NEWMIL BANCORP INC
10-K, 1997-09-25
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: SEARS MUNICIPAL TRUST LONG TERM PORTFOLIO SERIES 113, 497J, 1997-09-25
Next: NEWMIL BANCORP INC, DEF 14A, 1997-09-25



                     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, 1997

[  ] 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 4, 1997, is $51,054,636.  The number of shares of Common Stock
outstanding as of September 4, 1997, is 3,835,090.

                     DOCUMENTS INCORPORATED BY REFERENCE
Portions of the registrant's definitive Proxy Statement dated September 22, 1997
for the 1997 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 . . . . . . . . . . . . . . . . . . . . . . . . . . . 10

Item 3.   LEGAL PROCEEDINGS. . . . . . . . . . . . . . . . . . . . . . . . 10

Item 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY  HOLDERS . . . . . . 11

                                   PART II

Item 5.   MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
          STOCKHOLDER MATTERS . . . .  . . . . . . . . . . . . . . . . . . 12

Item 6.   SELECTED FINANCIAL DATA. . . . . . . . . . . . . . . . . . . . . 12

Item 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS. . . . . . . . . . . . . . . 15

Item 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA. . . . . . . . . . . 38

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

                                  PART III

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

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

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

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

                                   PART IV

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

                                 PART I

Item 1.   BUSINESS

The Company and the Bank

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

Banking Services

The Bank's principal business consists of attracting deposits from the
public and using such deposits, with other funds, to make various types
of loans and investments.  The Bank offers both consumer and commercial
deposit accounts, including checking accounts, interest bearing "NOW"
accounts, money market accounts, certificates of deposit, savings
accounts and Individual Retirement Accounts.  The Bank offers 24-Hour
banking through automated teller machines in eight 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 14 offices located in Litchfield,
Fairfield and New Haven Counties.  The Bank's service area, which has a
population of approximately 200,000, 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 provided for
full interstate banking effective immediately.  Accordingly, out-of-
state banking institutions have been allowed since 1990 to 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 (the "Riegle-Neal Interstate Banking and
Branching Efficiency Act of 1994") 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
adopted legislation that permits interstate mergers and "de novo"
branching, 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.  Although a number of out of state institutions have
begun operations in Connecticut in recent years, 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 1997, 1996 and 1995,
see  "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Results of Operations" on pages 16 through 18. 
For a table and discussion of an analysis of the effect on net interest
income of volume and rate changes on the Company for 1997 over 1996 and
1996 over 1995, see "Management's Discussion and Analysis of Financial
condition and Results of Operations - Results of Operations" on pages 16
through 18.  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

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 16
and 18, "Financial Condition" on pages 30 through 32 and "Note 2 -
Securities" on pages 49 through 51.

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 collateralized 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 25 through 28.

For information on the reduction in interest income associated with non-
accrual loans as of June 30, 1997 see "Note 4 - Non-Performing Assets"
on pages 53.  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 44 and 45.  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 26 through 32.

Summary of Loan Loss Experience

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 19 and 20.  

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 16 through 18. 

Certificate of deposits with balances of $100,000 and greater amounted
to $12,898,000 and $8,458,000 at June 30, 1997 and 1996, respectively. 

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 13 and 14.

Short-term Borrowings

For the information required by this item see "Note 6 - Short Term
Borrowed Funds" on page 54.

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 five 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, bank expansion (both
geographically and in terms of permissible business), safety and
soundness, interest rate risk 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 substantially) than healthier banks. 
The recent legislation and regulations generally enhance the need for
banking institutions to be competitive, but are not anticipated to have
a significant negative 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.  As a result of such laws and regulation, the Company is
restricted as to the types of business activities it may conduct and its
subsidiary, the Bank, is subject to limitations on, among others, the
types of loans and the amount of loans it may make to any one borrower. 

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

The Company is also subject to the Securities and Exchange Commission
regulations which require that the Company provide its shareholders and
the investing public with annual, quarterly and periodic information
about the Company, its financial condition and material events affecting
its operations and requires an audit, by an independent accounting firm,
be performed at the end of the fiscal year.  

Connecticut Savings Bank and FDIC 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 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 35 and 36.  Such
information is incorporated herein by reference and made a part hereof.

Employees

The Bank, which had 124 full-time and 19 part-time employees at June 30,
1997, conducts its banking operations through 14 offices, all in
Litchfield, Fairfield and New Haven Counties.  On July 18, 1997 the Bank
opened its fourteenth office in Southbury, Connecticut.  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, 1997, 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 14 branches located
in Litchfield, Fairfield and New Haven 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, 1997.  

<TABLE>
<CAPTION>
                                                            Lease
                                                     Owned  expir-
                                             Date    or     ation
Branch office    Location                    opened  leased date
                                                     (a)
<S>              <C>                          <C>    <C>    <C>
Kent             50 North Main St., Kent, CT  1960   Owned  ---
New Fairfield    Routes 37 & 39, 
                   New Fairfield, CT          1969   Leased 1999
Brookfield       Route 7, Brookfield, CT      1964   Leased 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          Stop & Shop Supermarket
                   Route 44, Winsted, CT      1996   Leased 1999
Southbury        Grand Union Supermarket
(Opened July 1997) 775 Main Street South, 
                   Southbury, CT              1997   Leased 2003
</TABLE>

(a)  The information concerning the Bank's lease payments see Note 12 on
     pages 61 and 62.
(b)  The Bank owns an additional building on this site which is leased
     at an annual rent of $5,028.
(c)  Main Office.
(d)  The Bank owns an additional building on this site which is leased
     at an annual rent of $16,000.


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 1997, 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 Quarterly Financial Data
(unaudited)" on pages 66 and 67.  For a discussion of the Company's
dividend policy and restrictions on dividends see "Management Discussion
and Analysis of Financial Condition and Results of Operations" under the
caption "Dividend Restrictions" on pages 35 and 36.


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,
                         1997      1996     1995     1994     1993 
<S>                      <C>       <C>      <C>      <C>      <C>
Statement of Income
Interest and 
 dividend income         $22,851   $21,837  $20,283  $17,450  $16,978 
Interest expense          10,916    10,438    9,602    8,473    8,466 
Net interest income       11,935    11,399   10,681    8,977    8,512 
Provision for loan 
 losses                      400       400      400      208      450 
Non-interest income
 Securities (losses) 
  gains, net                  (9)       27      226      404    2,453 
 Losses on interest 
  rate swaps, net            -         -        -        -       (804)
 Gains on loans, net         181        10       28       99      101 
 Service fees and other    1,347     1,218    1,167    1,033      760 
Non-interest expense       8,566     8,465    9,352    8,694    9,222 
Income before 
 income taxes              4,488     3,789    2,350    1,611    1,350 
Income tax expense
 (benefit)                 1,886     1,547   (3,874)    (720)      23 
Net income                 2,602     2,242    6,224    2,331    1,327 

Financial Condition
Total assets            $323,061  $309,363 $308,671 $315,159 $287,986 
Loans, net               166,141   150,558  150,442  141,775  143,697 
Allowance for loan 
 losses                    5,452     4,866    5,372    5,246    5,331 
Securities               119,368   125,583  127,194  153,746  120,709 
Deposits                 275,392   259,267  252,420  236,182  228,090 
Borrowings                13,000    14,776   20,499   51,850   28,000 
Shareholders' equity      31,719    31,892   32,721   25,094   29,005 
Non-performing assets      3,585     6,480    8,885   13,685   14,771 

Per Share Data
Earnings, fully diluted    $0.61    $0.50    $1.37    $0.52     $0.30
Cash dividends              0.23     0.17     0.06     -         -
Book value                  8.27     7.84     7.29     5.59      6.47

Statistical Data
Net interest margin         3.98%    4.01%    3.70%    3.10%     3.52%
Efficiency ratio           63.67    66.90    77.28    82.70     83.67
Effective tax rate         42.02    40.83  (164.85)  (44.69)     1.70
Return on average assets    0.84     0.75     2.08     0.76      0.51
Return on average 
 shareholders' equity       8.02     6.71    23.75     8.16      4.95

Dividend payout ratio      37.70    34.00     4.38     -         -
Allowance for loan 
 losses to total loans      3.18     3.13     3.45     3.57      3.58
Non-performing assets 
 to total assets            1.11     2.09     2.88     4.34      5.13
Tier 1 leverage capital    10.25    10.39    10.58     8.94     10.19
Total risk-based capital   19.85    20.98    21.36    21.90     22.39
Average shareholders' 
 equity to average 
 assets                    10.44    11.22     8.74     9.30     10.28

Weighted average equivalent 
 shares outstanding,
 fully diluted             4,236    4,505    4,544    4,511     4,488 
Shares outstanding 
 at June 30 (excluding
 Treasury stock)           3,834    4,070    4,491    4,486     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 fourteen offices in Litchfield, Fairfield and New Haven Counties. 
The Company and the Bank were formed in 1987 and 1858, respectively.


OVERVIEW

The Company earned net income of $2,602,000, or $0.61 per share, for the
year ended June 30, 1997, compared with net income of $2,242,000, or
$0.50 per share, for fiscal year 1996.  Net income grew 16.1% in 1997,
reflecting significantly improved core earnings, driven by higher net
interest income and non-interest income, and relatively stable operating
expenses.  Earnings per share increased 22.0%, reflecting both the
growth in net income and share repurchase activity.

Over the past four years the Company has achieved a steady improvement
in core earnings.  This is attributed to a continuing strategy which
includes refining both the mix and the quality of the Company's earning
assets, controlling operating expenses, and reducing non-performing
assets.  With a loan to deposit ratio of only 60% at June 30, 1997, the
Company has ample capacity to continue to grow its loan portfolio. 

During 1997 the Company achieved modest loan growth while reducing the
investment portfolio.  Net loans increased by 10.4% to $166.1 million at
June 30, 1997 while non-performing assets declined 44.7% to $3.6
million, or 1.11% of assets.  Deposits grew 6.2% to $275.4 million, and
investments decreased by 4.9% to $119.4 million.  Book value per share
increased 5.5% to $8.27 at June 30, 1997, after cash dividends of $0.23,
representing a 37.7% payout ratio.  In addition, during 1997 the Company
repurchased 236,300 shares, or 5.8%, of its outstanding shares of common
stock.  At June 30, 1997 the Company's tier 1 leverage and total risk-
based capital ratios were 10.25% and 19.85%, 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 1997 and 1996

Analysis of Net Interest and Dividend Income

Net interest income grew $536,000, or 4.7%, to $11,935,000 in 1997. 
This resulted from growth of $15.6 million, or 5.5%, in average earning
assets, driven by loan growth, up $10.7 million, or 7.0%.  The net
interest margin decreased slightly by 3 basis points, to 3.98% from
4.01%, as a result of a slight decrease in yield on earning assets.  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, 1997              Average     Income/     Average
(dollars in thousands)                balance     expense   yield/rate
<S>                                  <C>         <C>            <C>
Loans (a)                            $163,715    $14,601        8.92%
Mortgage backed securities             16,856      1,065        6.32
Other securities (b)                  118,948      7,185        6.04
 Total earning assets                 299,519     22,851        7.63
Other assets                           11,409
 Total assets                        $310,928

NOW accounts                          $24,414        363        1.49
Money market accounts                  61,258      1,857        3.03
Savings & other                        38,458      1,026        2.67
Certificates of deposit               129,010      6,953        5.39
 Total interest-bearing deposits      253,140     10,199        4.03
Borrowings                             13,059        717        5.49
 Total interest-bearing funds         266,199     10,916        4.10
Demand deposits                        10,826
Other liabilities                       1,452
Shareholders' equity                   32,451
 Total liabilities and
 shareholders' equity                $310,928

Net interest income                              $11,935 
Spread on interest-bearing funds                                3.53
Net interest margin (c)                                         3.98

Year ended June 30, 1996              Average     Income/     Average
(dollars in thousands)                balance     expense   yield/rate
Loans (a)                            $153,024    $13,919        9.10%
Mortgage backed securities             21,752      1,323        6.08
Other securities (b)                  109,165      6,595        6.04
 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
</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,                        1997 versus 1996
(dollars in thousands)                  Change in interest due to
                                    Volume    Rate   Vol/rate    Net
<S>                                 <C>      <C>      <C>     <C>
Interest-earning assets:
  Loans                             $  972   $ (271)  $ (19)  $  682 
  Mortgage backed securities          (297)      51     (12)    (258)
  Other securities                     591       (1)     -       590 
   Total                             1,266     (221)    (31)   1,014 
Interest-bearing liabilities:                                        
  Deposits                             296      (75)     (2)     219 
  Borrowings                           292      (20)    (13)     259 
   Total                               588      (95)    (15)     478 
Net change to interest income       $  678   $ (126)  $ (16)   $ 536 


Years ended June 30,                        1996 versus 1995
(dollars in thousands)                  Change in interest due to
                                    Volume    Rate   Vol/rate    Net
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 
</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 $1,014,000, or 4.6%, to
$22.9 million in 1997.  Loan income increased $682,000, or 4.9%, as a
result of higher volume offset by slightly lower overall yield.  Average
loans grew $10.7 million, or 7.0%, to $163.7 million in 1997 as compared
with 1996.  The decrease in the average loan yield resulted primarily
from downward portfolio repricing on residential adjustable rate
mortgages due to lower interest rates, which also affected new loan
rates.  Interest and dividends from securities and federal funds
increased $332,000, or 4.2%, in 1997 as a result of higher overall
volume coupled with a marginally higher yield.  Mortgage backed security
prepayments have continued to decline which reduces the amortization
expense, thereby increasing the yield on the mortgage backed security
portfolio.  While average securities declined $4.9 million, or 3.7%,
average federal funds balances increased $8.7 million.  The change in
average yield resulted from changes in portfolio mix and market interest
rates on securities purchased.

Interest Expense

Interest expense increased $478,000, or 4.6%, to $10.9 million in 1997
primarily as a result of deposit growth and higher average borrowings,
offset in part by slightly lower cost of funds which decreased 1 basis
point.  Deposit expense increased $219,000, or 2.2%, as a result of an
increase of $7.3 million, or 3.0%, in average interest-bearing deposits
offset by a 3 basis point decrease in the average cost of interest-
bearing deposits (to 4.03% from 4.06%).  Deposit growth was concentrated
in certificates of deposit, NOW and demand deposit accounts, while
savings accounts declined slightly.  Interest expense on borrowings
increased $259,000 as a result of an increase in average borrowings, up
$5.1 million, or 63.8%, offset by a lower cost of borrowings, down 25
basis points to 5.49% in 1997 from 5.74% in 1996.  The Company's
borrowings are short term and rates generally follow the one-month LIBOR
index, which declined during the year.

Provision and Allowance for Loan Losses

The Company provided $400,000 for loan losses in 1997, unchanged from
1996.  Changes in the allowance for loan losses are as follows:

<TABLE>
<CAPTION>
  Years ended June 30,                    1997      1996      1995
  (dollars in thousands)
  <S>                                     <C>       <C>       <C>
  Balance, beginning of year              $4,866    $5,372    $5,246 
  Provision for losses                       400       400       400 
  Charge-offs                               (124)     (919)     (295)
  Recoveries                                 310        13        21 
  Balance, end of year                    $5,452    $4,866    $5,372 
  Ratio of allowance for loan losses:
   to non-performing loans                175.3%    114.3%     74.5%
   to total gross loans                     3.2       3.1       3.4
  Loan loss provision to average loans      0.2       0.3       0.3
  Net (recoveries) charge-offs 
   to average loans                        (0.1)      0.6       0.2
</TABLE>

The Company remains well reserved both against total loans and non-
performing loans.  During 1997 non-performing loans decreased $1.1
million, or 26.9%, as a result of which, the reserve coverage to non-
performing loans increased to 175.3%.  Past due performing loans
(accruing loans 30-89 days past due) have remained relatively stable
throughout fiscal year 1997, and at June 30, 1997 were 1.1% of gross
loans.  Loan charge-offs were modest in 1997, while a large loan loss
recovery, of approximately $300,000, on a real estate loan previously
written down in February 1993 further strengthened the reserve.  For a
discussion on loan quality 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, 1997, is adequate.  Should the economic climate
deteriorate, borrowers could experience difficulty and the level of non-
performing loans, charge-offs and delinquencies could rise and require
increased provisions.  In addition, various regulatory agencies, as an
integral part of their examination process, periodically review the
Company's allowance for loan losses.  Such agencies could require the
Company to recognize additions to the allowance based on their
judgements of information available to them at the time of their
examination.  The Bank was examined by the State of Connecticut,
Department of Banking, in March 1997 and no additions to the allowance
were requested as a result of this examination.

Non-Interest Income

Non-interest income increased $264,000, or 21.0%, to $1,519,000 in 1997. 
The principal categories of non-interest income are as follows:

<TABLE>
<CAPTION>
 Years ended June 30,              1997      1996        Change
 (in thousands)
 <S>                             <C>       <C>        <C>    <C>
 Service charges on 
  deposit accounts               $  975    $  830     $145    17.5%
 Gains on loans, net                181        10      171 1,710.0 
 Loan servicing                     111       123      (12)   (9.8)
 Securities (losses) 
  gains, net                         (9)       27      (36) (133.3) 
 Other                              261       265       (4)   (1.5)
  Total non-interest income      $1,519    $1,255    $ 264    21.0%
</TABLE>

The increase in service charges on deposit accounts in 1997 reflects
increased transaction volume, resulting from growth in demand deposit
and NOW accounts and increased debit card transactions volume.  In late
1996 the Company restructured its residential mortgage lending
department with the objective of increasing fee income from pre-arranged
service-released lending activities.  Gains on loans resulted from
residential mortgage loan sales in 1997 and 1996 of $10.6 million and
$882,000, respectively.  These gains are recognized on loans that are
sold at the time they are originated, therefore the Company has no
interest rate risk and there are no loans that are held-for-sale.  The
decrease in loan servicing fees in 1997 resulted from a decrease in the
mortgage servicing portfolio, which at June 30, 1997 totaled $28.8
million, down from $31.2 million at June 30, 1996.  The net securities
losses and gains in 1997 and 1996 were realized on sales of available-
for-sale securities of $23.3 million and $21.6 million, respectively. 
Other fee income, principally safe deposit box fees and other
miscellaneous income, decreased slightly in 1997 as compared with 1996.

Operating Expenses

Operating expenses increased $101,000, or 1.2%, in 1997 primarily as a
result of additional salaries and benefits associated with increased
staffing in lending and retail banking, and higher pension and health
benefits costs.  These increases were offset in part by a significant
reduction in professional, collection and OREO expense.  The principal
categories of operating expenses are as follows:

<TABLE>
<CAPTION>
 Years ended June 30,             1997      1996        Change
 (in thousands)
 <S>                              <C>       <C>       <C>     <C>
 Salaries                         $3,909    $3,422    $487    14.2%
 Employee benefits                 1,076       854     222    26.0
 Occupancy                           840       773      67     8.7 
 Equipment                           683       584      99    17.0
 Professional, collection 
  and OREO expense                   132       940    (808)  (86.0) 
 Insurance                            78       123     (45)  (36.6)
 Postage and telecommunications      348       284      64    22.5 
 Marketing                           209       234     (25)  (10.7)
 Service bureau                      198       157      41    26.1
 Other operating                   1,093     1,094      (1)   (0.1)
  Total operating expenses        $8,566    $8,465   $ 101     1.2%
</TABLE>

The increase in salaries in 1997 was due primarily to changes in
staffing levels in lending and retail banking, and annual salary
increases.  In late 1996 the Company restructured the residential
mortgage lending department and opened a supermarket branch in Winsted,
Connecticut.  Employee benefits expense increased as a result of
additional health, taxes and other benefits related to the increased
staffing levels, and additional pension expense.  The increase in
occupancy expense is related to the additional branch in Winsted,
Connecticut.  Equipment expense increased in 1997 primarily as a result
of increased maintenance expense for computer systems.  Professional,
collection and OREO expense includes expenditures related to audit,
accounting, legal, appraisal, property tax, insurance, other workout
related expenses, together with gains and losses on OREO sales and the
provision for OREO losses.  The decrease in 1997 results from OREO gains
of $567,000, a negative provision to the OREO reserve of $300,000 and a
reduction in collections and OREO expense, offset by increased
professional fees.  The negative provision was a result of OREO that had
been reserved for and now has been sold without utilizing the reserve. 
For a discussion of non-performing assets see "Asset Quality and
Portfolio Risk".  The decrease in insurance expense resulted from
decreased insurance premiums on the Company's Directors and Officers
policy and the Blanket Bond policy  as a result of the Company's strong
financial position, offset by an increase in FDIC insurance premiums. 
All other operating expenses, including marketing, shareholder
relations, office expense and other, increased $79,000 or 4.5% in 1997. 
This increase is attributed principally to increased lending activity,
the additional branch location, various deposit and loan marketing
promotions and other changes in operating activities.

During 1997 the Company's efficiency ratio, being the ratio between
operating expense and net interest and dividend income plus non-interest
income, improved to 63.7%, compared with 66.9% in 1996.  The change
resulted from increasing net interest and non-interest income, at a rate
greater than increases in operating expenses.  

Income Taxes

Net income for 1997 included an income tax provision of $1,886,000, an
effective tax rate of 42%, as compared with an income tax provision of
$1,547,000, an effective tax rate of 41%, for 1996.  For further
information on income taxes see Note 7 of Notes to Consolidated
Financial Statements.


Comparison between 1996 and 1995

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 in 1996 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. 

Analysis of Net Interest Income

Net interest income grew $718,000, or 6.7%, to $11,399,000 in 1996
compared with 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
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.

Interest Income

Total interest and dividend income increased $1,554,000, or 7.7%, to
$21.8 million in 1996.  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, increased originations of Prime based commercial loans.  Average
loans grew $7.3 million, or 5.0%, to $153.0 million in 1996.  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.  Securities purchases were limited and the portfolio was
downsized 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 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.  

Non-Interest Income

Non-interest income decreased $166,000, or 11.7%, to $1,255,000 in 1996
from 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 usage and 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.  Other fee income included principally safe
deposit box fees and other miscellaneous income. 

Operating Expenses

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 
 Professional, collections 
  and OREO expense                   940     1,711    (771)  (45.1)
 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.  The decrease in professional, collection and OREO expense in
1996 resulted from continuing reductions in non-performing assets,
offset in part by increased professional services primarily increased
legal services, consulting fees related to the opening of the Winsted
supermarket branch, and other corporate matters.  The decrease in
insurance expense resulted from the virtual elimination of the Company's
FDIC insurance assessment.  All other operating expenses, including
marketing, shareholder relations, office and other, increased $255,000
or 20.7% in 1996, attributed principally to increased lending activity,
various deposit and loan marketing promotions and other changes in
operating activities.

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.


ASSET QUALITY AND PORTFOLIO RISK

Non-performing assets

During 1997 non-performing assets decreased $2.9 million, or 44.7%, to
$3.6 million at June 30, 1997, due principally to sales of OREO, loan
payments and loans returned to an accruing status, offset by loans
placed on non-accrual, an increase in accruing loans past due 90 days or
more and capital improvements to OREO.  The following table summarizes
changes in non-performing assets during the periods presented.

<TABLE>
<CAPTION>
Years ended June 30, (in thousands)        1997      1996  
<S>                                       <C>       <C>
Balance, beginning of year                $ 6,480   $ 8,885 
Loans placed on non-accrual status          1,649     2,728 
Change in accruing loans past
 due 90 or more days, net                     616       132 
Change in accruing loans 
 restructured, net                             (7)      281 
Payments to improve OREO                      150       723 
Loan payments                              (1,407)     (713)
Loans returned to accrual status           (1,334)     (332)
Loan charge-offs                             (117)     (918)
OREO recovery (provision)                     300      (262)
Gross proceeds from OREO sales             (3,312)   (4,432)
Gains on OREO sales, net                      567       388 
Balance, end of year                      $ 3,585   $ 6,480 
Percent of total assets                     1.11%     2.09%
</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              Other     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, 1997
Real estate:
 Residential       $  492     $466      $ -    $  251    $1,209 
 Commercial           285      317       274       36       912 
 Land and land 
 development        1,270       -         -       324     1,594 
 Installment and
 Other                  7       -         -        -          7 
Valuation reserve     -         -         -      (137)     (137)
 Totals            $2,054     $783      $274   $  474    $3,585 

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 
</TABLE>

Accruing loans past due 90 days or more, as of June 30, 1997, are
comprised of seven credits, that include residential mortgage loans and
one commercial loan that is SBA guaranteed.  All loans are in the
process of collection and the collection of accrued interest is
probable.

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.  The Company actively markets
all OREO and in 1997 sold $3.3 million of OREO from which net gains of
$567,000 were realized.  During 1997 the Company recorded a $300,000
negative provision and charged-off $36,000 against the OREO valuation
reserve.  At June 30, 1997 the reserve totaled $137,000, or 22.4% of
OREO.  Any decline in the real estate market could adversely affect the
market values of the Company's OREO which could require reductions in
the carrying values of properties. 

Had non-accrual loans as of June 30, 1997 and 1996, been current in
accordance with their original terms, gross interest income of $228,000
and $385,000 would have been recorded in net income for 1997 and 1996,
respectively.  The amount of interest on these loans that was included
in income was $44,000 and $96,000 in 1997 and 1996, respectively.  

FINANCIAL CONDITION

During 1997 total assets grew $13.7 million, or 4.4%, to $323.1 million
at June 30, 1997.  This increase resulted from net loan growth of $15.6
million, offset in part by a decrease in OREO of $1.8 million while
total securities and fed funds remained unchanged.   Total deposits grew
$16.1 million, while borrowings declined by $1.8 million.  

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

<TABLE>
<CAPTION>
June 30, (in thousands)                   1997           1996
<S>                                <C>       <C>     <C>       <C>
Real estate mortgages
  One-four family residential      $ 90,885  52.9%   $ 89,159  57.3%
  Five or more family residential     4,812   2.8       3,262   2.1
  Commercial                         31,850  18.6      30,408  19.6
  Land and land development           8,334   4.9       9,472   6.1
Commercial and industrial            12,424   7.2       6,130   3.9
Home equity lines of credit          20,274  11.8      14,474   9.3
Installment and other                 3,122   1.8       2,658   1.7
  Total loans, gross               $171,701 100.0    $155,563 100.0
</TABLE>

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>
                       1997     1996      1995      1994      1993  
<S>                   <C>      <C>       <C>       <C>       <C>
Real Estate Mortgages:                                                
 Residential
   1-4 family        $ 90,885  $ 89,159  $ 98,766  $ 95,176  $ 89,077 
   5-more family        4,812     3,262     3,171     3,199     7,934 
 Commercial            31,850    30,408    29,068    23,801    25,519 
 Land                   8,334     9,472    12,067    15,403    17,452 
 Home equity credit    20,274    14,474     7,785     7,367     6,672 
   Total mortgage 
    loans             156,155   146,775   150,857   144,946   146,654 
Commercial and 
 industrial            12,424     6,130     3,201       708        -  
Installment             1,140       502       284       256       692 
Collateral and other    1,982     2,156     1,903     1,497     1,782 
 Total loans, gross   171,701   155,563   156,245   147,407   149,128 
Deferred loan 
 origination (fees)
 costs, net              (108)     (139)     (431)     (386)     (100)
Allowance for loan 
 losses                (5,452)   (4,866)    (5,372)    (5,246)    (5,331)
   Total loans, net  $166,141  $150,558  $150,442  $141,775  $143,697 
</TABLE>

The following tables reflect the loan portfolio maturity distribution as
of June 30, 1997 (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               $ 3,908  $ 8,396   $78,581  $ 90,885
    5-more family                483      589     3,740     4,812
  Commercial                   5,446   11,506    14,898    31,850
  Land                         1,571    1,596     5,167     8,334
Home equity credit lines       2,355    1,667    16,252    20,274
Commercial and industrial      2,767    4,154     5,503    12,424
Installment                      426      645        69     1,140
Collateral and other           1,982      -         -       1,982
  Total loans, gross         $18,938  $28,553  $124,210  $171,701
</TABLE>

The following table shows as of June 30, 1997 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           $12,036      $ 74,941
 5-more family residential            155         4,174
 Commercial                         1,546        24,858
 Land                                  48         6,715
Home equity credit lines              -          17,919
Commercial and industrial           1,431         8,226
Installment                           714           -  
Collateral and other                  -             -  
  Total loans, gross              $15,930      $136,833
</TABLE>

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

<TABLE>
<CAPTION>
                            1997    1996   1995    1994    1993 
<S>                        <C>     <C>    <C>     <C>     <C>
Non-accruing loans         $2,054  $3,809 $7,175  $8,325  $11,336
Accruing loans past due
 90 days or more              783     166     34     379      329
Accruing restructured 
 loans                        274     281    -       -        -  
   Total non-performing 
   loans                   $3,111  $4,256 $7,209  $8,704  $11,665

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):

                            1997    1996    1995    1994    1993 
Balance at beginning of 
 period                   $4,866   $5,372  $5,246  $5,331  $5,753
Provision for loan losses    400      400     400     208     450
Charge-offs:
 Real estate mortgages        90      884     294     294     835
 Commercial and industrial    23       30     -       -       -  
 Consumer loans               11        5       1      14      44
   Total charge-offs         124      919     295     308     879
Recoveries:
 Real estate mortgages       308       10      20       4       1
 Commercial and industrial   -        -       -       -       -  
 Consumer loans                2        3       1      11       6
   Total recoveries          310       13      21      15       7
Net (recoveries) 
 charge-offs                (186)     906     274     293     872
Balance at end of period  $5,452   $4,866  $5,372  $5,246  $5,331
Ratio of net (recoveries) 
   charge-offs to average 
   loans outstanding       (0.11)% 0.59%    0.19%    0.21%  0.64%
</TABLE>

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>
                                  1997                1996
                          Allowance Loans(a)  Allowance  Loans(a)
<S>                          <C>      <C>        <C>       <C>
Real Estate Mortgages
 1-4 family residential      $1,131   52.94%     $1,258    57.31%
 5-more family residential      906    2.80         290     2.10
 Commercial                   1,669   18.55       1,942    19.55
 Land                           683    4.85         512     6.09
 Home equity credit lines       205   11.81         147     9.30
   Total mortgage loans       4,594   90.95       4,149    94.35
Commercial and industrial       184    7.24         139     3.94
Installment                      34    0.66          12     0.32
Collateral                        0    1.15           0     1.39
Unallocated                     640    -            566     -
 Total allowance             $5,452  100.00      $4,866   100.00

                                  1995
                          Allowance Loans(a)
Real Estate Mortgages
 1-4 family residential      $1,466   64.26%
 5-more family residential      725    2.06
 Commercial                   1,865   18.91
 Land                           781    6.20
 Home equity credit lines        83    5.06
   Total mortgage loans       4,920   96.49
Commercial and industrial        71    2.08
Installment                       6    0.18
Other                             0    1.25
Unallocated                     375    -
 Total allowance             $5,372  100.00
</TABLE>

(a) Percent of loans in each category to total loans.

During 1997 total loan originations and advances were $57.6 million, up
25.2% over 1996, while repayments were $41.3 million.  In addition to
portfolio loans, during 1997 residential mortgage loans totaling $10.6
million were originated and sold in the secondary market.

Since its formation in 1994, the Commercial Lending department has
specialized on lending to small and mid-size companies and professional
practices.  The Company provides short- and long-term financing,
construction loans, commercial mortgages and property improvement loans. 
The Company works extensively with several government-assisted lending
programs.  The Residential Mortgage Department, in addition to
traditional portfolio lending, has established a secondary market
distribution capability, which provides the flexibility to sell a
variety of mortgage products on a service-released basis.  The Company
offers one of the most comprehensive residential mortgage product lines
of any institution in northwest Connecticut.  The Company also offers
home equity loans and lines of credit and has run several successful
promotions over the past two years.

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, 1997(a)
U.S. Treasury and Government
  U.S Treasury Obligation
    Within 1 year                       $ 6,013   $ 6,013  6.06%
    After 1 but within 5 years           18,285    18,285  6.13
  Agency Obligations
    After 1 but within 5 years            7,499     7,499  6.26
    After 5 but within 10 years             964       964  6.17
Mortgage backed securities                6,514     6,514  6.75
Collateralized mortgage obligations       8,727     8,727  5.89
Federal Home Loan Bank Stock              1,547     1,547  6.21
  Total Securities Available-for-sale   $49,549   $49,549  6.31

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

The composition, maturity distribution and weighted average yields of
securities held-to-maturity at June 30 were as follows:

(dollars in thousands)                  Carrying   Market    
                                          Value     Value  Yield
June 30, 1997
Mortgage backed securities             $  8,615  $  8,606  6.49%
Collateralized mortgage obligations      61,204    59,722  5.97
  Total Securities Held-to-maturity    $ 69,819  $ 68,328  6.03

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
</TABLE>

(a) During fiscal 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 fiscal 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.

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)                   1997           1996
<S>                                <C>       <C>     <C>       <C>
U.S. Treasury notes                $ 24,297  20.3%   $ 16,201  12.9%
U.S. Government Agency notes          8,463   7.1       2,677   2.2
Collateralized mortgage obligations  78,546  65.8      86,406  68.8
Mortgage backed securities            6,515   5.5      18,752  14.9
Federal Home Loan Bank stock          1,547   1.3       1,547   1.2
  Total securities                 $119,368 100.0    $125,583 100.0
</TABLE>

At June 30, 1997, 64.6% of the portfolio was invested in fixed rate
securities, principally U.S. Treasury and Government Agency notes, CMOs
and MBSs.  The fixed rate portfolio had a consensus weighted average
duration and life of 2.1 years and 2.5 years, respectively.  Fixed rate
CMOs and MBSs are generally in securities with relatively stable cash
flows.  The Company actively monitors the prepayment of its CMOs and
MBSs.  At June 30, 1997, 34.1% of the portfolio was invested in floating
rate CMOs and MBSs, which generally reprice monthly based on pre-
determined spreads to various underlying indices, subject to life-time
caps and floors.  The floating rate portfolio had a consensus weighted
average duration and life of 0.1 years and 13.2 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.  The remaining 1.3% of the portfolio was represented by
Federal Home Loan Bank stock.   

At June 30, 1997, securities totaling $69.8 million, or 58.5%, were
classified as held-to-maturity and securities totaling $49.6 million, or
41.5%, were classified as available-for-sale.  Included in shareholders'
equity at June 30, 1997 is an adjustment of $1,170,000, net of taxes,
relating to securities transferred from available-for-sale to held-to-
maturity, representing net unrealized losses at the time of transfer
adjusted for subsequent principal amortization, net of taxes.

Substantially all of the Company's CMO and MBS securities were purchased
in 1993 and early 1994.  Subsequent movements in interest rates and
market conditions have resulted in a decline in fair market value.  At
June 30, 1997 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 $4.0 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.  

Deposits and borrowings

The following table shows the scheduled maturities of certificates of
deposit with balances in excess of $100,000 as of June 30, 1997 (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             $3,404  $2,964 $4,347  $2,183 $12,898
</TABLE>

During 1997 total deposits increased $16.1 million, or 6.2%, while
borrowings decreased $1.8 million, or 12.0%.  All categories of deposits
increased during 1997.  Certificates of deposit increased $14.1 million,
or 11.6%, demand deposits increased $1.6 million, or 15.1%, Savings,
Money market and NOW accounts increased $390,000, or 0.3%.  In May 1996
the Company opened its first in-store supermarket branch in Winsted,
Connecticut.  In July 1997, the Company opened its second in-store
supermarket branch in Southbury, Connecticut.  The Company now has 14
branch offices located in Fairfield, Litchfield and New Haven Counties.


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 1997 provided net cash flows of $3.3 million,
down from $4.9 million in 1996.  During 1997 investing activities used
net cash of $7.5 million principally from security purchases and net
loan advances offset in part by securities sales, principal repayments
and maturities, and sales of OREO.  Financing activities provided net
cash of $11.2 million, principally from increased deposits, offset in
part by a net decrease in borrowings, dividends paid to shareholders and
treasury stock purchases.  Funds provided by operating and financing
activities were utilized to fund investing activities and to increase
cash and cash equivalents by $7.0 million.

During 1996, operating activities provided net cash flows of $4.9
million, up from $3.3 million in 1995 as a result of improved core
earnings.  During 1996 investing activities provided net cash of $1.0
million principally from securities sales, principal repayments and
maturities, and sales of OREO, offset in part by net loan advances and
securities 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.

At June 30, 1997, 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 $200.9
million, to net deposits and short term unsecured liabilities, was
69.7%, well in excess of the Company's minimum guideline of 15%.  At
June 30, 1997, the Company had outstanding commitments to fund new loan
originations of $5.0 million, construction mortgage commitments of
$759,000 and unused lines of credit of $17.7 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 Company monitors its interest rate risk exposure on a quarterly
basis using both traditional gap analysis, to identify short- medium-
and long-term interest rate risk positions, and simulation analysis, to
measure the amount of short-term earnings at risk under rising and
falling interest rate scenarios.

The following table sets forth the Company's interest rate sensitivity
position, or gap position, at June 30, 1997, 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, 1997                 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       $ 39,329   $13,933  $48,194  $20,394 $  -    $121,850
Federal funds sold 17,460       -        -        -      -      17,460
Loans              89,942    38,469   26,955   13,116   3,111  171,593
Other assets          -         -        -        -    12,158   12,158
 Total assets     146,731    52,402   75,149   33,510  15,269 $323,061
SOURCE OF FUNDS
Deposits
 Demand (non 
 interest-bearing)    -         -        -        -    12,369   12,369
 NOW accounts      25,830       -        -        -       -     25,830
 Money market      61,075       -        -        -       -     61,075
 Savings and other 40,614       -        -        -       -     40,614
 Certificates of 
 deposit           63,329    45,029   27,104       42     -    135,504
Securities sold 
 under repurchase 
 agreements         5,000       -        -        -       -      5,000
Federal Home Loan
Bank advances       8,000       -        -        -       -      8,000
Other liabilities     -         -        -        -     2,950    2,950
Stockholders' 
 equity               -         -        -        -    31,719   31,719
 Total sources 
 of funds         203,848    45,029   27,104       42  47,038 $323,061
Cumulative 
 interest-rate
 sensitivity 
 gap             $(57,117) $(49,744) $(1,699) $31,769 $  -            
Percent of 
 total assets      (17.7)%   (15.4)%   (0.5)%    9.8%    -   
</TABLE>

The Company maintains a relatively balanced position for managing
interest rate risk and, at June 30, 1997, its one year cumulative gap
was -$49.7 million, or 15.4% 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.  

The Company structures its loan and securities portfolios to provide for
portfolio repricing consistent with its interest rate risk objectives,
and to ensure that earnings at risk to short term interest rate
fluctuations will not exceed +/-15%.  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.  Based on the Company's asset/liability mix at June 30, 1997,
management's simulation analysis of the effects of changing interest
rates on net income over a twelve month forecast horizon projects that
a gradual 100 basis point increase or decrease in market interest rates
over the forecast horizon would result in a net income fluctuation of
less then +/- 5%. 


CAPITAL RESOURCES

During 1997 shareholders' equity decreased $173,000, or 0.5%, to $31.7
million, while book value per share increased 5.5% to $8.27 at June 30,
1997.  The decrease in shareholders' equity resulted from treasury stock
purchases of $2,137,000 and cash dividends of $918,000 ($0.23 per share,
a 38% payout ratio), offset by earnings of $2,602,000 ($0.61 per share),
a $277,000 decrease in the adjustment to shareholders equity for net
unrealized holding losses on securities, net of taxes, and $3,000 from
the exercise of stock options.  

In July 1996 the Company announced its intention to repurchase up to 10%
of its outstanding common stock in the open market and unsolicited
negotiated transactions, including block purchases.  As of June 30, 1997
the Company had repurchased 236,300 shares of its outstanding common
stock, representing 58.1% of the planned repurchases, for total
consideration of $2,137,000.

Shareholders' equity at June 30, 1997 included an adjustment, net of
taxes, for unrealized holding losses of $1,170,000 on securities
transferred from available-for-sale to held-to-maturity and net
unrealized holding losses of $319,000 on securities available-for-sale. 

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, 1997 the Company's leverage capital ratio was
10.25% and its tier I and total risk-based capital ratios were 18.57%
and 19.85%, respectively.  At June 30, 1997 the Bank's leverage capital
ratio was 10.02% and its tier I and total risk-based capital ratios were
18.62% and 19.89%, 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, 1997 is $3,438,000.  In some instances, further
restrictions on dividends may be imposed on the Company by the FRB.  

In October 1994 the Company resumed dividend payments with the payment
of a $0.02 quarterly cash dividend, following a four year lapse.  In
October 1995 and 1996 the Company increased its quarterly cash dividend
to $0.05 and $0.06, respectively.  For 1997 total dividends of $0.23 per
share were declared.  

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 February 1997, the Financial Accounting Standards Board (the "FASB")
issued Statement of Financial Accounting Standards No. 128 "Earnings Per
Share" (SFAS 128).  SFAS 128 provides accounting and reporting standards
for the calculation of earnings per share intended to simplify the
computation by replacing the presentation of primary earnings per share
with the presentation of basic earnings per share.  The Company will be
required to adopt SFAS 128 in the quarter ending December 31, 1997.  Had
earnings per share for the twelve months ended June 30, 1997 been
computed in accordance with SFAS 128 basic and diluted earnings per
share would have been $0.65 and $0.61 respectively, and $0.56 and $0.50,
respectively, for June 30, 1996.


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 have, in
past years, resulted in significant loan losses and losses on real
estate acquired.  Inflation, or disinflation, could 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,
1997 and 1996, 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, 1997.  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, 1997 and 1996, and the consolidated results of their
operations and their cash flows for each of the three years in the
period ended June 30, 1997 in conformity with generally accepted
accounting principles.



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

Hartford, Connecticut
July 17, 1997

<TABLE>
<CAPTION>
NewMil Bancorp, Inc. and Subsidiary
CONSOLIDATED BALANCE SHEETS
(dollars in thousands)
                                                         June 30,
                                                      1997      1996 
<S>                                               <C>       <C>
ASSETS
Cash and due from banks                           $  7,168  $  6,630 
Federal funds sold                                  17,460    10,960 
Securities
 Available-for-sale at market                       49,549    50,171 
 Held-to-maturity at amortized 
  cost (fair value: $68,328 and $73,364)            69,819    75,412 
Loans (net of allowance for loan losses: 
  $5,452 and $4,866)                               166,141   150,558 
Other real estate owned (net of valuation 
  reserve: $137 and $474)                              474     2,224 
Bank premises and equipment, net                     6,042     6,219 
Accrued income                                       2,024     1,874 
Deferred tax asset, net                              3,456     4,612 
Other assets                                           928       703 
    Total Assets                                  $323,061  $309,363 

LIABILITIES and SHAREHOLDERS' EQUITY
Deposits
 Demand (non-interest bearing)                    $ 12,369  $ 10,750 
 NOW accounts                                       25,830    25,653 
 Money market                                       61,075    60,945 
 Savings and other                                  40,614    40,531 
 Certificates of deposit                           135,504   121,388 
    Total deposits                                 275,392   259,267 
Securities sold under repurchase agreements          5,000    14,776 
FHLB advances                                        8,000       -   
Accrued interest and other liabilities               2,950     3,428 
    Total Liabilities                              291,342   277,471 

Commitments and contingencies                          -        -    

Shareholders' Equity
 Common stock - $.50 per share par value
  Shares authorized: 20,000,000 
  Shares issued: 5,988,138 and 5,987,388             2,994     2,994 
 Paid-in capital                                    44,192    44,189 
 Retained earnings                                   7,097     5,413 
 Net unrealized holding losses on 
  securities available-for-sale, net of taxes         (319)     (511)
 Net unrealized holding losses on 
  securities transferred to held-to-
  maturity, net of taxes                            (1,170)   (1,255)
 Treasury stock, at cost: 2,153,798 and 
  1,917,498 shares                                 (21,075)  (18,938)
    Total Shareholders' Equity                      31,719    31,892 
    Total Liabilities and Shareholders' Equity    $323,061  $309,363 

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

                                               Years ended June 30,
                                             1997      1996     1995 
Interest and dividend income                      
 Interest and fees on loans               $14,601   $13,919  $11,967 
 Interest and dividends on securities       7,531     7,655    8,247 
 Interest on federal funds sold               719       263       69 
  Total interest and dividend income       22,851    21,837   20,283 

Interest expense
 Deposits                                  10,199     9,980    8,054 
 Borrowed funds                               717       458    1,548 
  Total interest expense                   10,916    10,438    9,602 

Net interest and dividend income           11,935    11,399   10,681 
Provision for loan losses                     400       400      400 
Net interest and dividend income
 after provision for loan losses           11,535    10,999   10,281 

Non-interest income
 Service charges on deposit accounts          975       830      779 
 Gains on mortgage loans, net                 181        10       28 
 Loan servicing fees                          111       123      126 
 Securities (losses) gains, net                (9)       27      226 
 Other                                        261       265      262 
  Total non-interest income                 1,519     1,255    1,421 

Non-interest expense
 Salaries                                   3,909     3,422    3,295 
 Employee benefits                          1,076       854      841 
 Occupancy                                    840       773      731 
 Equipment                                    683       584      543 
 Professional, collections 
  and OREO                                    132       940    1,711 
 Marketing                                    209       234      236 
 Insurance                                     78       123      695 
 Other                                      1,639     1,535    1,300 
  Total non-interest expense                8,566     8,465    9,352 

Income before income taxes                  4,488     3,789    2,350 
Income tax provision (benefit)              1,886     1,547   (3,874)
Net income                                $ 2,602   $ 2,242  $ 6,224 

Earnings per share - fully diluted          $0.61     $0.50    $1.37
Dividends per share                         $0.23     $0.17    $0.06
</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 capital deficit)  stock  of taxes   equity
<S>            <C>       <C>    <C>      <C>      <C>      <C>      <C>
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 

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 

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 capital deficit)  stock  of taxes   equity

Net income for 
 year               -       -      -      2,602     -        -       2,602 
Proceeds from 
 exercise of 
 stock options      750     -         3    -        -        -           3 
Cash dividends 
 declared           -       -      -       (918)    -        -        (918)
Acquisition 
 of treasury 
 stock              -       -      -        -     (2,137)    -      (2,137)
Change in net 
 unrealized gains
 (losses) on 
 securities,
 net of taxes        -      -      -       -        -         277      277 

Balances at 
 June 30, 1997  5,988,138 $2,994 $44,192 $ 7,097 $(21,075) $(1,489) $31,719 
</TABLE>

<TABLE>
<CAPTION>
NewMil Bancorp, Inc. and Subsidiary
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)                                  Years ended June 30,
                                            1997     1996       1995 
<S>                                        <C>      <C>        <C>
Operating Activities
 Net income                                $ 2,602  $ 2,242    $6,224 
 Adjustments to reconcile net income 
  to net cash provided 
  by operating activities:
    Provision for loan losses                  400      400       400 
    Provision for losses on 
     real estate acquired                      -        212       621 
    Provision for depreciation and 
     amortization                              587      563       522 
    Decrease (increase) in deferred 
     income tax asset                          972    1,284    (5,597)
    Amortization and accretion of securities 
     premiums and discounts, net                58      304       539 
    Securities losses (gains), net               9      (27)     (226)
    Loans originated for sale               (9,420)    (875)     (703)
    Proceeds from loans sales, net           9,601      885       731 
    Realized gains on loan sales, net         (181)     (10)      (28)
    Realized gains on sales of OREO, net      (567)    (388)     (409)
    Decrease in mortgage loans 
     held for sale                             -        -         130 
    (Increase) decrease in accrued income     (150)      45       (31)
    (Decrease) increase in accrued interest 
     and other liabilities                    (405)     351       989 
    (Increase) decrease in other 
     assets, net                              (226)     (75)       88 
     Net cash provided by 
     operating activities                    3,280    4,911     3,250 

Investing Activities
 Proceeds from sales of securities 
  available-for-sale                        22,903   20,625     6,684 
 Proceeds from maturities and principal 
  repayments of securities                   5,721    4,225     6,051 
 Purchases of securities 
  available-for-sale                       (25,691) (27,914)   (5,413)
 Proceeds from sales of mortgage backed 
  securities available-for-sale                348      942    15,710 
 Principal collected on mortgage backed 
  securities                                 3,327    4,710     4,852 
 Loan advances, net of repayments          (15,216)  (3,215)   (8,156)
 Purchases of loans                            -        -        (819)
 Proceeds from sale of OREO                  2,001    2,999     4,319 
 Payments to improve OREO                     (450)    (673)   (1,320)
 Net purchases of Bank premises 
  and equipment                               (410)    (657)     (253)
     Net cash (used) provided by 
     investing activities                   (7,467)   1,042    21,655 

CONSOLIDATED STATEMENTS OF CASH FLOWS, continued:-
(in thousands)
                                                Years ended June 30,
                                               1997     1996     1995 
Financing Activities
 Net increase in deposits                    16,053    6,893   16,247 
 Net repayments of 
  repurchase agreements                      (9,776)    (723) (36,351)
 Net proceeds from (repayments of) 
  FHLB advances                               8,000   (5,000)   5,000 
 Treasury stock purchased                    (2,137)  (3,207)     -   
 Net proceeds from Treasury Stock reissued      -         40       27 
 Cash dividends paid                           (918)    (744)    (269)
 Proceeds from exercise of stock options          3       87      -   
     Net cash provided (used) by 
     financing activities                    11,225   (2,654) (15,346)
     Increase in cash and 
     cash equivalents                         7,038    3,299    9,559 
Cash and federal funds sold, beginning 
 of year                                     17,590   14,291    4,732 
Cash and federal funds sold, end of year    $24,628  $17,590  $14,291 

Cash paid during year
 Interest to depositors                     $10,271  $ 9,933  $ 8,046 
 Interest on borrowings and 
  interest rate swaps                           693      463    1,633 
 Income taxes                                   965      277       72 

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 other real estate acquired       545    4,132      853 
 Financed portion of OREO sales               1,311    1,433    2,560 
</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 1997 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 OREO in connection with
foreclosures or in satisfaction of loans.  In connection with the
determination of the allowance for loan losses and valuation of OREO,
management obtains independent appraisals for significant properties.

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

While management uses available information to recognize losses on loans
and OREO, future additions to the allowance or write-downs of OREO 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 OREO.  Such agencies may
require the Company to recognize additions to the allowance or write-
downs based on their judgements of information available to them at the
time of their examination. 

Effective July 1, 1996 the Company adopted the provisions of Statement
of Financial Accounting Standards No. 121 (SFAS 121), "Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets to Be
Disposed Of".  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 did not have any effect on the Company's
financial condition or its results of operations. 

Effective July 1, 1996 the Company adopted the provisions of 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".  It requires that the Company
recognize an asset for rights to service mortgage loans for others,
however those servicing rights are acquired.  It also requires the
Company to assess its capitalized mortgage servicing rights for
impairment based on the fair value of those rights.  The amount of loans
sold with servicing retained was minimal for the  year ended June 30,
1997, therefore, the adoption of this standard did not have a material
effect on the Company's financial condition or its results of
operations. 

Effective January 1, 1997 the Company adopted the provisions of
Statement of Financial Accounting Standards No. 125 (SFAS 125),
"Accounting for Transfers and Serving of Financial Assets and
Extinguishment of Liabilities".  SFAS 125 provides accounting and
reporting standards for transfers and servicing of financial assets and
extinguishing of liabilities occurring after December 31, 1996, on a
prospective basis.  The adoption of this standard did not have a
material effect on the Company's financial condition or its results of
operations. 

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, 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 adopted 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.

Other Real Estate Owned 
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 1997, 1996 and 1995 were 4,236,190,
4,505,575 and 4,543,782, 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.

Recent Accounting Pronouncements
In February 1997, the FASB issued Statement of Financial Accounting
Standards No. 128 "Earnings Per Share" (SFAS 128).  SFAS 128 provides
accounting and reporting standards for the calculation of earnings per
share intended to simplify the computation by replacing presentation of
primary earnings per share with the presentation of basic earnings per
share.  The Company will be required to adopt SFAS 128 in the quarter
ending December 31, 1997.  Had earnings per share for the twelve months
ended June 30, 1997 been computed in accordance with SFAS 128, basic and
diluted earnings per share would have been $0.65 and $0.61,
respectively, and $0.56 and $0.50, respectively, for June 30, 1996.

In February 1997, the FASB issued Statement of Financial Accounting
Standards No. 129 "Disclosure of Information about Capital Structure"
(SFAS 129).  SFAS 129 establishes standards for the disclosure of
information about an entity's capital structure and is effective for
financial statements issued for periods ending after December 15, 1997. 
The adoption of this pronouncement is expected to have no impact on the
financial statements of the Company.

In June 1997, the FASB issued Statement of Financial Accounting
Standards No. 130 "Reporting Comprehensive Income" (SFAS 130).  SFAS 130
establishes standards for reporting and display of comprehensive income,
which is defined as the change in equity of a business enterprise during
a period from nonowner sources.  SFAS 130 is effective for years
beginning after December 15, 1997 and requires reclassification of
financial statements for all prior years presented.  The adoption of
SFAS 130 is expected to impact the presentation of financial information
only.

In June 1997, the FASB issued Statement of Financial Accounting
Standards No. 131 "Disclosures about Segments of an Enterprise and
Related Information" (SFAS 131).  SFAS 131 requires public companies to
report financial and descriptive information about operating segments in
their financial statements and requires selected information about
operating segments to be reported in interim financial reports issued to
shareholders.  Operating segment financial information is required to be
reported on the basis that it is used internally for evaluating segment
performance and allocation of resources.  SFAS 131 is effective for
financial statements for periods beginning after December 15, 1997 and
requires presentation of comparative information for prior periods
presented.  The adoption of SFAS 131 is expected to have no impact on
the financial statements of the Company.


NOTE 2 - SECURITIES

Securities classified available-for-sale (carried at fair value) were as
follows:

<TABLE>
<CAPTION>
                                Estimated Gross un- Gross un- Amort-
(dollars in thousands)            fair    realized  realized   ized
                                  value     gains    losses    cost
<S>                             <C>          <C>   <C>       <C>               
June 30, 1997
U.S. Treasury and 
Government Agencies
 Within 1 year                  $ 6,013      $ 24  $  -      $ 5,989
 After 1 within 5 years          25,784        85       4     25,703
 After 5 and within 10 years        964       -        36      1,000
Mortgage backed securities        6,514        94      27      6,447
Collateralized mortgage 
 obligations                      8,727       -       667      9,394
  Total debt securities          48,002       203     734     48,533
Federal Home Loan Bank stock      1,547       -       -        1,547
 Total securities
 available-for-sale             $49,549      $203    $734    $50,080
June 30, 1996
U.S. Treasury and Government Agencies
 After 1 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
</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, 1997 and 1996 are unrealized holding losses, net of taxes, of
$1,170,000 and $1,255,000, 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, 1997
Mortgage backed securities      $ 8,615      $ -   $    9    $ 8,606
Collateralized mortgage 
 obligations                     61,204       207   1,689     59,722
 Total securities
  held-to-maturity              $69,819      $207  $1,698    $68,328


(dollars in thousands)                   Gross un- Gross un- Estimated
                                Amortized realized  realized   fair
                                 cost(a)    gains    losses    value
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  $2,054    $73,364
</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, 1997
US Treasury securities
  Available-for-sale                     $10,222      $  2      $  1 
Mortgage backed securities
  Available-for-sale                         348        17        -  
Collateralized mortgage obligations
  Available-for-sale                      12,681         3        30 
Total                                    $23,251      $ 22      $ 31 

Year ended June 30, 1996
Mortgage backed securities
  Available-for-sale                     $   942      $  4      $ -  
Collateralized mortgage obligations
  Available-for-sale                      10,551        11        62 
Mutual fund, trading                      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 
</TABLE>


At June 30, 1997 securities with a carrying value aggregating
approximately $8,570,000 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>
     June 30, (in thousands)               1997         1996   
     <S>                                   <C>          <C>
     Real estate mortgages
       One-four family residential         $ 90,885     $ 89,159 
       Five or more family residential        4,812        3,262 
       Commercial                            31,850       30,408 
       Land loans                             8,334        9,472 
     Commercial and industrial               12,424        6,130 
     Home equity lines of credit             20,274       14,474 
     Installment and other                    3,122        2,658 
       Total loans, gross                   171,701      155,563 
     Deferred loan origination fees, net       (108)        (139)
     Allowance for loan losses               (5,452)      (4,866)
       Total loans, net                    $166,141     $150,558 


     Impaired loans at June 30 (in thousands)                    
       With valuation allowance              $2,136       $2,688 
       With no valuation allowance            3,369        3,900 
       Total impaired loans                   5,505        6,588 
       Valuation allowance                      861          813 
       Commitments to lend additional
         amounts to impaired borrowers          -            -   
       Average impaired loans                 6,658        8,244 
       Amount of impaired loans based on:
         Discounted cash flows                  -            -   
         Collateral values                    5,505        6,588 
</TABLE>

The Company's loans consist primarily of residential and commercial real
estate loans located principally in north western and northern
Connecticut, the Company's 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)           1997    1996      1995
     <S>                              <C>     <C>       <C>
     Balance at beginning of year     $4,866  $5,372    $5,246 
     Provision for losses                400     400       400 
     Charge-offs                        (124)   (919)     (295)
     Recoveries                          310      13        21 
     Balance at end of year           $5,452  $4,866    $5,372 
</TABLE>

NOTE 4 - NON-PERFORMING ASSETS

The components of non-performing assets were as follows:

<TABLE>
<CAPTION>
     June 30, (in thousands)                  1997         1996 
     <S>                                     <C>          <C>
     Non-accrual loans                       $2,054       $3,809 
     Accruing loans past due 
       90 days or more                          783          166 
     Accruing troubled debt 
       restructured loans                       274          281 
       Total non-performing loans             3,111        4,256 
     Real estate acquired in 
       settlement of loans                      611        2,698 
     Valuation reserve                         (137)        (474)
       Total other real estate owned, net       474        2,224 
       Total non-performing assets           $3,585      $ 6,480 
</TABLE>

The reductions in interest income associated with non-accrual loans were
as follows:

<TABLE>
<CAPTION>
     June 30, (in thousands)              1997     1996      1995 
     <S>                                  <C>      <C>       <C>
     Income in accordance with
       original terms                      $228    $385      $417 
     Income recognized                       44      96       116 
     Reduction in interest income          $184    $289      $301 
</TABLE>


NOTE 5 - BANK PREMISES AND EQUIPMENT

The components of Bank premises and equipment were as follows:

<TABLE>
<CAPTION>
     June 30, (in thousands)                 1997     1996 
     <S>                                   <C>      <C>
     Land                                  $ 1,140  $ 1,140 
     Buildings and improvements              6,113    5,533 
     Equipment                               2,825    3,772 
     Leasehold improvements                    557      489 
       Total cost                           10,635   10,934 
     Accumulated depreciation 
       and amortization                     (4,593)  (4,715)
       Bank premises and equipment, net    $ 6,042  $ 6,219 
</TABLE>

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

<TABLE>
<CAPTION>
     (dollars in thousands)                   1997     1996
     <S>                                     <C>      <C>
     Federal Home Loan Bank advances
     Borrowings at June 30 
       maturing 30 days or less              $8,000   $  -  
     Average borrowings during year           6,345      160
     Maximum month-end borrowings             8,000      -  
     Accrued interest expense at June 30         20      -  
     Weighted average rate at June 30         5.57%      - %
     Weighted average rate during year        5.52%    6.93%
     Securities sold under repurchase agreements
     Borrowings at June 30
       maturing 30 days or less              $5,000  $14,776
     Average borrowings during year           6,713    7,813
     Maximum month-end borrowings            14,776   14,861
     Accrued interest expense at June 30         21       17
     Weighted average rate at June 30         5.64%    5.41%
     Weighted average rate during year        5.47%    5.73%
     Amount at risk by broker
       Morgan Stanley                        $  -     $7,667
       Salomon Bros                           2,629      -  
     Average maturity by broker
       Morgan Stanley                           -    13 days
       Salomon Bros                          7 days      -  
     Collateral at June 30
       Mortgage-backed securities, 
         collateralized mortgage 
         obligations and US Treasury 
         obligations:
           Carrying amount                   $7,606  $17,749
           Market value                       7,585   17,619
           Accrued interest income               44      149
</TABLE>

At June 30, 1997 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,
1997.  Securities sold under repurchase agreements are generally issued
on a 14-day or 30-day basis.  


NOTE 7 - INCOME TAXES

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

<TABLE>
<CAPTION>
     (in thousands)
     Year ended June 30,                  1997     1996    1995 
     <S>                                  <C>      <C>     <C>
     Current provision (benefit)
       Federal                            $896     $223    $ 799 
       State                               (26)      40      264 
       Benefit from net operating 
         loss carry forwards
         Federal                           -         -      (777)
         State                             -         -      (241)
         Total                             870      263       45 
     Deferred provision (benefit)
       Federal                             641      949   (2,952)
       State                               375      335     (967)
         Total                           1,016    1,284   (3,919)
     Income tax provision (benefit)     $1,886   $1,547  $(3,874)

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

     Year ended June 30,                   1997    1996     1995 
     Income tax at statutory 
      federal tax rate                     34.0%   34.0%    34.0%
     Connecticut Corporation tax,
      net of federal tax benefit            5.1     6.5      0.6
     Benefit of net operating loss 
      carryforwards                        -        -      (32.5) 
     Change in valuation reserve           -        -     (166.7)
     Dividends excluded                    -        -       (0.7)
     Other                                  2.9     0.3      0.4 
      Effective income tax rates           42.0    40.8   (164.9) 
</TABLE>

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

<TABLE>
<CAPTION>
 (in thousands)
 June 30, 1997                             Federal    State
 <S>                                       <C>       <C>
 Deferred tax assets
  SFAS 115 Securities available-for-sale   $  734    $  258 
  Capital loss carryforwards                  668       201 
  Bad debt expense, book                    1,659       573 
  Losses on real estate acquired               76        26 
  Accrued pension expense                     184        64 
  Deferred income                              23         8 
  Other                                       282        97 
  Tax credits                                 566       -   
  Total deferred tax assets                 4,192     1,227 
 Deferred tax liabilities
  Bad debt expense, tax                       840       290 
  Deferred income                               8         1 
  Total deferred tax liabilities              848       291    
 Net deferred tax asset                     3,344       936  
 Valuation reserve                           (623)     (201)
  Net deferred tax asset                   $2,721    $  735  

 June 30, 1996                             Federal     State
 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  

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

 (in thousands)
 June 30, 1997                            Federal     State 
 Deferred tax expense allocated to:
  Shareholders' equity                     $  148     $  37 
  Income                                      641       375 
 Total deferred tax expense                $  789     $ 412 

 June 30, 1996                            Federal     State 
 Deferred tax expense allocated to:
  Shareholders' equity                     $  377     $ 124 
  Income                                      949       335 
 Total deferred tax expense                $1,326     $ 459 
</TABLE>

The Company will only recognize a deferred tax asset when, based upon
available evidence, realization is more likely than not.  At June 30,
1997, the Company recorded a valuation reserve of $623,000 and $201,000
against federal and state deferred tax assets, respectively,
representing capital loss carryforwards which the Company does not
expect to utilize.


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)    1997    1996     1995 
     <S>                                  <C>     <C>      <C>
     Interest cost on projected 
       benefit obligation                 $ 295   $ 289    $ 280 
     Actual return on plan assets          (703)   (264)     (81)
     Net amortization and deferral          344      -      (187)
       Net pension (income) expense       $ (64)  $  25    $  12 

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

     March 31, (in thousands)                1997        1996 
     Actuarial present value of benefit 
     obligations:
       Vested benefit obligation          $(5,332)    $(4,998)
       Accumulated benefit obligation     $(5,337)    $(5,024)
       Projected benefit obligation       $(5,337)    $(5,024)
       Plan assets at fair value            6,145       5,642 
     Plan assets in excess of 
       projected benefit obligation           808         618 
     Unrecognized net Gain                 (1,089)       (962)
     Accrued pension cost included 
       in other liabilities               $  (281)    $  (344)
</TABLE>

The weighted average discount rates used to measure the actuarial
present value of the projected benefit obligation were 6.0% in 1997,
6.0% in 1996 and 6.0% in 1995.  The expected long-term rate of return on
Pension Plan assets were 6.0% in 1997, 6.0% in 1996 and 6.0% in 1995. 
The Company made no contributions to the Pension Plan in 1997, 1996 or
1995.  The Company also maintains a supplemental pension plan to provide
retirement benefits to certain key employees who are not included in the
pension plan.

The Company has 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 1997.  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 $61,972, $56,196 and $50,817 to the Plan in 1997, 1996 and
1995, respectively.  This plan allows for the Company to make non-
contributory profit sharing contributions, there were no profit sharing
contributions made for 1997, 1996 and 1995.

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.  Effective
October 1, 1993 the Company suspended certain post-retirement benefits
and introduced 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 1997, 1996 and 1995 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, 1997                Bancorp, Inc. Savings Bank
     <S>                             <C>           <C>
     Leverage ratio                  10.25%        10.02%
     Tier 1 risk-based ratio         18.57         18.62 
     Total risk-based ratio          19.85         19.89 
</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, 1997 is $3,438,000.  In some
instances, further restrictions on dividends may be imposed on the
Company by the FRB.  


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 to
related parties are as follows:

<TABLE>
<CAPTION>
                                                 Principal
(in thousands)                        Officers/    share- 
                                      directors   holders     Total 
<S>                                       <C>       <C>       <C>
Year ended June 30, 1997
Balance, beginning of year                $ 212    $  -       $ 212 
Advances                                    610       -         610 
Repayments                                 (239)      -        (239)
Change in related party 
  status (Note 1)                           -                   -   
Balance, end of year                      $ 583     $ -      $  583 

Year ended June 30, 1996
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 
</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, 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
  Granted          -       -         -   
  Exercised       (750)    -        (750)  3.833  2002-2003   3.00-4.25
  Lapsed          (334) (8,000)   (8,334) 10.945  1996-2000   7.38-11.09
June 30, 1997  369,536     -     369,536   4.835  1999-2006   3.00-12.06
</TABLE>

All stock options outstanding as of June 30, 1997 were exercisable.

As of June 30, 1997 options to purchase 21,464 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 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 30th 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, 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
   Granted             12,000     11.188        2007         11.19
   Lapsed                 -        -             -            -    
   June 30, 1997       96,000      4.898      2002-2007      3.00-11.19
</TABLE>

All stock options outstanding as of June 30, 1997 were exercisable.

As of June 30, 1997 options to purchase 34,000 shares of Common Stock
were available to be granted under the 1992 Stock Option Plan for
Outside Directors.

Effective July 1, 1996 the Company adopted Statement of Financial
Accounting Standards No. 123 "Accounting for Stock-Based Compensation"
(SFAS 123).  As permitted by SFAS 123 the Company has chosen to apply
APB Opinion No. 25, "Accounting for Stock Issued to Employees" (APB 25)
and related interpretations in accounting for its Plans.  Had
compensation cost for the Company's Plans been determined based on the
fair value at the grant dates for awards under the Plans consistent with
the method of SFAS 123, the Company's net income and fully diluted
earnings per share would have been reduced to the proforma amounts
indicated below.

<TABLE>
<CAPTION>
                              Net income      Earnings per share,
                            (in thousands)       fully diluted
<S>                             <C>                   <C>
Year ended June 30, 1997
  As reported                   $2,602                $0.61
  Pro forma                      2,567                 0.61
Year ended June 30, 1996
  As reported                    2,242                 0.50
  Pro forma                      1,977                 0.44
Year ended June 30, 1995
  As reported                    6,224                 1.37
  Pro forma                      6,182                 1.35
</TABLE>

The fair value of each option grant is estimated on the date of grant
using the Roll-Geske Model for pricing American call options with
dividends.  The following weighted-average assumptions used for grants
in 1997, 1996 and 1995, respectively: dividend yield of 1.61%, 2.79% and
3.56%; expected volatility of 30.0%, 35.0% and 50.0%; risk free interest
rate of 6.49%, 6.60% and 7.46%, and expected term of options of ten
years.  

The following table summarizes information about the Company's Employee
and Director Stock Option Plans, as of June 30, 1997:

<TABLE>
<CAPTION>
                                    Weighted            
                                     Average       Weighted
   Range of           Number        Remaining       Average
   Exercise         Outstanding    Contractual     Exercise
   Price         and Exerciseable     Life           Price
   <S>                <C>              <C>          <C>
   $ 3.00 - $ 5.99    275,200          6.1          $ 3.71
     6.00 -   8.99    178,086          7.4            6.54  
     9.00 -  12.06     12,250          5.8           11.21  
</TABLE>

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,
1997 the Company had commitments under outstanding construction
mortgages of $759,000, unused lines of credit of $17,670,000 and
outstanding commitments to fund loans of $5,022,000.  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.  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 2002.  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 $167,041, $129,820 and $128,413 for 1997, 1996 and 1995,
<PAGE>
respectively.  Future minimum lease payments at June 30, 1997 are as
follows:

                         1998   $203,875
                         1999    201,167
                         2000    137,837
                         2001    131,129
                         2002    131,129
                                $805,137


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.


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,                               1997                1996      
(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        $  7,168 $  7,168   $  6,630 $  6,630 
 Federal funds sold               17,460   17,460     10,960   10,960 
 Securities available for sale    49,549   49,549     50,171   50,171 
 Securities held to maturity      69,819   68,328     75,412   73,364 
 Loans                           171,701  169,989    155,563  153,841 
 Allowance for loan losses        (5,452)     -       (4,866)     -   
 Deferred loan origination 
  fees, net                         (108)     -         (139)     -   
 Loans, net                      166,141  169,989    150,558  153,841 
 Accrued interest receivable       2,024    2,024      1,874    1,874 

Financial Liabilities
 Deposits
  Demand (non-interest bearing) $ 12,369 $ 12,369   $ 10,750 $ 10,750 
  NOW accounts                    25,830   25,830     25,653   25,653 
  Money market                    61,075   61,075     60,945   60,945 
  Savings and other               40,614   40,614     40,531   40,531 
  Certificates of deposit        135,504  136,392    121,388  121,414 
   Total deposits                275,392  276,280    259,267  259,293 
 Securities sold under 
  repurchase agreements            5,000    5,000     14,776   14,776 
 FHLB advances                     8,000    8,000        -        -   
 Accrued interest payable             92       92        140      140 
</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)                                1997         1996 
 <S>                                           <C>          <C>
 Assets                                                             
  Due from bank                                $   692      $   957 
  Investment in New Milford Savings Bank        30,977       30,853 
  Other assets                                      86           84 
    Total Assets                               $31,755      $31,894 
 Liabilities and Shareholders' Equity
  Liabilities                                  $    36      $     2 
  Shareholders' equity                          31,719       31,892 
    Total Liabilities and 
    Shareholders' Equity                        $31,755      $31,894 
</TABLE>

<TABLE>
<CAPTION>
 Statements of Income                          Years ended June 30,
 (in thousands)                             1997      1996     1995 
 <S>                                       <C>       <C>      <C>
 Interest income                           $  -      $   36   $  334 
 Dividends from subsidiary                  2,919     3,743      -   
 Expenses                                     166       172      178 
 Income before taxes and 
  undistributed net income 
  of subsidiary                             2,753     3,607      156 
 Income tax benefit                           -         (81)     -   
 Income before equity in 
  undistributed net income 
  of subsidiary                             2,753     3,688      156 
 Equity in undistributed 
  (equity distributed in excess of)
  net income of subsidiary                   (151)   (1,446)   6,068 
 Net income                                $2,602    $2,242   $6,224 

Parent Company Only Financial Information continued:

 Statements of Cash Flows                      Years ended June 30,
 (in thousands)                             1997      1996     1995  
 Net income                               $ 2,602   $ 2,242  $ 6,224 
 Adjustments to reconcile net 
  income to net cash provided 
  by operating activities:
    Equity in undistributed (equity 
    distributed in excess of) 
    net income of subsidiary                  151     1,446   (6,068)
    Other                                      34       (89)     (22)
  Net cash provided by operating 
  activities                                2,787     3,599      134 
 Investing Activities:
  Net decrease in note receivable 
    from subsidiary                           -       1,100      100 
  Net cash provided by investing 
    activities                                -       1,100      100 
 Financing Activities:
  Cash dividends declared                    (918)     (744)    (269)
  Proceeds from Treasury Stock issued         -          40       27 
  Treasury stock purchased                 (2,137)   (3,207)     -   
  Proceeds from exercise of stock options       3        87      -   
    Net cash used by financing activities  (3,052)   (3,824)    (242)
 (Decrease) increase in cash and 
  cash equivalents                           (265)      875       (8)
 Cash and cash equivalents, 
  beginning of year                           957        82       90 
 Cash and cash equivalents, end of year   $   692   $   957 $     82 
</TABLE>

QUARTERLY FINANCIAL DATA (Unaudited)

Quarterly financial data for 1997 and 1996 is as follows (in thousands
except ratios and per share amounts):

<TABLE>
<CAPTION>
                                      Year ended June 30, 1997
                               June 30,   Mar 31,   Dec 31,  Sept 30, 
Statement of Income
<S>                              <C>       <C>       <C>       <C>
Interest and dividend
  income                         $5,789    $5,788    $5,656    $5,621 
Interest expense                  2,818     2,731     2,696     2,671 
Net interest income               2,968     3,057     2,960     2,950 
Provision for loan losses           100       100       100       100 
Non-interest income:
  Securities gains (losses), net      1        -         (5)       (5)
  Gains on loans, net                52        55        48        26 
Service fees and other              357       319       340       331 
Non-interest expense              2,109     2,167     2,131     2,159 
Income before income taxes        1,169     1,164     1,112     1,043 
Income tax provision                492       489       467       438 
Net income                          677       675       645       605 

Financial Condition
Total assets                   $323,061  $317,013  $311,863  $306,171 
Loans, net                      166,141   163,876   158,545   155,794 
Allowance for loan losses         5,452     5,084     5,022     4,931 
Securities                      119,368   122,766   117,254   119,064 
Deposits                        275,392   268,916   263,854   258,179 
Borrowings                       13,000    13,071    13,071    13,071 
Shareholders' equity             31,719    31,593    32,739    32,172 
Non-performing assets             3,585     4,131     5,084     5,683 

Per Share Data
Earnings, fully diluted           $0.17      $0.16    $0.15     $0.14
Cash dividends                     0.06       0.06     0.06      0.05
Book value                         8.27       8.13     8.10      7.96
Market price: (a)
  High                           11.750      9.750    9.750     7.500
  Low                             8.875      8.750    7.000     6.750

Statistical Data
Net interest margin                3.87%      4.08%    3.99%     4.01%
Efficiency ratio                  62.43      63.16    63.75     65.38 
Return on average assets           0.85       0.87     0.84      0.79
Return on average
  shareholders' equity             8.50       8.26     7.84      7.49
Weighted average equivalent
  shares outstanding, 
  fully diluted                   4,100      4,196    4,271     4,208 

Quarterly Financial Data (unaudited) continued:

                                      Year ended June 30, 1996
                               June 30,   Mar 31,   Dec 31,  Sept 30, 
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                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, fully diluted           $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, 
  fully diluted                   4,257      4,488    4,601     4,586 
</TABLE>

NewMil Bancorp, Inc.'s Common Stock, par value $.50 per share ("Common
Stock") trades on the Nasdaq National Market tier of The Nasdaq Stock
Market under the symbol: NMSB.  As of September 4, 1997, there were
1,713 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, 1997 to the date hereof.                               


PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information required by this item appears on pages 6 through 7 of
the Company's Proxy Statement dated September 22, 1997 for the 1997
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 22, 1997 for the 1997 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 6 through 7 of
the Company's Proxy Statement dated September 22, 1997 for the 1997
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 13 of the
Company's Proxy Statement dated September 22, 1997 for the 1997 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 (incorporated by reference to the
               Registrant's 1996 Form 10-K).

     10.9      Change in control agreements between New Milford Savings
               Bank and management (incorporated by reference to the
               Registrant's 1996 Form 10-K).

     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).

     10.11     The consulting agreement between New Milford Savings Bank
               and Anthony J. Nania.

     11.1      Statement regarding Computation of Net Income Per Common
               Share. 

     18.3      Consent of Coopers & Lybrand.

     20.1      Proxy Statement dated September 22, 1997 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/ Francis J. Wiatr      
     Francis J. Wiatr
     Chairman of the Board, President
     and Chief Executive Officer
     September 20, 1997


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/ Willis H. Barton, Jr. 
      Willis H. Barton, Jr.
      Director
      September 20, 1997

      /s/ Herbert E. Bullock    
      Herbert E. Bullock
      Director
      September 20, 1997

      /s/ Joseph Carlson II     
      Joseph Carlson II  
      Director
      September 20, 1997

      /s/ Laurie G. Gonthier    
      Laurie G. Gonthier
      Director
      September 20, 1997

      /s/ Dr. John V. Haxo      
      Dr. John V. Haxo
      Director
      September 20, 1997

      /s/ Betty F. Pacocha    
      Betty F Pacocha  
      Director and Secretary
      September 20, 1997

      /s/ Suzanne L. Powers  
      Suzanne L. Powers
      Director
      September 20, 1997

      /s/ Francis J. Wiatr   
      Francis J. Wiatr
      Chairman of the Board, President
      and Chief Executive Officer
      September 20, 1997

      /s/ Mary C. Williams   
      Mary C. Williams
      Director 
      September 20, 1997

      /s/ B. Ian McMahon     
      B. Ian McMahon
      Chief Financial Officer 
      September 20, 1997


                           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.

                               
     Francis J. Wiatr
     Chairman of the Board, President
     and Chief Executive Officer
     September 20, 1997

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.

                            
   Willis H. Barton, Jr.
   Director
   September 20, 1997
                       
   Herbert E. Bullock   
   Director
   September 20, 1997
                          
   Joseph Carlson II    
   Director
   September 20, 1997
                           
   Laurie G. Gonthier
   Director
   September 20, 1997
                         
   Dr. John V. Haxo  
   Director
   September 20, 1997<PAGE>
                         

   Betty F. Pacocha 
   Director and Secretary
   September 20, 1997
                         
   Suzanne L. Powers
   Director
   September 20, 1997
                         
   Francis J. Wiatr 
   Chairman of the Board, President
   and Chief Executive Officer
   September 20, 1997
                         
   Mary C. Williams 
   Director
   September 20, 1997
                         
   B. Ian McMahon
   Chief Financial Officer
   September 20, 1997




                           CONSULTING AGREEMENT

       THIS CONSULTING AGREEMENT is made as of August 4, 1997 by and
between NEWMIL BANCORP, INC. (the "Company"), a Delaware corporation
headquartered in New Milford, Connecticut, and its subsidiary, NEW MILFORD 
SAVINGS BANK (the "Bank"), (sometimes collectively referred to as the
"Client"), and ANTHONY J. NANIA, an individual residing in Canaan,
Connecticut ("Consultant").

       WHEREAS, Consultant has served as Chairman of the Board of Directors
and President of Company, and in similar capacities at the Bank, since 1991.

       WHEREAS, the Consultant has voluntarily resigned from all positions at
the Company and the Bank so as to have the opportunity to pursue other
interests.

       WHEREAS, the Company and Bank desire to have continued access to the
services of Consultant from time to time.

       WHEREAS, Consultant has considerable background with Company and
Bank matters so as to both be a valuable resource for and potential competitive
threat to them.

       WHEREAS, Company and Bank are desirous of using the continued
services of Consultant as a consultant to perform services on an occasional 
basis as described herein and to obtain Consultant's agreement not to engage 
in certain competitive activities as described herein, and Consultant is 
desirous of offering its services to and so agreeing with Client:

       NOW, THEREFORE, Client and Company hereby agree as follows:

1.     SERVICES OF CONSULTANT
       Commencing as of September 1, 1997, Consultant will provide consulting
services to Company and Bank as an independent contractor.  Consultant will
provide the Client with such services on an as needed, as-called basis, provided
that Consultant shall not be required to provide more than 10 hours of such
services in any calendar month, shall be subject to reasonable vacation periods,
sick days, personal days, holidays and other business commitments.  Consultant
agrees to use his best efforts to perform consulting services for Client in
connection with (i) customer relations; (ii) governmental and regulatory 
relations; (iii) legal issues; and (iv) other senior management and/or Board 
of Director issues as Client may from time to time require.  Consultant 
shall receive his assignments from, and shall report only to (unless 
otherwise directed) the Client's President and/or Board of Directors.  
Consultant shall not purport to speak or act on behalf of Company or Bank 
unless specifically instructed to do so in writing. Consultant shall 
promptly report to Client any unsolicited communications relating to Company 
or Bank received from Company or Bank employees, agents, or advisors, or any 
other persons.  Client and Consultant shall cooperate to coordinate the 
extent and timing of these services.

2.     COMPENSATION
       Commencing as of September 1, 1997, Consultant will perform services as
an independent consultant to Client and be compensated at a rate of (through
August 31, 1998) SEVENTY-FIVE THOUSAND DOLLARS ($75,000) per year,
and, commencing as of September 1, 1998 (through August 31, 1999) SEVENTY-
FIVE THOUSAND DOLLARS ($75,000) per year, in each case such amounts 
shall be payable in twelve (12) equal monthly installments  in advance  on the
first day of each calendar month.  In the event Consultant is to be compensated
for a portion of a year or month remaining under the term of this Agreement,
Consultant's compensation shall be calculated on a pro-rata basis based upon the
actual number of months or weeks of service.  Consultant shall not be 
required to maintain records to reflect the time spent and services rendered 
in providing consulting services under this Agreement.  For purposes of 
determining compensation payable under this Section, one calendar week 
equals one-fourth of a calendar month and where necessary compensation 
calculations shall be rounded to the nearest week.

3.     STATUS
       The status of Consultant in relation to Client under this Agreement 
will be that of an independent contractor.  Consultant is expressly not an 
employee of Client and is not eligible to participate in any benefits or 
privileges provided or offered to Client's employees.

4.     TERM

       (a)    The term of this Consulting Agreement shall commence as of
       September 1, 1997 and will expire two (2) years from that date, or
       August 31, 1999, unless earlier terminated as provided in this
       Section.  This Agreement shall terminate automatically upon (i) the
       death of Consultant, or (ii) the election to terminate this Agreement
       by either Client or Consultant in accordance with Section 4(b)
       hereof due to the total and permanent disability of Consultant, or
       (iii) the Date of Termination of this Agreement as defined in
       Section 9(b) hereof.  Any termination of this Agreement because of
       the death or total and permanent disability of Consultant shall not
       be considered a breach of this Agreement and the parties'
       obligations under this Agreement, other than those intended to
       survive the termination of this Agreement, shall cease upon the
       effective date of the termination of this Agreement.
              
       (b)    In the event that Consultant becomes "totally and
       permanently disabled" as defined in this subsection 4(b), Client
       shall continue to pay Consultant compensation in accordance with
       the terms of this Agreement unless either Client or Company elects
       to terminate as described below.  "Totally and permanently 
       disabled" shall mean any physical or mental disability which
       prevents Consultant from substantially performing the consulting
       services contemplated by this Agreement.  Client shall be furnished
       with acceptable medical evidence of Consultant's disability. 
       Acceptable medical evidence shall be a written certification
       furnished by a physician satisfactory to both Client and Consultant
       certifying that Consultant is then incapable of substantially
       performing his duties under this Agreement.  If the parties cannot
       agree upon a physician to make the necessary examination and
       certification, the parties shall submit the matter to the President of
       the local medical society nearest the place where Consultant is then
       physically located to have a physician designated to make such
       examination and certification.  In the event Consultant is totally and
       permanently disabled for a continuous period of more than three (3)
       months from the commencement of such disability, either Client or 
       Consultant may elect to terminate this Agreement upon the delivery
       of ten (10) days notice to the other party and such termination shall
       take effect upon the tenth day following delivery of such notice. 
       Client's obligation to pay compensation to Consultant shall cease as
       of the effective date of such termination of this Agreement, except
       as provided in this sub-paragraph.  Unless this Agreement is
       terminated, Client shall continue to pay Consultant's compensation
       in accordance with the terms of this Agreement notwithstanding
       Consultant's total and permanent disability.
              
5.     NONDISCLOSURE AND NONUSE OF CONFIDENTIAL INFORMATION
       Consultant agrees that he will not, at any time, disclose to others, 
use for his own benefit or otherwise appropriate or copy for the benefit of 
anyone other than Company or Bank, any Confidential Information, whether or 
not developed by Consultant, except as required in Consultant's duties 
hereunder; provided, however, that this Section shall apply only so long 
as the information in question is secret and confidential.

       The term "Confidential Information" shall refer to any information not
publicly known which was obtained from Client or which was discovered,
developed or prepared during or as a result of the performance of any consulting
services on behalf of Client.

6.     PROCEDURE FOR PRESERVING CONFIDENTIALITY OF CONFIDENTIAL INFORMATION

       Consultant agrees to comply with any and all reasonable procedures which
Client may adopt from time to time to preserve the confidentiality of any
Confidential Information.

7.     NONCOMPETITION AGREEMENT

       (a)    Employment with Competitors.  During the term of this Agreement,
       Consultant agrees that he will not render, directly or indirectly, 
       any services of an advisory or consulting nature or as an employee 
       or otherwise to any bank, bank holding company, savings bank, savings 
       and loan holding company or similar financial services business 
       operating in the Bank's principal or secondary market area (a 
       "Competing Bank"). Without otherwise limiting the foregoing, 
       Consultant may continue his service as a director of the Connecticut
       Development Authority.
               
       (b)    Ownership or Management of Competitors.  During the term of this
       Agreement, Consultant agrees that he will not, either alone or as a
       member of a partnership or joint venture, as a beneficiary of a trust,
       or as an officer, director, stockholder or investor of or in any other
       corporation or enterprise, or otherwise (except as an investor in or
       stock holder of not more than five percent (5%) of publicly-traded
       securities (including options) of such entity or enterprise), be
       engaged in the ownership or management of any Competing Bank.
       
       (c)    Extension of Noncompetition Agreement.  If the Consulting
       Agreement is terminated for any reason by either party prior to the
       expiration of the two (2) year period commencing on September 1,
       1997 (the "Agreement Expiration Date"), Client will have the
       option to extend the period of effectiveness of the covenant not to
       compete contained in this Section 7 until the Agreement Expiration
       Date upon making continued consulting payments as otherwise
       provided herein.  If Client decides not to continue the covenant not
       to compete, Client will not have a continuing obligation to make
       payments to Consultant for the covenant not to compete and the
       Consultant will be released from the restrictions of the covenant not
       to compete as of the termination of this Consulting Agreement.
       

8.     DUTY UPON TERMINATION OF ASSOCIATION

       Upon termination of its association with Client for any reason, 
Consultant agrees to deliver to Client all writings, documents, records, 
data, memoranda, notes and other material of any nature which are in its 
possession or control and which are or contain Confidential Information 
relating to his consulting services to the Client under this Agreement.


9.    DEFAULT AND TERMINATION

      (a)    It shall be a default and an event of default hereunder if 
      Client or Consultant (or such parties permitted as assignees of the 
      interests of Client or Consultant) violates a term, covenant or condition 
      of this Agreement, unless the defaulting party cures such default within
      thirty (30) days following the receipt of written notice of such
      default from the other party, or, if the nature of the default is such
      that it cannot be cured within said thirty (30) day period, unless the
      defaulting party, upon receipt of such notice of default, immediately
      commences appropriate steps to cure the default and thereafter
      diligently and continuously pursues such curative steps and, in fact,
      cures the default within a reasonable time, but in any event within
      ninety (90) days after the receipt of the notice of default.
              
       (b)    In addition to the remedies otherwise available at law or in 
       equity to a party to this Agreement upon a breach of this Agreement, if
       Client or Consultant (the "Non-Defaulting Party") has given written
       notice to the other party to this Agreement (the "Defaulting Party")
       of a default by the Defaulting Party and the Defaulting Party has
       not cured such default in the time period permitted by Section 9(a)
       hereof, then the Non-Defaulting Party may elect, upon written
       notice to the Defaulting Party, to terminate this Agreement effective
       as of the Date of Termination.  For purposes of this Agreement, the
       "Date of Termination") shall be the date notice is given by the
       Non-Defaulting Party under this Section 9(b).  Termination of this
       Agreement for any reason shall not, unless otherwise provided,
       affect (a) obligations accruing prior to the effective date of
       termination; or (b) any obligations which, from the context hereof,
       are intended to survive termination of this Agreement.  If
       Consultant elects to terminate this Agreement under this Section for
       the non-payment of amounts owed by Client to Consultant under
       this Agreement, Consultant shall receive immediate payment from
       Client of the compensation payable to Consultant under this
       Agreement through the Agreement Expiration Date, provided that,
       in such case, the non-compete provisions of Section 7 shall apply
       through the Agreement Expiration Date.
 
       (c)    Any right of termination of this Agreement or suit for specific
       performance under this Agreement shall not abrogate any other
       legal or equitable remedies the parties may otherwise have under
       this Agreement.

10.    ASSIGNMENT

       This Agreement and the rights and obligations of Consultant hereunder
may not be assigned or transferred in whole or in part by Consultant without the
prior written consent of Client, and no such assignment or transfer or attempted
assignment or transfer shall be effective for any purpose whatsoever without
Client's prior written consent. Client shall have no obligation to recognize any
purported assignee or transferee of this Agreement.  The rights of Client,
however, may be assigned or transferred to any corporate affiliate of Client, 
with Client to remain liable for the performance of this Agreement.  A 
"corporate affiliate" of Client shall mean any corporation that controls, 
is controlled by or is under common control with, the Client.  "Control"
means the possession, direct or indirect, of the power to direct or cause 
the direction of the management and policies of a person, whether through 
the ownership of voting securities, by contract or otherwise.

11.    TAXES

       Client shall, in addition to the payments required hereunder, pay all 
sales, use, transfer or other taxes, whether federal, state or local, 
however designated, which are levied or imposed by reason of the provision 
of consulting services contemplated hereby; excluding, however, income taxes 
payable by Consultant.

12.    SEVERABILITY

       If any provision of this Agreement is declared invalid by any 
tribunal, then the parties shall negotiate in good faith a replacement 
provision therefor.  The remaining provisions of this Agreement shall remain 
in effect.

13.    NOTICES

       All notices or other communications required or permitted to be given
hereunder shall be (as elected by the person giving such notice) (a) personally
delivered, or (b) transmitted by telex, telefax or telegram (with postage 
prepaid mail confirmation), or (c) by overnight courier service, or (d) by 
registered or certified mail to the parties at the following addresses unless 
otherwise notified in writing:

                           NewMil Bancorp, Inc.
                           New Milford Savings Bank
                           19 Main Street
                           New Milford, CT  06776
                           Attention:  Chairman of the Board

                           Anthony J. Nania
                           P.O. Box 101
                           Canaan, Connecticut  06018


       Except as otherwise specified herein, all notices and other 
communications shall be deemed to have been duly given on the date of 
receipt if delivered personally, one (1) day after delivery to an overnight 
courier service, five (5) days after posting if transmitting by registered 
or certified mail, or the date of transmission if transmitted by telex, 
telefax or telegram, whichever shall first occur.

14.    GOVERNING LAW

       This Agreement is subject to and will be construed in accordance with the
laws of the State of Connecticut, without regard to the State's internal 
conflict of law, for the resolution of all claims and controversies arising 
between the parties under and relating to this Agreement.  In the event of a 
dispute relating to the enforcement or interpretation of this Agreement, the 
prevailing party shall be entitled to recover, in addition to all other 
remedies available at law and equity, all costs, including, but not limited 
to, attorneys' fees incurred in such dispute and in the collection of costs, 
including attorneys' fees, provided in this Section.

15.    HEADINGS

       The headings used in this Agreement are for the convenience of reference
only.

16.    WAIVER

       The failure of any party to require the performance of any obligation of
the other party or to enforce any right or remedy hereunder shall not prevent
enforcement of that same right or remedy or any other right or remedy on any
other occasion.

17.    ENTIRE AGREEMENT

       This Agreement constitutes the entire agreement of the parties as to the
subject matter hereof and supersedes any and all prior oral or written
understandings or agreements as to such subject matter.  This Agreement may be
amended only by written amendment duly signed by authorized representatives of
both parties.

18.    SURVIVABILITY

       This Agreement shall be binding upon, and shall inure to the benefit 
of Client's successors and assigns, whether by way of consolidation, merger,
acquisition, purchase of substantially all Client's assets, or the like.  

       IN WITNESS WHEREOF, the parties hereto have hereunto set their
hands as of the date first above written.

CLIENT:                                         CONSULTANT:

NEWMIL BANCORP, INC.


By:________________________________             _____________________________
       Its President                            Anthony J. Nania
       Francis J. Wiatr

NEW MILFORD SAVINGS BANK


By________________________________
       Its President
       Francis J. Wiatr



<TABLE>
<CAPTION>
                                   Exhibit 11.1

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

                                                    Year ended June 30,

                                               1997         1996     1995 
<S>                                            <C>          <C>     <C>
Net income
Net income - primary and fully diluted         $2,602       $2,242  $6,224 

Weighted Average Common and Common
Equivalent Stock
Weighted average common stock 
  outstanding                                   3,978        4,371   4,487

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                                  454          365     226 
Assumed purchase of treasury stock 
  during each period with proceeds 
  from conversion of stock options 
  outstanding at the end of each 
  period                                         (248)        (231)   (169)
Weighted average common and common 
  equivalent stock outstanding 
  - primary                                      4,184       4,505   4,544


Weighted average common stock 
  outstanding                                    3,978       4,371   4,487

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                                   454         384     247 
Assumed purchase of treasury stock 
  during each period with proceeds 
  from conversion of stock options 
  outstanding at the end of each 
  period                                          (196)       (243)   (170)
Weighted average common and common 
  equivalent stock outstanding 
  - fully diluted                                4,236       4,512   4,564


Earnings Per Common and Common 
Equivalent Share
Primary                                          $0.62      $0.50    $1.37
Fully diluted                                    $0.61      $0.50    $1.37


</TABLE>

                                   Exhibit 18.3

                               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 17, 1997, on our audits of the consolidated financial 
statements of NewMil Bancorp, Inc. as of June 30, 1997 and 1996, and for the 
years ended June 30, 1997, 1996 and 1995, which report is included in this 
Annual Report on Form 10-K.


 /s/ Coopers & Lybrand

Hartford, Connecticut
September 19, 1997


                        NEWMIL BANCORP, INC.

              NOTICE OF ANNUAL MEETING OF SHAREHOLDERS


To the Shareholders of NewMil Bancorp, Inc.:

     NOTICE IS HEREBY GIVEN that the 1997 Annual Meeting of Shareholders of 
NEWMIL BANCORP, INC. will be held at the Candlewood Valley Country Club, 
New Milford, Connecticut on Friday, October 24, 1997 at 9:30 a.m., for the 
purpose of considering and voting on the following matters:

1.   To elect three Directors to serve until the Annual Meeting of 
     Shareholders in 2000 and one Director to serve until the Annual Meeting 
     of Shareholders in 1999 who with the five Directors whose terms
     of office do not expire at this meeting, will constitute the full Board.
     
2.   To approve an Amendment to the Corporation's 1986 Stock Option Incentive 
     Plan for Key Officers and Employees.
     
3.   To ratify the appointment of Coopers & Lybrand as independent auditors 
     for the fiscal year ending June 30, 1998. 
     
4.   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 4, 
1997, 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 22, 1997


     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 24, 1997

                           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 24, 1997 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 22, 1997. 

     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 4, 1997 (the "Record Date") are entitled to vote at the Meeting.  
On that date, there were 3,835,090 shares of the Corporation's $.50 par value
common stock outstanding (the "Common Stock").  All shares of Common Stock 
outstanding carry voting rights and all  shareholders are entitled to one 
vote per share of Common Stock held by such shareholder on each matter
submitted to vote.  Pursuant to the Corporation's Bylaws, a majority of the 
outstanding shares entitled to vote, present either in person or by proxy, 
will constitute a quorum for transacting business at the Meeting.

     Shares represented by properly executed proxies in the enclosed form will 
be voted in accordance with any specifications made therein.  Proxies that 
contain no directions to the contrary will be voted FOR the election of all
nominees for Director, FOR the Amendment to the Corporation's 1986 Stock 
Option and Incentive Plan for key officers and employees and FOR the 
ratification of the appointment of Coopers & Lybrand as the Corporation's 
independent auditors for the fiscal year ending June 30, 1998.  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)      7.74%
 1299 Ocean Avenue, 11th Floor,
 Santa Monica, CA 90401

 First Manhattan Company           265,600(2)      6.93%
 437 Madison Ave                   
 New York, NY  10022

 James R. Williams                 245,978(3)      6.41%
 RFD #2, Box 281
 Millerton, NY  12522
</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, 1997.  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, 
     1997, 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)  First Manhattan Company's beneficially owned shares are based on a 
     Securities and Exchange Commission 13F filing for the quarter ended 
     June 30, 1997.  First Manhattan Company ("First Manhattan"), a registered
     investment advisor, is deemed to have beneficial ownership of 265,600 
     shares of NewMil Bancorp, Inc. common stock as of June 30, 1997, all of 
     which shares are held in investment portfolios of First Manhattan clients.
(3)  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, 1997, the Board
of Directors of the Corporation held thirteen (13) 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 1997 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 two (2) times during fiscal 1997.  
The Corporation's Audit Committee is responsible, amongst other things, for 
oversight of: internal accounting controls; the internal audit function; the
selection of independent accountants; the results of the annual audit 
examination; and, relationships with state and federal regulatory agencies.  
The members of the Corporation's Audit Committee are Willis H. Barton, Jr., 
Herbert E. Bullock, Laurie G. Gonthier and Mary C. Williams.  

     The Corporation's Nominating Committee met two (2) times during fiscal 
1997.  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 one (1) time during 
fiscal 1997.  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 ten (10) times during fiscal 
year 1997.  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, 
John V. Haxo and Francis J. Wiatr.  

     Matters ordinarily dealt with by the Bank's Loan Committee were dealt 
with during fiscal year 1997 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.

     Matters ordinarily dealt with by the Bank's Trust Committee were dealt 
with during fiscal year 1997 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 the 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, 
and Suzanne L. Powers.

     The Bank's Community Reinvestment Act Committee ("CRA") met two (2) times 
during fiscal year 1997.  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., 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, 1997.  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 
3,000 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 or 
she, for any reason, no longer be an officer of the Corporation.

     At the Meeting, the terms of three directors, Willis H. Barton, Jr., 
Herbert E. Bullock and Francis J. Wiatr expire.  They have been nominated to 
be elected each for a three-year term, expiring at the annual meeting in 2000. 
In addition, Betty F. Pacocha has been nominated to be elected to a two-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.

     On August 21, 1997, the Board of Directors elected Joseph Carlson II to 
fill the remaining term of Anthony J. Nania, who retired from the 
Corporation.  Mr. Carlson has over thirty years of banking experience and a 
strong financial background, which will complement the Board.  In addition, 
Mr. Carlson sits on the boards of several local community organizations.  

     On August 21, 1997, the Board of Directors elected Betty F. Pacocha to be 
nominated to a two-year term expiring in 1999.  Ms. Pacocha has been an 
employee of the Bank since 1961 where she has served in a number of 
management positions.  Ms. Pacocha is currently the Executive Vice President 
and Secretary of the Bank and Secretary of the Corporation.

     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    at the   Owned        Stock
            During the Past        as a      Annual   as of        Bene-
            Five Years and         Director  Meeting  September 4, ficially
Name        Directorships     Age  Since     in       1997         Owned  
<S>         <C>               <C>  <C>       <C>      <C>          <C>
Willis H. 
Barton, Jr. Director; 
            Retired Partner    75  1987(1)    2000     24,250(2)   0.63%
            in W.G. Barton 
            & Son;
            Director of 
            New Milford
            Center Cemetery 
            Association
            and New Milford 
            Hospital,
            New Milford, CT

Herbert E. 
Bullock     Director; 
            Employee, Echo    62    1987(3)    2000     16,400(4)   0.43%
            Bay Marina,
            New Milford, CT

Betty F. 
Pacocha     Director; 
            Secretary of      63    1997(5)    1999     31,126(6)   0.81%
            the Corporation 
            and Executive 
            Vice President
            and Secretary of 
            the Bank

Francis J. 
Wiatr       Director; 
            Chairman, 
            President,        47     1994(7)   2000     130,581(8)   3.30%
            and CEO of 
            the Corporation 
            and Bank; 
            Former President 
            and CEO, Bank of 
            Waterbury, 
            Waterbury, CT; 
            Former Senior 
            Executive Vice 
            President, 
            Citytrust, 
            Bridgeport, CT
</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 held jointly with spouse, 1,250 shares held by 
     spouse and daughter, 2,000 shares held directly and options to purchase 
     16,000 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 and options to purchase 
     16,000 shares of Common Stock exercisable within 60 days of the Record 
     Date.
(5)  Ms. Pacocha was elected a Director of the Corporation and the Bank by 
     the Board of Directors on August 21, 1997.  Ms. Pacocha has been an 
     employee of the Bank since 1961 and she has served as Secretary of the
     Corporation since 1992.
(6)  Includes 3,626 shares held directly by Ms. Pacocha and options to 
     purchase 27,500 shares of Common Stock exercisable within 60 days of 
     the Record Date.
(7)  Mr. Wiatr was appointed President of the Corporation and President and 
     Chief Executive Officer ("CEO") of the Bank on March 21, 1994.  He was 
     appointed Chairman and CEO of the Corporation and Chairman of the
     Bank on August 5, 1997, to replace the retiring Anthony J. Nania as 
     Chairman and CEO of the Corporation
     and Chairman of the Bank.
(8)  Includes 5,581 shares held directly by Mr. Wiatr and options to 
     purchase 125,000 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 4, ficially
             Directorships   Age     Since      in         1997         Owned
<S>                          <C>     <C>        <C>        <C>          <C>
Joseph 
Carlson II   Director; 
             Former Vice 
             Chairman        58      1997(1)    1999       13,000(2)    0.34%
             and CFO of 
             Centerbank
             and Center 
             Financial

Laurie G. 
Gonthier     Director; 
             Vice President- 47      1990       1998        21,000(3)   0.55%
             Investments 
             for Paine
             Webber, 
             Middlebury, CT

Dr. John V. 
Haxo         Director; 
             Retired Surgeon  73     1987(4)     1998       17,000(5)   0.44%

Suzanne L. 
Powers       Director; 
             Attorney;        59      1988       1998       26,000(6)   0.68%
             Judge of 
             Probate

Mary C. 
Williams     Director; 
             Former Vice      58      1990       1999       76,000(7)   1.97%
             President of 
             J & J Log and
             Lumber Corp.

All Directors and                                          417,299(8)  10.04%(9)
Executive Officers as
a Group (16 Persons)
                            
(1)  Mr. Carlson was elected a Director of the Corporation and the Bank by 
     the Board of Directors on August 21, 1997 to fill the vacancy created 
     by Mr. Nania upon his retirement from the Corporation and the Bank.
(2)  Includes 10,000 shares held directly by Mr. Carlson and options to 
     purchase 3,000 shares of Common Stock exercisable within 60 days of the 
     Record Date.
(3)  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 16,000 shares of Common Stock exercisable within 
     60 days of the Record Date.
(4)  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. 
(5)  Includes 1,000 shares held directly by Dr. Haxo and options to purchase 
     16,000 shares of Common Stock exercisable within 60 days of the Record 
     Date.
(6)  Includes 1,000 shares held directly by Ms. Powers, 4,000 shares held 
     jointly by Ms. Powers with her spouse, 5,000 shares held by Ms. Powers' 
     spouse and options to purchase 16,000 shares of Common Stock exercisable
     within 60 days of the Record Date.
(7)  Includes 60,000 shares held directly by Ms. Williams and options to 
     purchase 16,000 shares of Common Stock exercisable within 60 days of 
     the Record Date.
(8)  Includes 320,500 shares issuable upon the exercise of options 
     exercisable by such persons within 60 days of the Record Date.  
(9)  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 320,500 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, 1997, 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,
1997, 1996 and 1995 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, 1997
exceeded $100,000 (together, the "Named Executives").


</TABLE>
<TABLE>
<CAPTION>
                     Summary Compensation Table
                                                             Long Term
                                                             Compensation
                        Annual Compensation                   Awards
    (a)               (b)    (c)     (d)       (e)             (g)      (i)
                                                                        All
                                                                        Other
 Name and                                      Other Annual             Compen-
 Principal                                     Compensation  Options/   sation
 Position            Year  Salary($) Bonus($)      ($)       SARs(#)    ($)(12) 
<S>                  <C>   <C>      <C>         <C>           <C>        <C>   
Anthony J. Nania(1)  1997 $ 69,538 $   -        $    -          -       $4,261
 Past Chairman/      1996  150,000  20,000(2)        -        60,000     4,573
 CEO of the          1995  150,000  37,570(3)        -        20,000     6,300
 Corporation and
 Past Chairman 
 of the Bank

Francis J. Wiatr(1)   1997 $170,000 $75,000(4)   $    -          -      $6,103
 Chairman, President  1996  168,462  65,000(5)        -        50,000    4,676
 and CEO of the       1995  160,000  57,570(6)        -          -         959
 CEO of the 
 Corporation
 and the Bank

Thomas W. Grant       1997  $95,000 $25,000(7)    $   -           -      $3,622
 Senior Vice          1996   93,847   7,500(8)        -        15,000     2,942
 President of the     1995   80,000  42,759(9)        -           -         518
 Bank

B. Ian McMahon        1997  $94,423 $ 7,500(10)   $   -           -      $3,693
 Senior Vice          1996   89,419  15,000(11)       -         8,000     2,882
 President & CFO      1995   81,681     -             -           -       2,857
 of the Bank
</TABLE>
                       
(1)  On August 5, 1997, Mr. Wiatr was appointed Chairman and CEO of the 
     Corporation and Chairman of the Bank to replace Mr. Nania who retired 
     as Chairman and CEO of the Corporation and Chairman of the Bank.
(2)  Mr. Nania received a performance bonus of $20,000 for the 1996 fiscal 
     year.
(3)  Mr. Nania received a 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 1995 fiscal year.
(4)  Mr. Wiatr will receive a performance bonus of $75,000 for the 1997 
     fiscal year, the payment of which is deferred until October 31, 2001 
     and which is conditioned upon the stock performance of the Corporation.
(5)  Mr. Wiatr will receive a performance bonus of $65,000 for the 1996 
     fiscal year, 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 totaling $57,570 for the 1995 
     fiscal year.
(7)  Mr. Grant received a performance bonus totaling $25,000 for the 1997 
     fiscal year.
(8)  Mr. Grant received a performance bonus totaling $7,500 for the 1996 
     fiscal year.
(9)  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 performance bonus of $27,759
     for the 1995 fiscal year.
(10) Mr. McMahon received a performance bonus totaling $7,500 for the 1997 
     fiscal year.
(11) Mr. McMahon received a performance bonus totaling $15,000 for the 1996 
     fiscal year.
(12) The amounts reported for All Other Compensation include the following: 
     (i) Term life insurance premiums paid by the Corporation or the Bank in 
     fiscal year 1997, 1996 and 1995 on behalf of each of the named
     executives: Mr. Nania, $2,098, $1,573 and $1,573, respectively; Mr. 
     Wiatr, $1,475, $1,100 and $959, respectively; Mr. Grant, $547, $547 
     and $518, respectively; and Mr. McMahon, $410, $407 and $407, 
     respectively; and (ii) Contribution match paid by the Bank under the 
     Bank's 401K Plan in fiscal year 1997, 1996 and 1995 on behalf
     of Mr. Nania of $2,163, $3,000 and $4,727 respectively; Mr. Wiatr, 
     $4,628 and $3,576 for 1997 and 1996 respectively; Mr. Grant $3,075 and 
     $2,395 for 1997 and 1996 respectively and Mr. McMahon, $3,283, $2,475
     and $2,450 for 1997, 1996 and 1995, respectively.

<TABLE>
<CAPTION>
    Aggregated Option/SAR Exercises in Fiscal Year Ended June 30, 1997
                  and June 30, 1997 Option/SAR Value Table
(a)                (b)      (c)           (d)              (e)
                                          Number of        Value of Unexercised
                                          Unexercised      In-the-Money
                                          Options/SARs     Options/SARs
             Shares Acquired  Value(a)    at June 30, 1997 at June 30, 1997
Name         on Exercise(#)   Realized($) Exercisable/
Exercisable/                              Unexercisable
Unexercisable(1)
<S>                 <C>       <C>           <C>                <C>     
Anthony J. Nania    -        $   -         115,000 /    0     $697,995 /$  -  
Francis J. Wiatr    -            -         125,000 /    0     $770,313 /$  -  
Thomas W. Grant     -            -          15,000 /    0     $ 77,813 /$  -  
B. Ian McMahon      -            -          20,000 /    0     $124,500 /$  -  
</TABLE>

(1)  Based on the average of the bid and asked price of the Corporation's 
common stock as reported on The Nasdaq Stock Market on June 30, 1997.

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.  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.

     The Corporation and Bank entered into a Consulting Agreement with Mr. 
Nania upon his retirement from the Corporation and Bank.  In return for 
consulting services and a covenant not to compete, Mr. Nania will be paid 
$75,000 for each of the two years of the Consulting Agreement.


                       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 Bank also maintains a supplemental pension plan to provide retirement 
benefits for key employees who are not covered under the Pension Plan.

     The following table illustrates annual pension benefits for retirement in 
fiscal 1997 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, 1997, 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
     
     Effective April 1, 1994 the Bank amended its 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 his or her 
salary, the Bank's match is capped at 50% of 6% of the employee's salary.  
The Bank's matching contribution for the 1997 fiscal year, covering the 
period from July 1, 1996 to June 30, 1997, was $61,972.  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, 1997.

     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 Mr. Wiatr and Ms. Pacocha not participating in 
decisions concerning their compensation).  The Board is currently comprised of
nine 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. Wiatr, who participated 
in discussions concerning Ms. Pacocha's compensation, no other members of 
the Board who participated 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 Mr. Wiatr and Ms. Pacocha 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.  The Board chose to recognize meritorious performance by
Messrs. Wiatr, Grant and McMahon in the fiscal year ended June 30, 1997 by 
the payment of a cash bonus as reflected in the Summary Compensation Table.  

Board of Directors of the Corporation and the Bank
Willis H. Barton, Jr.             Suzanne L. Powers
Herbert E. Bullock                Francis J. Wiatr (not as to himself)
Laurie G. Gonthier                Mary C. Williams
John V. Haxo        

Please note that Mr. Carlson and Ms. Pacocha, appointed to the Board of 
Directors, August 21, 1997, did not participate in compensation discussions 
for the fiscal year ended June 30, 1997.  Mr. Nania, who retired August 5, 
1997, did participate as described above.


                          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, 1992.


               TRANSACTIONS WITH MANAGEMENT AND OTHERS

     During the fiscal year ended June 30, 1997, 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, 1997 the Bank and the Bank's Pension 
Plan and Profit-Sharing Plan paid PaineWebber fees or commissions totaling 
$71,542, of which approximately $14,670 was earned by Director Laurie G.
Gonthier a Vice President of Marketing for PaineWebber, in Middlebury, 
Connecticut.  During the fiscal year ended June 30, 1997 the Bank paid legal 
fees totaling $6,496 to the law firm of Powers & Powers of which director 
Suzanne L. Powers is a partner.  During the fiscal year ended June 30, 1997 
the Bank paid legal fees totaling $918 to the law firm of Nania & Drury of 
which Anthony J. Nania, past Chairman and CEO of the Corporation and past 
Chairman of the Bank, is a partner.

                             PROPOSAL 2

        AMENDMENT OF THE 1986 STOCK OPTION AND INCENTIVE PLAN
     
     The Board of Directors has adopted an amendment to the Corporation's 1986 
Stock Option and Incentive Plan (the "Plan") subject to approval by 
shareholders, pursuant to which the aggregate number of shares of stock 
subject to options which may be granted under the Plan will increase from 
its present 446,000 shares to 525,000 shares (an increase of 79,000 shares). 
Set forth below is a description of the Plan substantially in the form 
presented in the Bank's 1986 proxy statement pursuant to which the 
shareholders originally approved the Plan.  The Plan was amended by the
shareholders in October 1994 to extend the term of the Plan until 2005, to 
increase the number of option shares from 296,000 to 446,000 and to make 
other technical changes.  The Plan is designed to allow the Corporation and 
the Bank to attract and to retain key personnel through the use of an 
executive stock incentive plan.  The Plan provides for incentive stock 
options and nonqualified stock options ("Stock Options"), stock appreciation 
rights ("SAR"), and performance awards.  The maximum number of shares 
reserved for the Plan is presently 446,000 and, if the amendment is approved,
will increase to 525,000.

     The Amendment is subject to approval by the shareholders.  Options 
already granted pursuant to the Plan are not affected by the proposed 
Amendment.  Although utilizing the language of the Plan as amended in 1994, 
the Amendment will be deemed to be a new plan for the purposes of Internal 
Revenue Code of 1986, as amended, Section 422(b)(3) with respect to all 
options not previously granted.

     The Plan is administered by the Salary and Benefits Committee of the Board 
of Directors.  The Committee will select full-time key employees eligible 
to participate, determine the terms of the awards, interpret the Plan and
make all other determinations for administering the Plan.  No person who may 
be in a position to receive a Plan option may be a member of the Salary and 
Benefits Committee; therefore, Mr. Wiatr and Ms. Pacocha are not and may not
be (as long as they are full-time employees) members of that Committee.

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

     For an option to qualify as an incentive option, the optionee generally 
must be an employee of the Corporation or a subsidiary from the date the 
option is granted through a date within three months before the date of 
exercise.

     As to incentive options, the Corporation will not be entitled to any 
deduction for tax purposes upon grant or exercise of an incentive option if 
the optionee holds the shares for at least two years after the date of grant 
or one year from the date of option exercise, whichever is later.  If all of 
the requirements for incentive stock options are met, except for the special 
holding period rules set forth in the preceding sentence, the Corporation 
will be allowed a deduction when the optionee disposes of the stock, 
generally in an amount equal to the excess of the fair market vale
of the stock at the time the option was exercised over the option exercise 
price (but not in excess of the gain realized on the sale).  When the 
optionee exercises a nonqualifying option, the Corporation will be entitled to 
a tax deduction in an amount equal to the difference between the exercise 
price and the fair market value of the stock on the date of exercise (or, if 
the optionee is subject to certain restrictions imposed by the securities laws,
upon lapse of those restrictions, unless the optionee makes a special tax 
election within 30 days after exercise to have income determined without 
regard to restrictions).  An optionee of nonqualified options will not 
recognize income for federal income tax purposes on the grant of options, 
but will recognize ordinary income on the date of exercise equal to the 
difference between the exercise price and the fair market value of the 
stock acquired through exercise of the option.

     SARs may be granted in conjunction with all or any part of any Stock 
Option.  SARs entitle the holder of a Stock Option with respect to which 
SARs are granted to surrender the Stock Option, or any applicable unexercised
portion thereof, and to receive the difference (the "SAR Difference") between 
(i) fair market value of the shares of Common Stock subject to the 
surrendered option at the time the SARs are exercised and (ii) the option 
price of such shares.  The Bank, at the sole discretion of the Board, will 
pay such difference either by delivery of shares of Common Stock or cash or 
some combination of Common Stock and cash.  SARs may be exercised at such 
time or times and to the extent, but only to the extent, that the related 
Stock Options may be exercised, and only after the holder has held the SAR 
and related Stock option for a period of at least six months.  The SAR holder 
will recognize income for federal income tax purposes, and the Corporation 
will be entitled to a deduction for federal income tax purposes, upon
receipt of and in the amount of the SAR Difference.
     
     Performance awards may be granted by the Board from time to time as an 
additional incentive to management accountability and as a means of 
performance measurement.  Awards may be measured against individual 
achievements, those of the Corporation or both.  Upon making an award, the 
Board will determine the stated value of such award (the "Stated Value").  
The Stated Value will be a function of the fair market value of a share of 
Common Stock.  The earnings of an award (the "Performance Shares") by the 
key employee will be calculated by reference to a performance target for 
such shares for a prescribed period of time.  The performance target will be 
based on a specific dollar amount of growth or on a percentage rate of 
improvement in such elements as the Corporation's earnings per share, net 
income before securities transactions, return on equity or other such 
measures related to growth or improvement of the Corporation as the Board 
shall determine.  To the extent that a performance target is either not 
achieved or is exceeded, the Board shall determine the value deemed to have 
been earned.  Performance Share payments will be made in cash or Common 
Stock or some combination of cash and Common Stock, at the discretion of the 
Board.  The recipient will recognize income for federal income tax purposes, 
and the Corporation will be entitled to a deduction for federal income tax 
purposes, in the amount of and at the time of earning Performance Shares.
     
     Stock Options and SARs will expire based upon a schedule following 
termination of employment due to retirement, disability or death.  All 
Performance Shares covered by a performance award agreement at the time of
termination of employment due to retirement, disability or death will be 
subject to payment at the end of their term, in the determination of the 
Board.  Upon their termination of employment for any reason other than 
retirement, disability or death, all Stock Options and SARs will terminate 
on the earlier of their expiration date or thirty days following termination.
In no event may a Stock Option or SAR be exercised after the expiration of 
its term.

     At the present time, the Salary and Benefits Committee has not identified 
any potential recipients of Stock Options, SARs or Performance Shares which 
may be granted in the future under the proposed amendment to the Plan. 
Currently, 21,464 option shares are available for grant under the Plan; there 
are no SARs or Performance Shares outstanding.  Future awards may be granted 
to any full-time employee of the Bank or Corporation, of which there were
approximately 124 as of June 30, 1997.  The 79,000 additional option shares 
would have a market value of $1,051,688 in the aggregate based upon a fair 
market value of  $13.3125 per share on September 4, 1997.

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

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

                             PROPOSAL 3

    RATIFICATION OF THE APPOINTMENT OF COOPERS & LYBRAND AS INDEPENDENT
              AUDITORS FOR THE FISCAL YEAR ENDING JUNE 30, 1998

     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, 1998 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 1998 annual meeting of the Corporation must be received by the 
Corporation not later than May 26, 1998, 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 22, 1997




                             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, 1997 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-30-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                       7,168,000
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                            17,460,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                 49,549,000
<INVESTMENTS-CARRYING>                      69,819,000
<INVESTMENTS-MARKET>                        68,328,000
<LOANS>                                    171,593,000
<ALLOWANCE>                                  5,452,000
<TOTAL-ASSETS>                             323,061,000
<DEPOSITS>                                 275,392,000
<SHORT-TERM>                                13,000,000
<LIABILITIES-OTHER>                          2,950,000
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                     2,994,000
<OTHER-SE>                                  28,725,000
<TOTAL-LIABILITIES-AND-EQUITY>             323,061,000
<INTEREST-LOAN>                             14,601,000
<INTEREST-INVEST>                            7,531,000
<INTEREST-OTHER>                               719,000
<INTEREST-TOTAL>                            22,851,000
<INTEREST-DEPOSIT>                          10,199,000
<INTEREST-EXPENSE>                          10,916,000
<INTEREST-INCOME-NET>                       11,935,000
<LOAN-LOSSES>                                  400,000
<SECURITIES-GAINS>                               9,000
<EXPENSE-OTHER>                              8,566,000
<INCOME-PRETAX>                              4,488,000
<INCOME-PRE-EXTRAORDINARY>                   4,488,000
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 2,602,000
<EPS-PRIMARY>                                      .62
<EPS-DILUTED>                                      .61
<YIELD-ACTUAL>                                    3.98
<LOANS-NON>                                  2,054,000
<LOANS-PAST>                                   783,000
<LOANS-TROUBLED>                               274,000
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                             4,866,000
<CHARGE-OFFS>                                  124,000
<RECOVERIES>                                   310,000
<ALLOWANCE-CLOSE>                            5,452,000
<ALLOWANCE-DOMESTIC>                         4,812,000
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                        640,000
        

</TABLE>


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