1
                                   FORM 10-Q
                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549

                   Quarterly Report Under Section 13 or 15(d)
                     of the Securities Exchange Act of 1934


For Quarter Ended         June 30, 1995
                  --------------------------------------------------------------

Commission file number    0-15886
                       ---------------------------------------------------------

                           The Navigators Group, Inc.
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


              Delaware                                  13-3138397
--------------------------------------------------------------------------------
   (State or other jurisdiction of                    (IRS Employer
    incorporation or organization)                  Identification No.)


                 123 William Street, New York, New York  10038
--------------------------------------------------------------------------------
             (Address of principal executive offices)   (Zip Code)


                                 (212) 406-2900
--------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


--------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report.)


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

Indicate the number of shares outstanding of each of the issuer's classes of
common stock as of the latest practicable date.

On August 11, 1995 there were 8,151,401 shares of common stock, $0.10 par value
issued and outstanding.

   2

               THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES INDEX




                                                                                            Page No.
                                                                                            --------
                                                                                      
Part I.  FINANCIAL INFORMATION:

          Balance Sheets
                   June 30, 1995 and December 31, 1994  . . . . . . . . . . . . . .             1
          Statements of Income
                   Three Months Ended June 30, 1995 and
                   Three Months Ended June 30, 1994 . . . . . . . . . . . . . . . .             2
                   Six Months Ended June 30, 1995 and
                   Six Months Ended June 30, 1994 . . . . . . . . . . . . . . . . .             3

          Statements of Cash Flows
                   Six Months Ended June 30, 1995 and
                   Six Months Ended June 30, 1994 . . . . . . . . . . . . . . . . .             4

          Notes to Financial Statements . . . . . . . . . . . . . . . . . . . . . .             5
          Management's Discussion and Analysis of Financial
                   Condition and Results of Operations  . . . . . . . . . . . . . .             7

Part II.  OTHER INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . . . .            12

   3
                  THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS




                                                                                           June 30, 1995         Dec. 31, 1994
                                                                                           -------------         -------------

                                                                                            (Unaudited)
                                                                                                           
ASSETS

Investments:
     Fixed maturities, available for sale, at fair value (amortized cost:  1995,
         $191,317,753; 1994, $179,313,149)                                                 $193,991,867          $174,579,590
     Equity securities, available for sale, at fair value (cost:  1995,
         $5,200,227; 1994, $4,595,463)                                                        6,664,400             5,763,444
     Short-term investments, at cost which approximates market                               11,161,116            19,643,813
                                                                                            -----------           -----------
         Sub-total investments                                                              211,817,383           199,986,847
     Investment in affiliated company                                                         2,399,815             2,386,258
                                                                                            -----------           -----------
             Total investments                                                              214,217,198           202,373,105

Cash                                                                                          1,478,357               730,047
Premiums in course of collection                                                             16,787,740            24,608,943
Commissions receivable                                                                        5,800,368             5,126,953
Accrued investment income                                                                     3,082,305             2,949,340
Prepaid reinsurance premiums                                                                  5,632,667            12,224,772
Reinsurance receivable on paid and unpaid losses
     and loss adjustment expenses                                                           178,370,467           199,888,216
Federal income tax recoverable                                                                5,824,949             6,406,340
Deferred federal income tax benefit                                                          10,755,640            13,413,513
Deferred policy acquisition costs                                                             2,746,899             2,910,422
Other assets                                                                                  3,611,595             3,399,430
                                                                                            -----------           -----------
         Total assets                                                                      $448,308,185          $474,031,081
                                                                                            ===========           ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
     Reserves for loss and loss adjustment expenses                                        $301,058,329          $314,898,083
     Unearned premiums                                                                       26,437,164            35,721,013
     Reinsurance balances payable                                                             6,061,446            11,002,226
     Loans payable to banks                                                                  21,000,000            25,500,000
     Deferred state & local income taxes                                                      1,074,050             1,221,459
     Notes payable to shareholders                                                              942,034             2,608,072
     Accounts payable and other liabilities                                                   4,029,354             5,556,994
                                                                                            -----------           -----------
         Total liabilities                                                                  360,602,377           396,507,847
                                                                                            -----------           -----------

Commitments and contingencies                                                                   --                    --

Stockholders' equity:
     Preferred Stock, $.10 par value, authorized
         1,000,000 shares, no shares issued                                                     --                    --
     Common Stock, $.10 par value
         Authorized 10,000,000 shares
         Issued and outstanding 8,151,401 in 1995 and 8,151,401 in 1994                         815,140               815,140
     Additional paid-in capital                                                              34,983,877            34,983,877
     Net unrealized gains (losses) on securities available for sale (net of
         income taxes (benefits) of $1,407,017 in 1995 and $(1,212,296) in 1994)              2,731,270            (2,353,281)
     Foreign currency translation adjustment                                                    171,702               105,033
     Retained earnings                                                                       49,003,819            43,972,465
                                                                                            -----------           -----------
         Total stockholders' equity                                                          87,705,808            77,523,234
                                                                                            -----------           -----------

         Total liabilities and stockholders' equity                                        $448,308,185          $474,031,081
                                                                                            ===========           ===========


See accompanying notes to interim consolidated financial statements.
   4
                  THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF INCOME




                                                               Three Months Ended
                                                                    June 30
                                                          1995                   1994
                                                                  (Unaudited)
                                                                       
Revenues:
   Net premiums earned                                $20,933,858             $22,440,458
   Commission income                                    2,879,776               2,861,573
   Net investment income                                3,441,732               3,327,237
   Net realized capital gains                             376,517                  14,427
   Other income                                           272,641                  18,973
                                                       ----------              ----------
         Total revenues                                27,904,524              28,662,668
                                                       ----------              ----------

Operating expenses:
   Losses and loss adjustment
       expenses incurred                               14,484,860              15,492,840
   Commissions                                          3,405,961               4,485,863
   Other operating expenses                             5,618,018               5,957,057
   Interest expense                                       533,662                 516,162
   Merger expenses                                         --                   5,679,697
                                                       ----------              ----------
         Total operating expenses                      24,042,501              32,131,619
                                                       ----------              ----------

Operating income (loss) before income taxes             3,862,023              (3,468,951)

Income tax expense:
   Current                                                895,746               1,226,462
   Deferred                                               (39,347)                 16,499
                                                       ----------              ---------
         Total income tax expense                         856,399               1,242,961

   Net income (loss)                                  $ 3,005,624             $(4,711,912)
                                                       ==========              ==========

Per share data:
   Average common and common equivalent
       shares outstanding                               8,176,309               8,208,929


   Net income (loss)                                  $      0.37             $     (0.57)
                                                       ==========              ==========



See accompanying notes to interim consolidated financial statements.





                                      -2-
   5
                  THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF INCOME




                                                         Six Months Ended
                                                              June 30
                                                   1995                    1994
                                                           (Unaudited)
                                                                 
Revenues:
   Net premiums earned                          $38,651,948            $46,464,942
   Commission income                              5,473,946              5,502,290
   Net investment income                          6,854,102              6,372,662
   Net realized capital gains                       314,370                256,256
   Other income                                     489,764                 51,948
                                                 ----------            -----------
         Total revenues                          51,784,130             58,648,098
                                                 ----------            -----------

Operating expenses:
   Losses and loss adjustment
       expenses incurred                         27,597,166             62,096,112
   Commissions                                    5,866,116              8,327,892
   Other operating expenses                      11,132,653             11,024,516
   Interest expense                               1,073,585                602,060
   Merger Expenses                                   --                  5,679,697
                                                 ----------            -----------
         Total operating expenses                45,669,520             87,730,277
                                                 ----------            -----------

Operating income (loss) before income taxes       6,114,610            (29,082,179)

Income tax expense:
   Current                                        1,204,075             (4,818,740)
   Deferred                                        (120,817)            (7,615,475)
                                                  ---------            -----------
         Total income tax expense                 1,083,258            (12,434,215)

   Net income (loss)                            $ 5,031,352           $(16,647,964)
                                                 ==========            ===========

Per share data:
   Average common and common equivalent
       shares outstanding                         8,191,127              8,221,034


   Net income (loss)                            $      0.61           $      (2.03)
                                                 ==========            ===========



See accompanying notes to interim consolidated financial statements.


                                      -3-
   6
                  THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                      Six Months Ended
                                                                          June 30
                                                               1995                   1994
                                                                        (Unaudited)
                                                                            
Operating activities:
  Net income                                               $  5,031,352           $(16,647,964)
  Adjustments to reconcile net
    income to net cash provided
    by operating activities:
      Depreciation & amortization                               345,763                247,171
      Reinsurance receivable on paid
        and unpaid losses and loss
        adjustment expenses                                  21,517,749            (63,876,499)
      Reserve for losses and loss
        adjustment expenses                                 (13,839,754)            85,591,226
      Prepaid reinsurance premiums                            6,592,105              5,645,807
      Unearned premiums                                      (9,283,849)            (6,375,953)
      Premiums in course of collection                        7,821,203              6,437,122
      Commissions receivable                                   (673,415)               655,719
      Advance to insurance companies                             --                 (2,216,675)
      Deferred policy acquisition costs                         163,523               (100,116)
      Accrued investment income                                (132,965)                 5,085
      Reinsurance balances payable                           (4,940,780)            (1,089,990)
      Deposits with reinsurers                                   --                    907,500
      Funds due reinsurers                                       --                    152,761
      Federal income taxes recoverable                          581,391             (5,694,428)
      Deferred federal income taxes                              38,560             (7,587,789)
      Net realized losses (gains) on investments               (314,370)              (256,256)
      Other                                                  (1,837,061)             3,987,820
                                                            -----------            -----------
           Net cash provided by operating activities       $ 11,069,452           $   (215,459)
                                                            -----------            -----------

Investing activities:
  Fixed maturities available for sale at fair value:

    Redemptions and maturities                             $  4,653,409           $  8,082,307
    Sales                                                    40,416,123              9,550,346
    Purchases                                               (57,195,991)           (25,025,018)

  Equity securities:
    Sales                                                       978,664              3,025,869
    Purchases                                                (1,415,835)              (661,726)
  Payable for securities purchased                               52,526                 90,592
  Net sale (purchases) of short-term investments              8,482,697            (10,441,811)
  Purchase of property and equipment                           (126,697)              (415,029)
                                                            -----------            -----------
           Net cash used in investing activities           $ (4,155,104)          $(15,794,470)
                                                            -----------            -----------

Financing activities:
  Proceeds from bank loans                                 $  1,000,000           $ 23,000,000
  Repayment of bank loans                                    (5,500,000)            (4,270,000)
  Notes payable to shareholders                              (1,666,038)             5,280,263
  Distribution to shareholders                                   --                (16,323,003)
                                                            -----------            -----------
            Net cash provided by financing activities        (6,166,038)             7,687,260
                                                            -----------            -----------

Increase (decrease) in cash                                     748,310             (8,322,669)


Cash at beginning of period                                     730,047             13,371,089
                                                            -----------            -----------

Cash at end of period                                      $  1,478,357           $  5,048,420
                                                            ===========            ===========



See accompanying notes to interim consolidated financial statements.





                                      -4-
   7
                  THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

               Notes to Interim Consolidated Financial Statements


(1)      Accounting Policies

         The interim financial statements are unaudited but reflect all
         adjustments which, in the opinion of management, are necessary to
         provide a fair statement of the results of The Navigators Group, Inc.
         and its subsidiaries (the "Company") for the interim periods
         presented.  All such adjustments are of a normal recurring nature.
         The results of operations for any interim period are not necessarily
         indicative of results for the full year.  These financial statements
         should be read in conjunction with the financial statements and notes
         thereto contained in the Company's Form 10-K for the year ended
         December 31, 1994.

(2)      Acquisition of the Somerset Companies

         On June 30, 1994, the stockholders of the Company approved eight
         substantially identical agreements of merger providing for the
         acquisition by the Company of eight affiliated underwriting agencies,
         Somerset Marine, Inc., Somerset of Georgia, Inc., Somerset Insurance
         Services of Texas, Inc., Somerset Insurance Services of California,
         Inc., Somerset Insurance Services of Washington, Inc., Somerset
         Property, Inc., Somerset Re Management, Inc. and Navigators Management
         Corporation, collectively known as the Somerset Companies.

         The Company issued 2,875,000 shares of its common stock for all the
         outstanding common stock of the Somerset Companies.  The mergers were
         accounted for under a method of accounting similar to "pooling of
         interests."

(3)      Reinsurance Ceded

         The Company's ceded earned premiums were $18,803,311 and $29,705,134
         for the three months ended June 30, 1995 and 1994, respectively, and
         were $39,843,239 and $58,733,344 for the six months ended June 30,
         1995 and 1994, respectively.  The Company's ceded losses were
         $17,350,103 and $26,699,643 for the three months ended June 30, 1995
         and 1994, respectively, and were $36,704,896 and $117,861,553 for the
         six months ended June 30, 1995 and 1994, respectively.

(4)      Commitments and Contingencies

         In February 1995, the Insurance Commissioner of the State of
         California, in accordance with voter referendum "Proposition 103,"
         provided the Company with an initial notification of a rollback of
         premium rates.  In addition, the Company is a defendant in various
         legal actions arising from the normal





                                      -5-
   8
         course of its business.  Management does not believe that the outcome
         of these actions will result in a material adverse effect to the
         Company.





                                      -6-
   9
                           THE NAVIGATORS GROUP, INC.

Management's Discussion and Analysis of
Financial Condition and Results of Operations

GENERAL

                 The Company is a holding company with 12 wholly owned
subsidiaries.

                 Two of the Company's subsidiaries, Navigators Insurance
Company and NIC Insurance Company ("NIC"), specialize principally in
underwriting marine, aviation and property (including inland marine) insurance
and certain lines of specialty reinsurance and non-marine insurance. 
Navigators Insurance Company has been active since 1983.  NIC is a wholly owned
subsidiary of Navigators, was licensed in 1989 and began operations during
1990.  Navigators Insurance Company and NIC are collectively referred to herein
as "Navigators."

                 Eight of the Company's subsidiaries, Somerset Marine, Inc.,
Somerset of Georgia, Inc., Somerset Insurance Services of Texas, Inc., Somerset
Insurance Services of California, Inc., Somerset Insurance Services of
Washington, Inc., Somerset Property, Inc., Somerset Re Management, Inc. and
Navigators Management Corporation (collectively, the "Somerset Companies"), are
a group of underwriting management companies which produce, manage and
underwrite insurance and reinsurance for Navigators and nine other unrelated
insurance companies.  The other subsidiaries of the Company are Somerset
Casualty Agency, Inc. and Somerset Marine Aviation Property Managers Inc.,
which are both inactive.

                 The Somerset Companies were acquired by the Company pursuant
to mergers that were approved by the stockholders of the Company at a special
meeting held June 30, 1994.  The Company accounted for the transfer of the
Somerset Companies' assets and liabilities at historical cost under a method of
accounting similar to "pooling of interests" and, accordingly, has reported
results of operations as if the Company and the Somerset Companies had been
combined as of January 1, 1994.

                 The Company's revenue is primarily comprised of premiums,
commissions and investment income.  Navigators derives substantially all of its
business from direct participation in, or by reinsuring certain members of,
insurance pools managed by the Somerset Companies.  The insurance business and
operations of Navigators are managed by one of the Somerset Companies,
Navigators Management Corporation.

                 The Somerset Companies specialize principally in four lines of
business: marine, aviation and property (including inland marine) insurance and
certain lines of specialty reinsurance and non-marine insurance.  They
underwrite this business through four syndicates of insurance companies,
Navigators having the largest participation in each of the four syndicates.
The Somerset





                                      -7-
   10
Companies derive their revenue from commissions, investment income and service
fees from Navigators and other insurers.  Commissions are earned both on a
fixed percentage of premiums and on underwriting profits on business placed
with the participating insurance companies within the four syndicates.
Property and casualty insurance premiums are cyclical in nature and,
accordingly, during a "hard market" demand for property and casualty insurance
exceeds supply, or capacity, and as a result, premiums and commissions
increase.  On the downturn of the property and casualty cycle, supply exceeds
demand, and as a result, premiums and commissions decrease.

                 Navigators and the Somerset Companies earn investment income
on cash balances and invested assets.  The Somerset Companies also earn
investment income on fiduciary funds.  Such fiduciary funds are invested,
subject to applicable insurance regulations, primarily in short-term
instruments.

RESULTS OF OPERATIONS

                 General.  The 1994 results of operations of the Company were
dominated by the Northridge, California earthquake, which occurred on January
17, 1994.  The Company's pre-tax loss in 1994 from the Northridge Earthquake
totalled $39,265,000.

                 As a result of this loss, management has restructured the
Company by withdrawing from the large commercial and industrial property
business which produced most of the earthquake loss, emphasizing its core ocean
marine business, and developing its inland marine business as well as a new
non-marine program book of business.

                 The results of the second quarter of 1995 reflect this
restructuring in that premiums have been reduced while the continuing book of
business has produced profits.

                 However, the results also reflect the continued deterioration
of losses from the Northridge Earthquake.  During the six months ended June 30,
1995, the total gross losses on direct property claims arising from the
Northridge Earthquake increased $16,738,000 from $125,361,000 to $142,099,000.
During the three months ended June 30, 1995, the total gross losses on direct
property claims arising from the Northridge Earthquake increased $10,668,000
from $131,431,000 to $142,099,000.  The net loss to the Company from this
increase was $6,221,000 in the six months ended June 30, 1995 and $3,641,000 in
the three months ended June 30, 1995, which includes $912,000 of additional
recoveries on losses reported in prior periods.  There can be no assurance
given that additional losses will not be reported or adjustments made to
existing reserves.

                 Revenues.  Gross written premium for the first six months of
1995 decreased by 30% to $69,212,000 from $98,822,000 for the first six months
of 1994.





                                      -8-
   11

                 The following table sets forth Navigators' gross  written
premium by line of business and net written premium in the aggregate:


                                                        Six Months Ended June 30,
                                                        -------------------------

                                                   1995                              1994
                                                   ----                              ----
                                                          (Dollars in thousands)
                                                           --------------------
                                                                                          
 Marine                                            $28,568          41%              $33,464           34%

 Aviation                                           24,227          35%               25,925           26%

 Property and Inland
  Marine                                             5,566           8%               26,599           27%

 Specialty Reinsurance
  and Non-Marine
  Insurance                                         10,851          16%               12,834           13%
                                                   -------          --                ------           -- 
          Total Gross Premium Written              $69,212         100%              $98,822          100%
                                                    ======         ====               ======          ====

 Ceded Premium Written                             (33,336)                          (52,837)
                                                    ------                           --------

          Total Net Premium Written                 35,876                            45,985
                                                    ======                           =======



                 Marine Premium.  Gross marine premium written decreased 15%
when comparing the first six months of 1995 to the first six months of 1994.
Management believes this decrease is due to the timing of certain policies and
does not reflect the actual condition of its marine business.  It anticipates
that the total amount of marine business written in 1995 will be similar to the
amount written in 1994.

                 Aviation Premium.  Gross aviation premium written decreased 7%
from the first six months of 1994 to the first six months of 1995.  Following
an evaluation of its aviation business, management has decided to reduce its
participation in airline and aircraft product business, two segments of its
aviation business.  The Company expects aviation premium to be substantially
less for the 1995 year than it was in 1994.

                 Property Premium.  Gross property and inland marine premium
written decreased 79% from the first six months of 1994 to the first six months
of 1995.  In 1994, this business consisted primarily of large commercial and
industrial risks with a relatively small amount of inland marine risks.  In
late 1994, Navigators decided to cease writing large commercial and industrial
property risks, which is essentially a property catastrophe book of business,
and to concentrate on the inland marine risks and, therefore, 1995 gross
written premium is primarily inland marine.

                 Specialty Reinsurance and Non-Marine Insurance Premium.  Gross
specialty reinsurance and non-marine insurance premium





                                      -9-
   12
written decreased 15% from the first six months of 1994 to the first six months
of 1995.  The decrease was due primarily to management's decision to cease
writing proportional reinsurance.  Management is now developing non-marine
program business to augment its reinsurance book.

                 Ceded Premium.  The decrease in ceded premium corresponds with
the decrease in gross writings along with reinstatement premiums incurred
during the first six months of 1994 due primarily to the Northridge Earthquake.

                 Total Premium.  Net earned premium for the first six months of
1995 was $38,652,000 as compared to $46,465,000 for the first six months of
1994.  Net earned premium generally follows the pattern of written premium.

                 Commission income, based on gross premiums earned and net
underwriting profits, remained substantially level during the first six months
of 1995 at approximately $5,474,000 compared to approximately $5,502,000 during
the corresponding period in 1994.

                 Investment income increased 8% to approximately $6,854,000
during the first six months of 1995 from approximately $6,373,000 during the
corresponding period in 1994.  This increase is due primarily to the increased
amount of invested assets.

                 Included in pre-tax net income were $314,000 in realized
capital gains for the first six months of 1995 and $256,000 in realized capital
gains for the same period last year.  On an after tax basis these represent
realized gains of $0.03 and $0.02 per share for the respective periods.

                 Expenses.  The ratio of loss and loss adjustment expenses
incurred to net premiums earned was 71.4% and 133.6% during the first six
months of 1995 and 1994, respectively.  The 1994 loss ratio includes losses
from the Northridge Earthquake which at that time totalled $29,448,000.  The
decrease is due primarily to a return to more normal experience in comparison
to the losses from the Northridge Earthquake, various airline losses and
reinsurance costs in 1994.

                 Commission expense as a percentage of net premiums earned were
15.2% and 17.9% during the first six months of 1995 and 1994, respectively.
This decrease is reflective of increased reinstatement premium payments to
reinsurers in 1994 as a result of the Northridge Earthquake.

                 Other operating expenses increased 1% to approximately
$11,133,000 during the first six months of 1995 from approximately $11,025,000
during the corresponding period in 1994.  Severance charges as a result of a
reduction in staff accounted for $820,000 of the operating expenses for the
first six months of 1995.  These severance charges were offset by a
commensurate decrease in salary expenses and a decrease in guaranty fund
assessments.





                                      -10-
   13
                 Interest expense reflected during the first six months of 1995
is attributable to revolving credit loans and a term loan provided for by a
credit agreement entered into on August 5, 1994.  The term loan's principal was
reduced from $22,500,000 at December 31, 1994 to $20,000,000 at June 30, 1995.
The revolving credit loans were reduced by $2,000,000 from $3,000,000 at
December 31, 1994 to $1,000,000 at June 30, 1995.

                 The effective tax rate was a 17.7% expense and a 42.8% benefit
for the six months ended June 30, 1995 and 1994, respectively.  For 1995, the
effective rate is less than the statutory federal, state and local rates due
primarily to tax-free investment income earned.

                 For the first six months of 1995, the Company had  after tax
income of $5,031,000 compared to an after tax loss of $16,648,000 for the same
period last year, primarily due to a return to normal experience in comparison
to the losses from the Northridge Earthquake.  On a per share basis, this
represents  net income of $0.61 and a net loss of $2.03 for the first six
months of 1995 and 1994, respectively.

LIQUIDITY AND CAPITAL RESOURCES

                 Cash flow from operations was $11,069,000 and
$(215,000) for the first six months of 1995 and 1994, respectively.

                 Investment assets grew at the rate of 6% during the first six
months of 1995 to $214,217,000 at June 30, 1995.  Investment income during the
six months was $6,854,000, an increase of 8%, reflecting increased assets.

                 The Company has entered into a credit agreement dated as of
August 5, 1994.  Pursuant to the credit agreement, the Company may borrow,
subject to certain conditions, up to an aggregate of $5,000,000 in revolving
credit loans.  As of June 30, 1995, the Company had outstanding $1,000,000 in
revolving credit loans.

                 As of June 30, 1995, the Company's consolidated stockholders'
equity was $87,706,000, an increase from $77,523,000 as of December 31, 1994.

                 As of August 4, 1995, the Company has paid approximately
$91,727,000 of claims related to the Northridge Earthquake, of which
approximately $70,412,000 is subject to indemnification by reinsurers.  To date
the Company has experienced no significant difficulties collecting reinsured
losses.





                                      -11-
   14
                   THE NAVIGATORS GROUP, INC. & SUBSIDIARIES
                          Part II - Other Information


Item 1.  Legal Proceedings:

         Neither the Company nor any of its subsidiaries is a party to, nor is
         the property thereof the subject of, any pending legal proceedings
         which depart from the ordinary routine litigation incident to the kinds
         of business conducted by the Company and its subsidiaries or, if such
         proceedings constitute other than routine litigation, in which there is
         a reasonable possibility of an adverse decision which could have any
         material adverse effect upon the financial condition of the Company.

         In February 1995, the Insurance Commissioner of the State of
         California, in accordance with voter referendum "Proposition 103,"
         provided the Company with an initial notification of a rollback of
         premium rates.  Management does not believe that the outcome of this
         action will result in a material adverse effect to the Company.

Item 2.  Changes in Securities:

         None.

Item 3.  Defaults Upon Senior Securities:

         None.

Item 4.  Submissions of Matters to a Vote of Securities Holders:

         On June 28, 1995, the stockholders voted for the following matters at
         the annual stockholder meeting.

         (a)      The election of eight (8) directors to serve until the 1995
                  Annual Meeting of Stockholders or until their respective
                  successors have been duly elected and qualified. The results
                  of the voting were as follows (there were no broker
                  non-votes):





         Name                                 For                   Withheld
         ----                                 ---                   --------
                                                              
         Terence N. Deeks                  6,269,175                 23,905
         Robert M. DeMichele               6,269,175                 23,905
         Leandro S. Galban, Jr.            6,269,175                 23,905
         John F. Knight                    6,269,175                 23,905
         Robert Lepowsky                   6,269,175                 23,905
         Marc M. Tract                     6,106,875                186,205
         Marion A. Woodbury                6,269,175                 23,905
         Robert F. Wright                  6,269,175                 23,905


         (b)      The ratification of the appointment of KPMG Peat Marwick LLP
                  as the independent auditors of the Company.  The stockholders
                  cast 6,284,480 votes for





                                      -12-
   15
                  and 350 votes against ratification.  There were 8,250
                  abstentions and no broker non-votes.

Item 5.  Other Information:

         None.

Item 6.  Exhibits and Reports on Form 8-K:

         (a)      Exhibits:

         Exhibit No.      Description of Exhibit

           27.1           Financial Data Schedule

         (b)      Reports on Form 8-K:
                  There were no reports on Form 8-K filed for the six
                  months ended June 30, 1995.





                                      -13-
   16
                                   SIGNATURES

                 Pursuant to the requirements 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.

                                              The Navigators Group, Inc.
                                              ----------------------------------
                                                         (Registrant)


August 11, 1995                               /s/ W. ALLEN BARNETT
---------------                               ----------------------------------
   (Date)                                     W. Allen Barnett, Senior Vice
                                              President, Chief Financial Officer





                                      -14-
   17
                               INDEX TO EXHIBITS



                                                            Sequentially
                                                            Numbered
Exhibit No.               Description of Exhibit            Page        
-----------               ----------------------            ------------
                                                      
   27.1                   Financial Data Schedule






                                      -15-