may be executed in one or more counterparts, all
of which taken together shall constitute one and the same instrument.

7.   This Agreement shall be construed pursuant to and in accordance
with the laws of the State of Connecticut.

8.   If any term or provision of this Agreement is held or deemed to
be invalid or unenforceable, in whole or in part, by a court of
competent jurisdiction, such term or provision shall be ineffective to
the extent of such invalidity or unenforceability without rendering
invalid or unenforceable the remaining terms and provisions of this
Agreement.

     IN WITNESS WHEREOF, the parties have executed this Agreement on
the date first above written.

                         NEW MILFORD SAVINGS BANK


                         By ________________________
                            Anthony J. Nania 
                            Chairman


                         EXECUTIVE

                         ____________________________
                         Diane Farrell



                      CHANGE IN CONTROL AGREEMENT


     THIS CHANGE IN CONTROL AGREEMENT (the "Agreement"), made as of
                  1996, by and between NEW MILFORD SAVINGS BANK, a
banking corporation organized and existing by virtue of the laws of
the State of Connecticut (the "Bank"), and Thomas W. Grant (the
"Executive").

     WHEREAS, the Executive is currently rendering services to the
Bank; 

     WHEREAS, the Bank considers the performance and dedication of its
management team to be significant for its overall corporate strategy
and to be essential to protecting and enhancing the best interests of
the Bank; 

     WHEREAS, the banking industry is a dynamic one with independent
public institutions subject to unexpected changes in ownership; 

     WHEREAS, the performance by the Executive of services to the Bank
may be negatively affected by his uncertainty over the possibility of
a change in ownership of the Bank and possible affect thereof on his
employment with the Bank; and

     WHEREAS, the Bank wishes to mitigate the fears of the Executive
regarding a potential Bank ownership change, so as to avoid any
negative effect on his performance of services to the Bank, and in
that interest the Bank desires to afford certain protection to the
Executive in the event of dismissal or substantial change in duties or
compensation upon the occurrence of certain events as specified
herein.

     NOW, THEREFORE, to further the above recited corporate objective,
and for other good and valuable consideration, the receipt and
adequacy of which each party hereby acknowledges, the Bank and the
Executive agree as follows:

1.   (a)  If, at any time while the Executive is a full-time officer
     of the Bank, there is a "Change of Control" (as hereinafter
     defined) of the Bank or NewMil Bancorp, Inc., the Bank's sole
     shareholder (the "Corporation"), the Executive shall be entitled
     to receive a severance payment (the "Severance Amount") in
     consideration of services previously rendered to the Bank.  The
     Severance Amount shall be made as a lump sum cash payment and
     shall be equal to the greater of the following:  (A) the 
     Executive's compensation from the Bank (the "Compensation") for
     services rendered for the last full calendar year immediately
     preceding the Change of Control, or (B) the Executive's average
     annual Compensation with respect to the three (3) most recent
     calendar years (or if the Executive has been employed by the Bank
     for less than three (3) years, for so many full calendar years
     employed by the Bank) ending before the date on which the Change
     of Control occurs.  Compensation as described above shall include
     the amount of base salary and bonus, if any, paid to the
     Executive for services rendered for the time period in question,
     including any and all of said amounts as may have been deferred
     by the Executive under Bank deferral plans, if any, and shall
     include long-term compensation which, by its terms, is
     accelerated upon a Change of Control or, if not, shall by this
     Agreement be so accelerated and determined as the present value
     (determined at the discount rate provided in Section 280G(d)(4)
     of the Internal Revenue Code of 1986, as amended, or its
     successor provision) of any cash or non-cash long-term incentive
     compensation (whether in the form of performance units or
     otherwise) previously awarded to the Executive but not yet paid,
     measured at the time of award with the assumption that the award
     would be 100% earned over the performance period. 
     Notwithstanding the provisions hereof, in no event shall the
     Severance Amount (taken together with all other payments, rights,
     options and benefits payable to the Executive under this or any
     other agreement or arrangement which is payable contingent upon a
     change in the ownership or effective control of the Bank or the
     Corporation, as contemplated by Section 280G) exceed one dollar
     ($1.00) less than an aggregate amount which would cause all or
     any portion of the Severance Amount to be deemed an "excess
     parachute payment" under Section 280G.  

     (b)  Payment under this Section 1 shall be paid in full within
     ninety (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.

     (c)  "Change of Control" shall mean: 

          (1)  a merger, acquisition, consolidation, sale of assets or
               other reorganization to which the Bank or the
               Corporation is a party, as a consequence of which
               members of the Bank's or the Corporation's Board of
               Directors in office immediately prior to such
               transaction constitute less than a majority of the
               Board of Directors of the reorganized or successor
               institution immediately thereafter; 

          (2)  a proxy contest to which the Corporation is a party, as
               a consequence of which members of the Corporation's
               Board of Directors in office immediately prior to such
               event constitute less than a majority of the Board of
               Directors thereafter; or

          (3)  an event or events occurring after the date hereof as a
               result of which any Person (as hereinafter defined) is
               or becomes the Beneficial Owner (as hereinafter
               defined), directly or indirectly, of 50% or more of the
               combined voting power of the Corporation's then
               outstanding securities without the prior approval of at
               least two-thirds of the members of the Corporation's
               Board of Directors in office immediately prior to such
               Person attaining such percentage interest.

          A "Change of Control" shall be deemed not to have occurred
     if such event is mandated or directed by a regulatory body having
     jurisdiction over the Bank's or Corporation's operations.

          "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.  The filing of
     a Form 13D or 13G by a Person shall not in and of itself be
     deemed a Change of Control.

     (d)  If, after a Change of Control of the Corporation or the
     Bank, the Executive incurs any fees and expenses of counsel to
     enforce this Agreement, the Bank agrees to pay such fees and
     expenses to the Executive.  The Executive's choice of counsel and
     his decision to retain counsel shall be in his discretion,
     provided any such fees and expenses must be reasonable.

     (e)  Notwithstanding any other provision of this Agreement or of
     any other agreement, understanding or compensation plan, the Bank
     shall not be obligated to pay any amounts the payment of which
     violate restrictions imposed, or which may in the future be
     imposed, on such payments by the Bank pursuant to Section
     18(k)(1) of the Federal Deposit Insurance Act, or any regulations
     or orders which are or may be promulgated thereunder; nor shall
     any  payments be made which would constitute an "unsafe or
     unsound banking practice" pursuant to 12 U.S.C. Section 1818(b).

     (f)  It is expressly understood and agreed that payment of the
     Severance Amount may not include amounts which are deemed to be
     "excess parachute payments" under Section 280G of the Internal
     Revenue Code of 1986, as amended.  The calculation of the maximum
     Severance Amount shall be performed by the Bank's independent
     auditing firm at the time of Change of Control, or such other
     qualified party in the Bank's discretion; provided that , if the
     maximum Severance Amount so determined is later challenged
     successfully by Executive, by court decision or negotiation with
     the Bank, the Bank shall be additionally liable for all costs and
     expenses incurred by Executive in that challenge, including
     reasonable attorney fees.

     (g)  This Agreement shall survive and continue for as long as the
     Executive is a full-time officer of the Bank or the Corporation.

     (h)  This Agreement does not constitute an agreement for the
     employment of the Executive and shall not give the Executive any
     right to be retained in the service or employ of the Bank.  The
     Bank retains the right to discharge the Executive at any time at
     will, with or without cause, as if this Agreement had never been
     entered into; provided, however, that upon any such termination
     and discharge following a Change in Control, the Executive shall
     be entitled to the benefits of this Agreement, if any, payable or
     to be provided in connection with such termination.

2.   This Agreement contains the entire agreement between the parties
with respect to the subject matter herein, and there are no other
representations, warranties, conditions or agreements relating to the
subject matter of this Agreement.

3.   This Agreement may not be changed orally but only by an agreement
in writing duly executed on behalf of the party against which
enforcement of any waiver, change, modification, consent or discharge
is sought.

4.   This Agreement shall be binding upon and inure to the benefit of
the Bank and the Executive and their respective successors, assigns,
heirs and legal representatives.  Without otherwise limiting the
foregoing, "Bank" as used herein shall refer to any successor
institution whether by merger, consolidation, acquisition or
otherwise.

5.   Each of the parties agrees to execute all further instruments and
documents and to take all further action as the other party may
reasonably request in order to effectuate the terms and purposes of
this Agreement.

6.   This Agreement may be executed in one or more counterparts, all
of which taken together shall constitute one and the same instrument.

7.   This Agreement shall be construed pursuant to and in accordance
with the laws of the State of Connecticut.

8.   If any term or provision of this Agreement is held or deemed to
be invalid or unenforceable, in whole or in part, by a court of
competent jurisdiction, such term or provision shall be ineffective to
the extent of such invalidity or unenforceability without rendering
invalid or unenforceable the remaining terms and provisions of this
Agreement.

     IN WITNESS WHEREOF, the parties have executed this Agreement on
the date first above written.

                         NEW MILFORD SAVINGS BANK


                         By ____________________________
                            Anthony J. Nania 
                            Chairman


                         EXECUTIVE

                         _______________________________
                         Thomas W. Grant



                      CHANGE IN CONTROL AGREEMENT


     THIS CHANGE IN CONTROL AGREEMENT (the "Agreement"), made as of
                   1996, by and between NEW MILFORD SAVINGS BANK, a
banking corporation organized and existing by virtue of the laws of
the State of Connecticut (the "Bank"), and B. Ian McMahon (the
"Executive").

     WHEREAS, the Executive is currently rendering services to the
Bank; 

     WHEREAS, the Bank considers the performance and dedication of its
management team to be significant for its overall corporate strategy
and to be essential to protecting and enhancing the best interests of
the Bank; 

     WHEREAS, the banking industry is a dynamic one with independent
public institutions subject to unexpected changes in ownership; 

     WHEREAS, the performance by the Executive of services to the Bank
may be negatively affected by his uncertainty over the possibility of
a change in ownership of the Bank and possible affect thereof on his
employment with the Bank; and

     WHEREAS, the Bank wishes to mitigate the fears of the Executive
regarding a potential Bank ownership change, so as to avoid any
negative effect on his performance of services to the Bank, and in
that interest the Bank desires to afford certain protection to the
Executive in the event of dismissal or substantial change in duties or
compensation upon the occurrence of certain events as specified
herein.

     NOW, THEREFORE, to further the above recited corporate objective,
and for other good and valuable consideration, the receipt and
adequacy of which each party hereby acknowledges, the Bank and the
Executive agree as follows:

1.   (a)  If, at any time while the Executive is a full-time officer
     of the Bank, there is a "Change of Control" (as hereinafter
     defined) of the Bank or NewMil Bancorp, Inc., the Bank's sole
     shareholder (the "Corporation"), the Executive shall be entitled
     to receive a severance payment (the "Severance Amount") in
     consideration of services previously rendered to the Bank.  The
     Severance Amount shall be made as a lump sum cash payment and
     shall be equal to the greater of the following:  (A) the 
     Executive's compensation from the Bank (the "Compensation") for
     services rendered for the last full calendar year immediately
     preceding the Change of Control, or (B) the Executive's average
     annual Compensation with respect to the three (3) most recent
     calendar years (or if the Executive has been employed by the Bank
     for less than three (3) years, for so many full calendar years
     employed by the Bank) ending before the date on which the Change
     of Control occurs.  Compensation as described above shall include
     the amount of base salary and bonus, if any, paid to the
     Executive for services rendered for the time period in question,
     including any and all of said amounts as may have been deferred
     by the Executive under Bank deferral plans, if any, and shall
     include long-term compensation which, by its terms, is
     accelerated upon a Change of Control or, if not, shall by this
     Agreement be so accelerated and determined as the present value
     (determined at the discount rate provided in Section 280G(d)(4)
     of the Internal Revenue Code of 1986, as amended, or its
     successor provision) of any cash or non-cash long-term incentive
     compensation (whether in the form of performance units or
     otherwise) previously awarded to the Executive but not yet paid,
     measured at the time of award with the assumption that the award
     would be 100% earned over the performance period. 
     Notwithstanding the provisions hereof, in no event shall the
     Severance Amount (taken together with all other payments, rights,
     options and benefits payable to the Executive under this or any
     other agreement or arrangement which is payable contingent upon a
     change in the ownership or effective control of the Bank or the
     Corporation, as contemplated by Section 280G) exceed one dollar
     ($1.00) less than an aggregate amount which would cause all or
     any portion of the Severance Amount to be deemed an "excess
     parachute payment" under Section 280G.  

     (b)  Payment under this Section 1 shall be paid in full within
     ninety (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.

     (c)  "Change of Control" shall mean: 

          (1)  a merger, acquisition, consolidation, sale of assets or
               other reorganization to which the Bank or the
               Corporation is a party, as a consequence of which
               members of the Bank's or the Corporation's Board of
               Directors in office immediately prior to such
               transaction constitute less than a majority of the
               Board of Directors of the reorganized or successor
               institution immediately thereafter; 

          (2)  a proxy contest to which the Corporation is a party, as
               a consequence of which members of the Corporation's
               Board of Directors in office immediately prior to such
               event constitute less than a majority of the Board of
               Directors thereafter; or

          (3)  an event or events occurring after the date hereof as a
               result of which any Person (as hereinafter defined) is
               or becomes the Beneficial Owner (as hereinafter
               defined), directly or indirectly, of 50% or more of the
               combined voting power of the Corporation's then
               outstanding securities without the prior approval of at
               least two-thirds of the members of the Corporation's
               Board of Directors in office immediately prior to such
               Person attaining such percentage interest.

          A "Change of Control" shall be deemed not to have occurred
     if such event is mandated or directed by a regulatory body having
     jurisdiction over the Bank's or Corporation's operations.

          "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.  The filing of
     a Form 13D or 13G by a Person shall not in and of itself be
     deemed a Change of Control.

     (d)  If, after a Change of Control of the Corporation or the
     Bank, the Executive incurs any fees and expenses of counsel to
     enforce this Agreement, the Bank agrees to pay such fees and
     expenses to the Executive.  The Executive's choice of counsel and
     his decision to retain counsel shall be in his discretion,
     provided any such fees and expenses must be reasonable.

     (e)  Notwithstanding any other provision of this Agreement or of
     any other agreement, understanding or compensation plan, the Bank
     shall not be obligated to pay any amounts the payment of which
     violate restrictions imposed, or which may in the future be
     imposed, on such payments by the Bank pursuant to Section
     18(k)(1) of the Federal Deposit Insurance Act, or any regulations
     or orders which are or may be promulgated thereunder; nor shall
     any  payments be made which would constitute an "unsafe or
     unsound banking practice" pursuant to 12 U.S.C. Section 1818(b).

     (f)  It is expressly understood and agreed that payment of the
     Severance Amount may not include amounts which are deemed to be
     "excess parachute payments" under Section 280G of the Internal
     Revenue Code of 1986, as amended.  The calculation of the maximum
     Severance Amount shall be performed by the Bank's independent
     auditing firm at the time of Change of Control, or such other
     qualified party in the Bank's discretion; provided that , if the
     maximum Severance Amount so determined is later challenged
     successfully by Executive, by court decision or negotiation with
     the Bank, the Bank shall be additionally liable for all costs and
     expenses incurred by Executive in that challenge, including
     reasonable attorney fees.

     (g)  This Agreement shall survive and continue for as long as the
     Executive is a full-time officer of the Bank or the Corporation.

     (h)  This Agreement does not constitute an agreement for the
     employment of the Executive and shall not give the Executive any
     right to be retained in the service or employ of the Bank.  The
     Bank retains the right to discharge the Executive at any time at
     will, with or without cause, as if this Agreement had never been
     entered into; provided, however, that upon any such termination
     and discharge following a Change in Control, the Executive shall
     be entitled to the benefits of this Agreement, if any, payable or
     to be provided in connection with such termination.

2.   This Agreement contains the entire agreement between the parties
with respect to the subject matter herein, and there are no other
representations, warranties, conditions or agreements relating to the
subject matter of this Agreement.

3.   This Agreement may not be changed orally but only by an agreement
in writing duly executed on behalf of the party against which
enforcement of any waiver, change, modification, consent or discharge
is sought.

4.   This Agreement shall be binding upon and inure to the benefit of
the Bank and the Executive and their respective successors, assigns,
heirs and legal representatives.  Without otherwise limiting the
foregoing, "Bank" as used herein shall refer to any successor
institution whether by merger, consolidation, acquisition or
otherwise.

5.   Each of the parties agrees to execute all further instruments and
documents and to take all further action as the other party may
reasonably request in order to effectuate the terms and purposes of
this Agreement.

6.   This Agreement may be executed in one or more counterparts, all
of which taken together shall constitute one and the same instrument.

7.   This Agreement shall be construed pursuant to and in accordance
with the laws of the State of Connecticut.

8.   If any term or provision of this Agreement is held or deemed to
be invalid or unenforceable, in whole or in part, by a court of
competent jurisdiction, such term or provision shall be ineffective to
the extent of such invalidity or unenforceability without rendering
invalid or unenforceable the remaining terms and provisions of this
Agreement.

     IN WITNESS WHEREOF, the parties have executed this Agreement on
the date first above written.

                         NEW MILFORD SAVINGS BANK


                         By ___________________________
                            Anthony J. Nania 
                            Chairman


                         EXECUTIVE

                         ______________________________
                         B. Ian McMahon



                      CHANGE IN CONTROL AGREEMENT


     THIS CHANGE IN CONTROL AGREEMENT (the "Agreement"), made as of
                   1996, by and between NEW MILFORD SAVINGS BANK, a
banking corporation organized and existing by virtue of the laws of
the State of Connecticut (the "Bank"), and Terrence J. Shannon (the
"Executive").

     WHEREAS, the Executive is currently rendering services to the
Bank; 

     WHEREAS, the Bank considers the performance and dedication of its
management team to be significant for its overall corporate strategy
and to be essential to protecting and enhancing the best interests of
the Bank; 

     WHEREAS, the banking industry is a dynamic one with independent
public institutions subject to unexpected changes in ownership; 

     WHEREAS, the performance by the Executive of services to the Bank
may be negatively affected by his uncertainty over the possibility of
a change in ownership of the Bank and possible affect thereof on his
employment with the Bank; and

     WHEREAS, the Bank wishes to mitigate the fears of the Executive
regarding a potential Bank ownership change, so as to avoid any
negative effect on his performance of services to the Bank, and in
that interest the Bank desires to afford certain protection to the
Executive in the event of dismissal or substantial change in duties or
compensation upon the occurrence of certain events as specified
herein.

     NOW, THEREFORE, to further the above recited corporate objective,
and for other good and valuable consideration, the receipt and
adequacy of which each party hereby acknowledges, the Bank and the
Executive agree as follows:

1.   (a)  If, at any time while the Executive is a full-time officer
     of the Bank, there is a "Change of Control" (as hereinafter
     defined) of the Bank or NewMil Bancorp, Inc., the Bank's sole
     shareholder (the "Corporation"), the Executive shall be entitled
     to receive a severance payment (the "Severance Amount") in
     consideration of services previously rendered to the Bank.  The
     Severance Amount shall be made as a lump sum cash payment and
     shall be equal to the greater of the following:  (A) the 
     Executive's compensation from the Bank (the "Compensation") for
     services rendered for the last full calendar year immediately
     preceding the Change of Control, or (B) the Executive's average
     annual Compensation with respect to the three (3) most recent
     calendar years (or if the Executive has been employed by the Bank
     for less than three (3) years, for so many full calendar years
     employed by the Bank) ending before the date on which the Change
     of Control occurs.  Compensation as described above shall include
     the amount of base salary and bonus, if any, paid to the
     Executive for services rendered for the time period in question,
     including any and all of said amounts as may have been deferred
     by the Executive under Bank deferral plans, if any, and shall
     include long-term compensation which, by its terms, is
     accelerated upon a Change of Control or, if not, shall by this
     Agreement be so accelerated and determined as the present value
     (determined at the discount rate provided in Section 280G(d)(4)
     of the Internal Revenue Code of 1986, as amended, or its
     successor provision) of any cash or non-cash long-term incentive
     compensation (whether in the form of performance units or
     otherwise) previously awarded to the Executive but not yet paid,
     measured at the time of award with the assumption that the award
     would be 100% earned over the performance period. 
     Notwithstanding the provisions hereof, in no event shall the
     Severance Amount (taken together with all other payments, rights,
     options and benefits payable to the Executive under this or any
     other agreement or arrangement which is payable contingent upon a
     change in the ownership or effective control of the Bank or the
     Corporation, as contemplated by Section 280G) exceed one dollar
     ($1.00) less than an aggregate amount which would cause all or
     any portion of the Severance Amount to be deemed an "excess
     parachute payment" under Section 280G.  

     (b)  Payment under this Section 1 shall be paid in full within
     ninety (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.

     (c)  "Change of Control" shall mean: 

          (1)  a merger, acquisition, consolidation, sale of assets or
               other reorganization to which the Bank or the
               Corporation is a party, as a consequence of which
               members of the Bank's or the Corporation's Board of
               Directors in office immediately prior to such
               transaction constitute less than a majority of the
               Board of Directors of the reorganized or successor
               institution immediately thereafter; 

          (2)  a proxy contest to which the Corporation is a party, as
               a consequence of which members of the Corporation's
               Board of Directors in office immediately prior to such
               event constitute less than a majority of the Board of
               Directors thereafter; or

          (3)  an event or events occurring after the date hereof as a
               result of which any Person (as hereinafter defined) is
               or becomes the Beneficial Owner (as hereinafter
               defined), directly or indirectly, of 50% or more of the
               combined voting power of the Corporation's then
               outstanding securities without the prior approval of at
               least two-thirds of the members of the Corporation's
               Board of Directors in office immediately prior to such
               Person attaining such percentage interest.

          A "Change of Control" shall be deemed not to have occurred
     if such event is mandated or directed by a regulatory body having
     jurisdiction over the Bank's or Corporation's operations.

          "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.  The filing of
     a Form 13D or 13G by a Person shall not in and of itself be
     deemed a Change of Control.

     (d)  If, after a Change of Control of the Corporation or the
     Bank, the Executive incurs any fees and expenses of counsel to
     enforce this Agreement, the Bank agrees to pay such fees and
     expenses to the Executive.  The Executive's choice of counsel and
     his decision to retain counsel shall be in his discretion,
     provided any such fees and expenses must be reasonable.

     (e)  Notwithstanding any other provision of this Agreement or of
     any other agreement, understanding or compensation plan, the Bank
     shall not be obligated to pay any amounts the payment of which
     violate restrictions imposed, or which may in the future be
     imposed, on such payments by the Bank pursuant to Section
     18(k)(1) of the Federal Deposit Insurance Act, or any regulations
     or orders which are or may be promulgated thereunder; nor shall
     any  payments be made which would constitute an "unsafe or
     unsound banking practice" pursuant to 12 U.S.C. Section 1818(b).

     (f)  It is expressly understood and agreed that payment of the
     Severance Amount may not include amounts which are deemed to be
     "excess parachute payments" under Section 280G of the Internal
     Revenue Code of 1986, as amended.  The calculation of the maximum
     Severance Amount shall be performed by the Bank's independent
     auditing firm at the time of Change of Control, or such other
     qualified party in the Bank's discretion; provided that , if the
     maximum Severance Amount so determined is later challenged
     successfully by Executive, by court decision or negotiation with
     the Bank, the Bank shall be additionally liable for all costs and
     expenses incurred by Executive in that challenge, including
     reasonable attorney fees.

     (g)  This Agreement shall survive and continue for as long as the
     Executive is a full-time officer of the Bank or the Corporation.

     (h)  This Agreement does not constitute an agreement for the
     employment of the Executive and shall not give the Executive any
     right to be retained in the service or employ of the Bank.  The
     Bank retains the right to discharge the Executive at any time at
     will, with or without cause, as if this Agreement had never been
     entered into; provided, however, that upon any such termination
     and discharge following a Change in Control, the Executive shall
     be entitled to the benefits of this Agreement, if any, payable or
     to be provided in connection with such termination.

2.   This Agreement contains the entire agreement between the parties
with respect to the subject matter herein, and there are no other
representations, warranties, conditions or agreements relating to the
subject matter of this Agreement.

3.   This Agreement may not be changed orally but only by an agreement
in writing duly executed on behalf of the party against which
enforcement of any waiver, change, modification, consent or discharge
is sought.

4.   This Agreement shall be binding upon and inure to the benefit of
the Bank and the Executive and their respective successors, assigns,
heirs and legal representatives.  Without otherwise limiting the
foregoing, "Bank" as used herein shall refer to any successor
institution whether by merger, consolidation, acquisition or
otherwise.

5.   Each of the parties agrees to execute all further instruments and
documents and to take all further action as the other party may
reasonably request in order to effectuate the terms and purposes of
this Agreement.

6.   This Agreement may be executed in one or more counterparts, all
of which taken together shall constitute one and the same instrument.

7.   This Agreement shall be construed pursuant to and in accordance
with the laws of the State of Connecticut.

8.   If any term or provision of this Agreement is held or deemed to
be invalid or unenforceable, in whole or in part, by a court of
competent jurisdiction, such term or provision shall be ineffective to
the extent of such invalidity or unenforceability without rendering
invalid or unenforceable the remaining terms and provisions of this
Agreement.

     IN WITNESS WHEREOF, the parties have executed this Agreement on
the date first above written.

                         NEW MILFORD SAVINGS BANK


                         By ___________________________
                            Anthony J. Nania 
                            Chairman


                         EXECUTIVE

                         ________________________________
                         Terrence J. Shannon



<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>
                                         1996     1995     1994 
Net income
Net income - primary and fully diluted $2,242   $6,224   $2,331 

Weighted Average Common and Common 
Equivalent Stock
Weighted average common stock 
 outstanding                           4,371     4,487    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                          365       226      125 
Assumed purchase of treasury stock 
 during each period with proceeds 
 from conversion of stock options 
 outstanding at the end of each 
 period                                 (231)     (169)     (98)
Weighted average common and common 
 equivalent stock outstanding 
 - primary                             4,505     4,544    4,511 

Weighted average common stock 
 outstanding                           4,371     4,487    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                          384       247      152 
Assumed purchase of treasury stock 
 during each period with proceeds 
 from conversion of stock options 
 outstanding at the end of each 
 period                                 (243)     (170)    (153)
Weighted average common and common 
 equivalent stock outstanding 
 - fully diluted                       4,512     4,564    4,483 

Earnings Per Common and Common 
Equivalent Share
Primary                                 $0.50    $1.37    $0.52 
Fully diluted                           $0.50    $1.37    $0.52
</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 19, 1996, on our
audits of the consolidated financial statements of NewMil
Bancorp, Inc. as of June 30, 1996 and 1995, and for the years
ended June 30, 1996, 1995 and 1994, which report is included in
this Annual Report on Form 10-K.


 /s/ Coopers & Lybrand


Hartford, Connecticut
September 19, 1996

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 1996 Annual Meeting of
Shareholders of NEWMIL BANCORP, INC. will be held at the
Candlewood Valley Country Club, New Milford, Connecticut on
Friday, October 25, 1996 at 9:30 a.m., for the purpose of
considering and voting on the following matters:

     1.   To elect two Directors to serve until the Annual
          Meeting of Shareholders in 1999 who, with the six
          Directors whose terms of office do not expire at this
          meeting, will constitute the full Board.

     2.   To ratify the appointment of Coopers & Lybrand as
          independent auditors for the fiscal year ending June
          30, 1997. 
     
     3.   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
September 5, 1996, 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 23, 1996


     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 25, 1996

                         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 25, 1996 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 23, 1996. 

     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 September 5, 1996 (the "Record Date") are entitled to
vote at the Meeting.  On that date, there were 4,051,890 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 and
FOR the ratification of the appointment of Coopers & Lybrand as
the Corporation's independent auditors for the fiscal year ending
June 30, 1997.  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 and other information available to it.  According to
this information, each person listed below is believed to have
sole voting and investment powers with respect to shares
beneficially owned except as noted. 

<TABLE>
<CAPTION>
                                 Shares
Name and Address                 Beneficially     Percent
of Beneficial Owner              Owned            of Class
<S>                              <C>              <C>
Dimensional Fund Advisor Inc.    297,000(1)       7.33%
1299 Ocean Avenue, 11th Floor,
Santa Monica, CA 90401

James R. Williams                245,978(2)       6.07%
RFD #2, Box 281
Millerton, NY  12546
</TABLE>

                        
(1)  Dimensional Fund Advisors, Inc.'s beneficially owned shares
     are based on a Securities and Exchange Commission 13F filing
     for the quarter ended June 30, 1996.  Dimensional Fund
     Advisors, Inc. ("Dimensional"), a registered investment
     advisor, is deemed to have beneficial ownership of 297,000
     shares of NewMil Bancorp, Inc. common stock as of June 30,
     1996, 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, for each of which
     Dimensional serves as investment manager.  Dimensional
     disclaims beneficial ownership of all such shares.
(2)  Mr. Williams' beneficially owned shares are based on
     information available to the Bank.


            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, 1996, the Board of Directors of the
Corporation held fourteen (14) 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 1996 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 four (4) times during
fiscal 1996.  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; and the results of the annual audit
examination.  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 1996.  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 four (4)
times during fiscal 1996.  The Corporation's and the Bank's
Salary and Benefits Committees make recommendations to their
respective Boards 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 eleven (11) times
during fiscal year 1996.  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.  

     Matters ordinarily dealt with by the Bank's Loan Committee
were dealt with during fiscal year 1996 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 reports on the loan portfolio.  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 1996 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
one (1) time during fiscal year 1996.  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, 1996.  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 of the
Corporation 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.  On October 20, 1995, at the 1995 Annual
Meeting, the Shareholders approved certain amendments to the 1992
Plan.  The 1992 Plan, as amended, provides that on June 30 of
each year each non-employee director shall receive a grant of
additional options of 2,000 shares.  In addition, any newly
elected non-employee directors shall receive an initial option
grant of 2,000 shares.  Directors who are also employees of the
Corporation or the Bank are not eligible to participate in this
1992 Plan.   

                           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 two directors, Anthony J. Nania
and Mary C. Williams expire.  They have been nominated to be
elected each for a three-year term, expiring at the annual
meeting in 1999.  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>
<CAPTION>

           NOMINEES FOR ELECTION FOR A THREE YEAR TERM


                  Positions Held                        Common
                  With the                      Term    Stock        Percent
                  Corporation and               Will    Bene-        of
                  the Bank; Prin-      Has      Expire  ficially     Common
                  cipal Occupation     Served   the     Owned        Stock
                  During the Past      as a     Annual  as of        Bene-
                  Five Years and       Director Meeting September 5, ficialy
Name              Directorships    Age Since    in      1996         Owned  
<S>               <C>              <C> <C>      <C>     <C>          <C>
Anthony J. 
Nania             Director;        51  1990     1999    123,415(1)     2.96%
                  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 Repre-
                  sentative to 
                  General Assembly

Mary C. Williams  Director; Former Vice   57   1990    1999 74,000(2)  1.82%
                  President J & J 
                  Log and Lumber Corp.
</TABLE>
                     
(1)  Includes 2,287 shares owned directly by Mr. Nania, options
     to purchase 115,000 shares of Common Stock exercisable
     within 60 days of the Record Date, 1,068 shares held by Mr.
     Nania's spouse in her Individual Retirement Account, and
     5,059 shares held by Mr. Nania as custodian for his minor
     children. 
(2)  Includes 60,000 shares held directly by Mrs. Williams and
     options to purchase 14,000 shares of Common Stock
     exercisable within 60 days of the Record Date.


<TABLE>
<CAPTION>
                 DIRECTORS CONTINUING IN OFFICE

                    Positions
                    Held With the                          Shares
                    Corporation                   Term     of
                    and the Bank;                 Will     Common       Percent
                    Principal                     Expire   Stock        of
                    Occupation           Has      At       Bene-        Common
                    During the           Served   the      ficially     Stock
                    Past Five            as a     Annual   Owned as of  Bene-
                    Years and            Director Meeting  September 5, ficially
Name                Directorships   Age  Since    in       1996         Owned
<S>                 <C>             <C>  <C>      <C>      <C>          <C>  
Willis H. Barton,   Director;       74   1987(1)  1997     22,250(2)    .55% 
Jr.                 Retired 
                    Partner
                    in W.G. 
                    Barton & Son;
                    Director of 
                    New Milford
                    Center Cemetery 
                    Association
                    and New Milford 
                    Hospital, New 
                    Milford, CT

Herbert E. Bullock  Director;       61    1987(3) 1997   16,400(4)       .40%
                    Employee, Echo
                    Bay Marina,
                    New Milford, 
                    CT

Laurie G. Gonthier  Director;       46    1990    1998   19,000(5)       0.47%
                    Vice 
                    President
                    of Marketing 
                    for Paine
                    Webber, 
                    Middlebury, 
                    CT

Dr. John V. Haxo    Director;       72     1987(6) 1998   15,000(7)      0.37%
                    Retired 
                    Surgeon

Suzanne L. Powers   Director;       58     1988    1998   24,000(8)      0.59% 
                    Attorney;
                    Judge of 
                    Probate

Francis J. Wiatr    Director;       46     1994(9)  1997   105,475(10)   2.54% 
                    President 
                    of the
                    Corporation; 
                    CEO and 
                    President 
                    of the Bank; 
                    Former 
                    President 
                    and CEO, 
                    Bank of 
                    Waterbury, 
                    Waterbury, CT; 
                    Former Senior 
                    Executive Vice 
                    President,
                    Citytrust, 
                    Bridgeport, CT



All Directors and                                        504,634(11)  11.34%(12)
Executive Officers as
a Group (14 Persons)
</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 14,000 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
     14,000 shares of Common Stock exercisable within 60 days of
     the Record Date.
(5)  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 14,000 shares of Common
     Stock exercisable within 60 days of the Record Date.
(6)  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. 
(7)  Includes 1,000 shares owned directly by Dr. Haxo and options
     to purchase 14,000 shares of Common Stock exercisable within
     60 days of the Record Date.
(8)  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
     14,000 shares of Common Stock exercisable within 60 days of
     the Record Date.
(9)  Mr. Wiatr was appointed as President of the Corporation and
     President and Chief Executive Officer ("CEO") of the Bank on
     March 21, 1994.
(10) Includes 5,475 held directly by Mr. Wiatr and options
     granted to Mr. Wiatr to purchase 100,000 shares which are
     exercisable within 60 days of the Record Date.  Excludes
     options granted to Mr. Wiatr to purchase 25,000 shares which
     are not exercisable within 60 days of the Record Date.
(11) Includes 398,500 shares issuable upon the exercise of
     options exercisable by such persons within 60 days of the
     Record Date.  
(12) 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 398,500
     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 that no other reports were required, the
Corporation believes that during the fiscal year ended June 30,
1996, all Section 16(a) required filings applicable to the
Corporation's Insiders were made. 


                     EXECUTIVE COMPENSATION

     The following Cash Compensation Table sets 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, 1996, 1995 and 1994
to the Corporation's CEO and the three 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, 1996 exceeded $100,000 (together, the "Named Executives").

<TABLE>
<CAPTION>
                    Summary Compensation Table
                                                           Long Term
                                                           Compensation
                     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($)     Bonus($)   ($)    SARs(#)    ($)(10) 
<S>                  <C>   <C>           <C>         <C>    <C>        <C>
Anthony J. Nania     1996  $110,770      $20,000(1)  $ -    60,000(11) $4,573
Chairman/CEO of the  1995   150,000       37,570(2)    -    20,000      6,300
Corporation and      1994   150,000        8,438(3)    -    10,000      2,116
Chairman of the
Bank

Francis J. Wiatr      1996  $168,462(4)  $65,000(5)  $ -    50,000(12)  $4,676
President of the      1995   160,000       57,570(6)   -        -          959
Corporation; Presi-   1994    40,000        -          -    75,000(13)     - 
dent/CEO of the Bank

Thomas W. Grant       1996   $93,847     $ 7,500(7)  $  -   15,000(14)  $2,942
Senior Vice           1995    80,000      42,759(8)     -        -         518
President of the      1994     -            -           -        -         - 
Bank

B. Ian McMahon        1996   $89,419     $ 15,000(9)  $  -    8,000(15)  $2,882
Senior Vice           1995    81,681        -            -       -        2,857
President & CFO       1994    73,894        -            -    5,000         797
of the Bank
</TABLE>
                     
(1)  Mr. Nania received a total performance bonus of $20,000 for
     the fiscal year ended June 30, 1996.
(2)  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.
(3)  The amount shown reflects 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, 1994.
(4)  Mr. Wiatr was elected President of the Corporation and
     President and CEO of the Bank on March 22, 1994. 
     Thereafter, during fiscal 1995 and 1994 Mr. Wiatr received a
     salary of $160,000 on an annualized basis.  During 1996 Mr.
     Wiatr's salary was increased to $170,000 on an annualized
     basis.
(5)  Mr. Wiatr will receive a performance bonus of $65,000 for
     the fiscal year ended June 30, 1996, the payment of which is
     deferred until October 31, 2000 and which is conditioned
     upon the stock performance of the Corporation.
(6)  Mr. Wiatr received a performance bonus of $57,570 for the
     fiscal year ended June 30, 1995.
(7)  Mr. Grant received a bonus totaling $7,500 based on his
     performance for the 1996 fiscal year.
(8)  Mr. Grant received bonuses totaling $42,759 for the 1995
     fiscal year.  Mr. Grant received $15,000 as a stipulation to
     his being hired by the Bank on June 20, 1994 and an
     additional bonus of $27,759 based on his performance for the
     1995 fiscal year.
(9)  Mr. McMahon received a bonus totaling $15,000 based on his
     performance for the 1996 fiscal year.
(10) The amounts reported for All Other Compensation include the
     following: (i) Term life insurance premiums paid by the
     Corporation or the Bank in fiscal 1996, 1995 and 1994 on
     behalf of each of the named executives: Mr. Nania, $1,573,
     $1,573 and $1,246, respectively; Mr. Wiatr, $1,100 and $959
     for 1996 and 1995, respectively; Mr. Grant, $547 and $518
     for 1996 and 1995, respectively; and Mr. McMahon, $407, $407
     and $350, respectively; and (ii) Contribution match paid by
     the Bank under the Bank's 401K Plan in fiscal year 1996,
     1995 and 1994 on behalf of Mr. Nania of $3,000, $4,727 and
     $870 respectively, Mr. Wiatr, $3,576 for 1996, Mr. Grant
     $2,395 for 1996, Mr. McMahon, $2,475, $2,450 and $447,
     respectively.
(11) Mr. Nania received bonuses in the 1996 fiscal year of 15,000
     options and 45,000 options based on his performance for the
     1996 and 1995 fiscal years, respectively.
(12) Mr. Wiatr received bonuses in the 1996 fiscal year of 25,000
     options and 25,000 options based on his performance for the
     1996 and 1995 fiscal years, respectively.
(13) 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"). 
     Currently 50,000 options are exercisable and 25,000 will
     become exercisable on March 22, 1997 (unless accelerated
     upon a change in control).
(14) Mr. Grant received a bonus in the 1996 fiscal year of 15,000
     options based on his performance for the 1995 fiscal year.
(15) Mr. McMahon received a bonus in the 1996 fiscal year of
     8,000 options based on his performance for the 1996 fiscal
     year.

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, 1996.  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>
<CAPTION>
      Options/SAR Grants in Fiscal Year Ended June 30, 1996

                                                     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
                              Emp-
                              loyees  Exercise
                              in      or Base Expi-
                Options       Fiscal  Price   ration 
Name            Granted(#)(1) Year   ($/Sh)   Date     5% ($)(2)  10% ($)(2) 
<S>                 <C>       <C>   <C>      <C>       <C>        <C>
Anthony J. Nania    15,000(3)  9.7  $7.125   06/25/06  $67,213    $170,331
                    45,000(4) 29.1%  6.000   07/24/05  169,802     430,310

Francis J. Wiatr    25,000(3) 16.2   7.125   06/25/06  112,022     283,885      
                    25,000(4) 16.2   6.000   07/24/05   94,334     239,061

Thomas W. Grant     15,000(4)  9.7   6.000   07/24/05   56,601     143,437

B. Ian McMahon       8,000(3)  5.2   7.125   06/25/06   35,847      90,843
</TABLE>

(1)  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.
(2)  The resulting stock price for the grant expiring on July 24,
     2005 would be $9.773 at 5% and $15.562 at 10% compounded
     annually for 10 years.  The resulting stock price for the
     grant expiring on June 25, 2006 would be $11.606 at 5% and
     $18.480 at 10% compounded annually for 10 years.
(3)  Represents stock option bonus granted on June 25, 1996 based
     on performance for the 1996 fiscal year. 
(4)  Represents stock option bonus granted on July 24, 1995 based
     on performance for the 1995 fiscal year. 


The following table provides detailed information concerning
stock options exercised by the Named Executives during the fiscal
year ended June 30, 1996.  This table also provides information
concerning the number and value of specified exercisable
("vested") and unexercisable ("unvested") stock options at June
30, 1996.  Finally, this table reports the value of unexercised
"in-the-money" stock options at June 30, 1996, 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, 1996 ($7.125).

<TABLE>
<CAPTION>
  Aggregated Option/SAR Exercises in Fiscal Year Ended June 30, 1996
            and June 30, 1996 Option/SAR Value Table

(a)            (b)         (c)         (d)                 (e)
                                                           Value of
                                        Number of          Unexercised
               Shares                   Unexercised        In-the-Money
               Acquired                 Options/SARs       Options/SARs
               on          Value(a)     at June 30, 1996   at June 30, 1996
Name           Exercise(#) Realized($)  Exercisable/       Exercisable/
                                        Unexercisable      Unexercisable
<S>                <C>   <C>            <C>               <C>
Anthony J. Nania    -    $    -         115,000/     0    $230,808/  $  -  
Francis J. Wiatr    -         -         100,000/25,000    $184,375/  $78,125 
Thomas W. Grant     -         -          15,000/     0    $ 16,875/  $  -  
B. Ian McMahon      -         -          20,000/     0    $ 43,250/  $  -  
</TABLE>

Employment Agreements

     The Bank currently has an Employment Agreement with Mr.
Wiatr.  Mr. Wiatr's agreement provides for an annual base
compensation of $170,000.   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 options described in footnote 5 to the
Summary Compensation Table above.  The Agreement also provides
for certain customary benefits, including an automobile allowance
and country club membership.
     
     Mr. Wiatr's agreement provides that if the Corporation or
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 in control or the average of such
compensation for the last three full fiscal years.  In no event
shall such payments be made in an amount which would cause them
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 Bank has entered into one-year change of control
agreements with Messrs. Grant and McMahon and two other executive
officers of the Bank.  The agreements provide that, in the event
of a change in control of the Corporation or Bank, the executive
will be entitled to a lump sum cash payment equal to the greater
of his or her compensation for the last full fiscal year
preceding the change in control or the average of such
compensation for the last three full fiscal years.  In no event
shall such payments be made in an amount which would cause them
to be deemed "excess parachute payments" under Section 280G of
the Internal Revenue Code, as amended.

                     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 1996 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>
<CAPTION>
                           Pension Plan Table

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, 1996, 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 Messrs. Wiatr, Grant or McMahon 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 1996 fiscal year, covering the
period from July 1, 1995 to June 30, 1996, was $56,196.  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, 1996.

     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 executive officers (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 executive officers' 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.  Based on the reduced time
that the Chairman spends on Bank related business, the Board
reviewed Mr. Nania's annual base salary and lowered it to $65,000
in January 1996 from its 1995 amount of $150,000.  The Board
chose to recognize meritorious performance by Messrs. Nania,
Wiatr, Grant and McMahon in the fiscal year ended June 30, 1996
by the payment of a cash bonus and a stock option bonus as
reflected in the Summary Compensation Table.    

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, 1991.



             TRANSACTIONS WITH MANAGEMENT AND OTHERS

     During the fiscal year ended June 30, 1996, 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, 1996 the Bank and the
Bank's Pension Plan and Profit-Sharing Plan paid PaineWebber fees
or commissions totaling $62,918, of which approximately $16,500
was earned by Director Laurie G. Gonthier, a Vice President of
Marketing for PaineWebber in Middlebury, Connecticut.  During the
fiscal year ended June 30, 1996 the Bank paid legal fees totaling
$13,710 to the law firm of Powers & Powers of which director
Suzanne L. Powers was a partner.  During the fiscal year ended
June 30, 1996 the Bank paid legal fees totaling $1,160 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

     RATIFICATION OF THE APPOINTMENT OF COOPERS & LYBRAND AS
INDEPENDENT AUDITORS FOR THE FISCAL YEAR ENDING JUNE 30, 1997

     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, 1997 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 1997 annual meeting of the Corporation must be
received by the Corporation not later than May 26, 1997, 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 23, 1996


                   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, 1996 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-30-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                       6,630,000
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                            10,960,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                 50,171,000
<INVESTMENTS-CARRYING>                      75,412,000
<INVESTMENTS-MARKET>                        73,364,000
<LOANS>                                    155,424,000
<ALLOWANCE>                                  4,866,000
<TOTAL-ASSETS>                             150,558,000
<DEPOSITS>                                 259,267,000
<SHORT-TERM>                                14,776,000
<LIABILITIES-OTHER>                          3,428,000
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                     2,994,000
<OTHER-SE>                                  28,898,000
<TOTAL-LIABILITIES-AND-EQUITY>             309,363,000
<INTEREST-LOAN>                             13,919,000
<INTEREST-INVEST>                            7,655,000
<INTEREST-OTHER>                               263,000
<INTEREST-TOTAL>                            21,837,000
<INTEREST-DEPOSIT>                           9,980,000
<INTEREST-EXPENSE>                          10,438,000
<INTEREST-INCOME-NET>                       11,399,000
<LOAN-LOSSES>                                  400,000
<SECURITIES-GAINS>                              27,000
<EXPENSE-OTHER>                              8,465,000
<INCOME-PRETAX>                              3,789,000
<INCOME-PRE-EXTRAORDINARY>                   3,789,000
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 2,242,000
<EPS-PRIMARY>                                      .50
<EPS-DILUTED>                                      .50
<YIELD-ACTUAL>                                    4.01
<LOANS-NON>                                  3,808,000
<LOANS-PAST>                                   166,000
<LOANS-TROUBLED>                               282,000
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                             5,372,000
<CHARGE-OFFS>                                  919,000
<RECOVERIES>                                    13,000
<ALLOWANCE-CLOSE>                            4,866,000
<ALLOWANCE-DOMESTIC>                         4,300,000
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                        566,000
        

</TABLE>


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