NCO GROUP INC
S-1, 1997-06-11
CONSUMER CREDIT REPORTING, COLLECTION AGENCIES
Previous: MAS ACQUISITION I CORP, 10KSB/A, 1997-06-11
Next: PANAVISION INC, 8-K, 1997-06-11



<PAGE>
     As filed with the Securities and Exchange Commission on June 11, 1997
                                                       Registration No. 333-
================================================================================
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                   FORM S-1
                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933
                                NCO GROUP, INC.
            (Exact name of Registrant as specified in its charter)
<TABLE>
<S>                                 <C>                              <C>
        Pennsylvania                          7322                         23-2858652
(State or other jurisdiction of    (Primary standard industrial        (I.R.S. employer
incorporation or organization)      classification code number)      identification number)
</TABLE>
                               1740 Walton Road
                      Blue Bell, Pennsylvania 19422-0987
                           Telephone (610) 832-1440
(Address, including zip code, and telephone number, including area code, of
                   registrant's principal executive offices)

           Michael J. Barrist, President and Chief Executive Officer
                                NCO Group, Inc.
                               1740 Walton Road
                      Blue Bell, Pennsylvania 19422-0987
                           Telephone (800) 220-2274
(Name, address, including zip code, and telephone number, including area code,
                             of agent for service)

                                  Copies to:
     Francis E. Dehel, Esquire                Henry D. Kahn, Esquire
  Blank Rome Comisky & McCauley            Lawrence R. Seidman, Esquire
   1200 Four Penn Center Plaza                 Piper & Marbury L.L.P.
Philadelphia, Pennsylvania 19103            36 South Charles Street
                                            Baltimore, Maryland 21201

     Approximate date of commencement of proposed sale to the public: As soon
as practicable after the effective date of this Registration Statement.
     If any of the securities being registered on this Form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities Act
of 1933, check the following box. / /
     If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following
box and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. / /
     If this form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. / /
   If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. / /

                        CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
===================================================================================================================
                                                             Proposed             Proposed
                                                              maximum             maximum             Amount of
        Title of securities              Amount to be      offering price        aggregate          registration
         to be registered                registered(1)     per share (2)      offering price(2)         fee
- -------------------------------------------------------------------------------------------------------------------
<S>                                      <C>               <C>                <C>                   <C>
Common Stock, no par value      ......    2,594,400           $32.375           $83,993,700          $25,453
===================================================================================================================
</TABLE>
(1) Includes 338,400 shares which the Underwriters have a right to purchase to
    cover over-allotments, if any.
(2) Estimated solely for the purpose of calculating the registration fee.
    Calculated in accordance with Rule 457(c) based upon the average of the
    high and low prices for the Common Stock on June 9, 1997, as reported on
    the Nasdaq National Market System.

     The Registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until the Registrant
shall file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.
===============================================================================
<PAGE>


Information contained herein is subject to completion or amendment. A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission. These securities may not be sold nor may
offers to buy be accepted prior to the time the registration statement becomes
effective. This prospectus shall not constitute an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of these securities
in any State in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.

                    SUBJECT TO COMPLETION, DATED JUNE , 1997

                                2,256,000 Shares

                                 NCO GROUP, INC.
 
                                  Common Stock

     Of the 2,256,000 shares of Common Stock offered hereby (the "Offering"),
1,200,000 shares are being sold by NCO Group, Inc. ("NCO" or the "Company") and
1,056,000 shares are being sold by certain shareholders of the Company (the
"Selling Shareholders"). The Company will not receive any of the proceeds from
the sale of the shares by the Selling Shareholders. See "Principal and Selling
Shareholders."

     The Common Stock of the Company is traded on the Nasdaq National Market
under the symbol "NCOG." On June 9, 1997, the last sale price of the Common
Stock as reported on the Nasdaq National Market was $32.00 per share. See
"Price Range of Common Stock."

     See "Risk Factors" commencing on page 8 of this Prospectus for a discussion
of certain factors that should be considered by prospective purchasers of the
Common Stock offered hereby.

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

    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
       AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS
         THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
      COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.
            ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


<TABLE>
<CAPTION>
=========================================================================================
                    Price to     Underwriting     Proceeds to        Proceeds to
                    Public       Discount (1)     Company (2)     Selling Shareholders
- -----------------------------------------------------------------------------------------
<S>                 <C>          <C>              <C>             <C>
Per Share  ......    $              $                $                   $
- -----------------------------------------------------------------------------------------
Total (3)  ......   $              $               $                   $
=========================================================================================
</TABLE>

(1) See "Underwriting" for information concerning indemnification of the
    Underwriters and other matters.

(2) Before deducting offering expenses payable by the Company, estimated at
    $900,000.

(3) Certain Selling Shareholders have granted to the Underwriters a 30-day
    option to purchase up to an additional 338,400 shares of Common Stock at
    the Price to Public shown above solely to cover over-allotments, if any.
    If the Underwriters exercise this option in full, the total Price to
    Public, Underwriting Discount and Proceeds to Selling Shareholders will be
    $    , $    , and $    , respectively. See "Principal and Selling
    Shareholders" and "Underwriting."

     The shares of Common Stock are offered by the several Underwriters named
herein when, as and if delivered to and accepted by the Underwriters and
subject to their right to reject any order in whole or in part. It is expected
that delivery of the certificates representing the shares will be made against
payment therefor at the office of Montgomery Securities on or about       ,
1997.
                               ----------------


MONTGOMERY SECURITIES
                          JANNEY MONTGOMERY SCOTT INC.

                                             THE ROBINSON-HUMPHREY COMPANY, INC.

                                       , 1997
<PAGE>

[Three pictures depicting: (i) the Company's call center in Blue Bell,
Pennsylvania, (ii) the Company's call center in Buffalo, New York and (iii) the
Company's computer center in Blue Bell, Pennsylvania. The Company's logo appears
in the upper left-hand corner of the page.]























     Certain persons participating in this Offering may engage in transactions
that stabilize, maintain or otherwise affect the price of the Common Stock.
Such transactions may include stabilizing, the purchase of Common Stock to
cover syndicate short positions and the imposition of penalty bids. For a
description of these activities, see "Underwriting."


                                       2
<PAGE>

                              PROSPECTUS SUMMARY

     The following summary is qualified in its entirety by the more detailed
information and financial statements, including the notes thereto, contained
elsewhere in this Prospectus. Unless the context otherwise requires, all
references in this Prospectus to the "Company" or "NCO" mean NCO Group, Inc., a
Pennsylvania corporation and its subsidiaries and predecessors. Unless
otherwise indicated, all information in this Prospectus: (i) assumes no
exercise of the Underwriters' over-allotment option; and (ii) gives effect to
the Company's acquisitions of Goodyear & Associates, Inc. ("Goodyear"),
Tele-Research Center, Inc. ("TRC") and CMS A/R Services ("CMS A/R") in January
1997 and the Collection Division of CRW Financial, Inc. ("CRWCD") in February
1997 (collectively, the "1997 Acquisitions").


                                  The Company


     NCO is a leading provider of accounts receivable management and related
services utilizing an extensive teleservices infrastructure. The Company
develops and implements customized accounts receivable management solutions for
clients. The Company provides these services on a national basis from 18 call
centers located in 15 states. The Company employs advanced workstations and
sophisticated call management systems comprised of predictive dialers,
automated call distribution systems, digital switching and customized computer
software. Through efficient utilization of technology and intensive management
of human resources, the Company has achieved rapid growth in recent years.
Since April 1994, the Company has completed eight acquisitions, including four
in the first quarter of 1997, which have enabled it to increase its penetration
of existing markets, establish a presence in certain new markets and realize
significant operating efficiencies. In addition, the Company has leveraged its
infrastructure by offering additional services including telemarketing,
customer service call centers and other outsourced administrative services. The
Company believes that it is currently among the 10 largest accounts receivable
management companies in the United States.


     The Company provides its services principally to clients in the financial
services, government, education, healthcare, retail and commercial,
telecommunications and utilities sectors. The Company has over 7,000 clients,
including Bell Atlantic Corporation, Pennsylvania Higher Education Assistance
Agency, First Union Corporation, Medical Center of Delaware, PECO Energy
Company, Federal Express Corporation and MCI Communications Corporation. No
client accounted for more than 10% of the Company's revenue (no more than 5% on
a pro forma basis) in 1996. For its accounts receivable management services,
the Company generates substantially all of its revenue on a contingency fee
basis. The Company seeks to be a low cost provider, and as such its fees
typically range from 15% to 35% of the amount recovered on behalf of the
Company's clients, with an average of 23.7% in 1996 on a pro forma basis.
According to the 1995 Top Collection Markets Survey published by the American
Collectors Association, Inc. ("ACA"), an industry trade group, the average fees
realized by the accounts receivable management companies surveyed were in the
range of 30% to 43% depending upon the industries served. For many of its other
outsourced teleservices, the Company is paid on a fixed fee basis. While NCO's
contracts are relatively short-term, the Company seeks to develop long-term 
relationships with its clients and works closely with them to provide quality,
customized solutions.


     Increasingly, companies are outsourcing many non-core functions to focus
on revenue generating activities, reduce costs and improve productivity. In
particular, many corporations are recognizing the advantages of outsourcing
accounts receivable management and other teleservices as a result of numerous
factors including: (i) the increasing complexity of such functions; (ii)
changing regulations and increased competition in certain industries; and (iii)
the development of sophisticated call management systems requiring substantial
capital investment, technical capabilities and human resource commitments.
Consequently, receivables referred to third parties for management and recovery
in the United States have grown substantially from approximately $43.7 billion
in 1990 to approximately $84.3 billion in 1995, according to estimates
published by the ACA. While significant economies of scale exist for large
accounts receivable management companies, the industry remains highly
fragmented. Based on information


                                       3
<PAGE>

obtained from the ACA, there are approximately 6,300 accounts receivable
management companies in operation, the majority of which are small, local
businesses. Given the financial and competitive constraints facing these small
companies and the limited number of liquidity options for the owners of such
businesses, the Company believes that the industry will experience
consolidation in the future. See "Business -- Industry Background."

     The Company strives to be a cost-effective, client service driven provider
of accounts receivable management and other related teleservices to companies
with substantial outsourcing needs. The Company's business strategy encompasses
a number of key elements which management believes are necessary to ensure
quality service and to achieve consistently strong financial performance.
First, the Company focuses on the efficient utilization of its technology and
infrastructure to constantly improve productivity. The Company's teleservices
infrastructure enables it to perform large scale accounts receivable management
programs cost effectively and to rapidly and efficiently integrate the
Company's acquisitions. A second critical component is NCO's commitment to
client service. Management believes that the Company's emphasis on designing
and implementing customized accounts receivable management programs for its
clients provides it with a significant competitive advantage. Third, the
Company seeks to be a low cost provider of accounts receivable management
services by centralizing all administrative functions and minimizing overhead
at all branch locations. Lastly, the Company is targeting larger clients which
offer significant cross-selling opportunities and have greater teleservices
outsourcing requirements. See "Business -- Business Strategy."

     The Company seeks to continue its rapid expansion through both internal
and external growth. The Company has experienced and expects to continue to
experience strong internal growth by continually striving to increase its
market share, expand its industry-specific market expertise and develop and
offer new value-added teleservices. In addition, Company intends to continue to
take advantage of the fragmented nature of the accounts receivable management
industry by making strategic acquisitions. Through selected acquisitions, the
Company will seek to serve new geographic markets, expand its presence in its
existing markets and add complementary services. Since the Company's initial
public offering in November 1996 ("IPO"), the Company has completed four
acquisitions. Certain information related to such acquisitions is summarized in
the following table.



<TABLE>
<CAPTION>
                                         Fiscal 1996
Acquired      Year       Acquisition     Revenues
Company      Founded        Date         (millions)      Headquarters              Primary Services
- ----------   ---------   -------------   ------------   ------------------   -------------------------------
<S>          <C>         <C>             <C>            <C>                  <C>
CRWCD         1957       Feb. 1997         $ 25.9       Philadelphia, PA     Accounts Receivable Management
CMS A/R       1972       Jan. 1997            6.8       Jackson, MI          Accounts Receivable Management
Goodyear      1974       Jan. 1997            5.5       Charlotte, NC        Accounts Receivable Management
TRC           1992       Jan. 1997            1.9       Philadelphia, PA     Market Research/Teleservices
</TABLE>

     The Company regularly reviews various strategic acquisition opportunities
and periodically engages in discussions regarding such possible acquisitions.
Currently, the Company is not a party to any agreements, understandings,
arrangements or negotiations regarding any material acquisitions; however as
the result of the Company's process of regularly reviewing acquisition
prospects, negotiations may occur from time to time if appropriate
opportunities arise. See "Acquisition History" and the Pro Forma Consolidated
Financial Statements.

     The Company's principal executive offices are located at 1740 Walton Road,
Blue Bell, Pennsylvania 19422, and its telephone number is (800) 220-2274.
Effective July 7, 1997, the Company's principal executive offices will be
relocated to 515 Pennsylvania Avenue, Fort Washington, Pennsylvania 19034.


                                       4
<PAGE>

                                 The Offering


<TABLE>
<S>                                                         <C>
Common Stock offered by:
 The Company   ..........................................   1,200,000 shares
 The Selling Shareholders  ..............................   1,056,000 shares
Common Stock to be outstanding after the Offering  ......   8,535,868 shares (1)
Use of proceeds   .......................................   For repayment of bank debt incurred to
                                                            finance the 1997 Acquisitions and for
                                                            working capital and other general corpo-
                                                            rate purposes, including possible acquisi-
                                                            tions.
Nasdaq National Market symbol ...........................   NCOG
</TABLE>

- ------------
(1) Includes an aggregate of 200,320 shares of Common Stock which are being
    sold by certain Selling Shareholders upon the exercise of outstanding
    warrants and stock options and 76,923 shares of Common Stock which are
    being sold by a certain Selling Shareholder upon the conversion of a $1.0
    million Convertible Note.

   Excludes: (i) an aggregate of 749,680 shares of Common Stock reserved for
   issuance under the Company's 1995 Stock Option Plan, 1996 Stock Option Plan
   and 1996 Non-Employee Director Stock Option Plan; (ii) 90,591 shares of
   Common Stock reserved for issuance upon the exercise of warrants granted by
   the Company to Mellon Bank, N.A.; (iii) 42,503 shares of Common Stock
   reserved for issuance upon the conversion of the Company's $900,000
   Convertible Note issued as partial consideration for the Goodyear
   acquisition; and (iv) 250,000 shares of Common Stock reserved for issuance
   upon the exercise of warrants issued as partial consideration for the CRWCD
   acquisition. See "Acquisition History," "Management -- Stock Option Plans"
   and "Description of Capital Stock -- Warrants and Convertible Notes."


                                       5
<PAGE>

                     SUMMARY FINANCIAL AND OPERATING DATA
                 (Dollars in thousands, except per share data)




<TABLE>
<CAPTION>
                                                 Years Ended December 31,
                                  ------------------------------------------------------
                                    1992        1993        1994            1995
                                  ----------  ----------  ----------  ------------------
<S>                               <C>         <C>         <C>         <C>
Statement of Income Data:
Revenue ........................  $  5,822    $  7,445    $  8,578     $     12,733
 Operating costs and
  expenses:
 Payroll and related
  expenses .....................    3,058       4,123       4,558             6,797
 Selling, general and
  administrative expenses ......    2,013       2,391       2,674             4,042
 Depreciation and
  amortization expenses   ......       95         141         215               348
                                  --------    --------    --------     -------------
Income from operations    ......      656         790       1,131             1,546
Other income (expense) .........       15          11         (45)             (180)
                                  --------    --------    --------     -------------
Income before provision for
 income taxes ..................      671         801       1,086             1,366
Pro forma provision for
 income taxes (5)   ............      268         320         434               546
                                  --------    --------    --------     -------------
Pro forma net income (5)  ......  $   403    $    481    $    652      $        820
                                  ========    ========    ========     =============
Pro forma net income per
 share (5) .....................                                       $       0.17(6)
                                                                       =============
Pro forma weighted average
 shares outstanding ............                                          4,728,906(6)
                                                                       =============
Selected Operating Data:
Total value of accounts
 referred  .....................  $150,707    $199,108    $281,387     $    431,927
Average fee   ..................     16.9%       20.2%       22.5%             22.4%
</TABLE>


                          [RESTUBBED FROM TABLE ABOVE]

<TABLE>
<CAPTION>
                                          Years Ended December 31,                  Three Months Ended March 31,
                                  --------------------------------------   ---------------------------------------------
                                                 1996                                                  1997
                                  --------------------------------------                     ---------------------------
                                                            Pro                                                 Pro
                                       Actual           Forma(1)(2)            1996            Actual       Forma(3)(4)
                                  ------------------  ------------------  ------------------  -------------  ------------
<S>                               <C>                 <C>                 <C>                 <C>            <C>
Statement of Income Data:
Revenue ........................   $     30,760        $     79,944        $      6,044        $  18,077      $  20,918
 Operating costs and
  expenses:
 Payroll and related
  expenses .....................         14,651              40,209               2,998            9,046         10,324
 Selling, general and
  administrative expenses ......         10,032              28,789               1,931            5,932          7,037
 Depreciation and
  amortization expenses   ......          1,254               3,043                 200              716            846
                                   -------------       -------------       -------------       ---------      ---------
Income from operations    ......          4,823               7,903                 915            2,383          2,711
Other income (expense) .........           (576)                  2                (155)             (82)            34
                                   -------------       -------------       -------------       ---------      ---------
Income before provision for
 income taxes ..................          4,247               7,905                 760            2,301          2,745
Pro forma provision for
 income taxes (5)   ............          1,706               3,374                 304              994          1,115
                                   -------------       -------------       -------------       ---------      ---------
Pro forma net income (5)  ......   $      2,541        $      4,531        $        457        $   1,307      $   1,630
                                   =============       =============       =============       =========      =========
Pro forma net income per
 share (5) .....................   $       0.50(6)     $       0.64(6)     $       0.10(6)     $    0.18      $    0.21
                                   =============       =============       =============       =========      =========
Pro forma weighted average
 shares outstanding ............      5,086,736(6)        7,045,350(6)        4,733,549(6)     7,371,157      7,886,151
                                   =============       =============       =============       =========      =========
Selected Operating Data:
Total value of accounts
 referred  .....................   $  1,173,342        $  4,024,658                            $ 581,258      $ 974,266
Average fee   ..................           25.2%               23.7%                                25.2%          23.3%
</TABLE>

<PAGE>

                                                      March 31, 1997
                                                  -----------------------
                                                                As
                                                  Actual     Adjusted(7)
                                                  --------   ------------
Balance Sheet Data:
 Cash and cash equivalents   ..................     $5,793    $  33,042
 Working capital ..............................      7,996       35,245
 Total assets .................................     61,436       88,685
 Long-term debt, net of current portion  ......     10,733        1,383
 Shareholders' equity  ........................     41,044       77,644

- ------------
(1) Assumes that the acquisition of Management Adjustment Bureau, Inc. and the
    1997 Acquisitions occurred on January 1, 1996.


(2) Gives effect to: (i) the reduction of certain redundant operating costs and
    expenses that were immediately identifiable at the time of the
    acquisitions; (ii) the increase in amortization expense as if the
    acquisitions had occurred on January 1, 1996 and the elimination of
    depreciation and amortization expense related to assets revalued or not
    acquired by NCO as part of the acquisitions; (iii) the elimination of
    interest expense associated with acquisition-related debt repaid with
    proceeds of the Company's IPO and the proceeds of the Offering; (iv) the
    issuance of 1,604,620 shares of Common Stock at the IPO price of $13.00
    per share which, net of the underwriting discount and offering expenses
    payable by the Company, was sufficient to repay acquisition related debt
    of $15.0 million and to fund the distribution of undistributed S
    Corporation earnings of $3.2 million through September 3, 1996, the
    termination date of the Company's S Corporation status, to existing
    shareholders of the Company; (v) the issuance of 345,178 shares of Common
    Stock and warrants exercisable for 250,000 shares of Common Stock in
    connection with the acquisition of CRWCD; and (vi)


                                       6
<PAGE>

    the issuance of 305,886 shares of Common Stock at an assumed public offering
    price of $32.00 per share which, net of the estimated underwriting discount
    and offering expenses payable by the Company, would be sufficient to repay
    acquisition related debt of $8.4 million. See Pro Forma Consolidated
    Financial Statements.

(3) Assumes that the 1997 Acquisitions occurred on January 1, 1997.

(4) Gives effect to: (i) the reduction of certain redundant operating costs and
    expenses that were immediately identifiable at the time of the
    acquisitions; (ii) the increase in amortization expense as if the
    acquisitions had occurred on January 1, 1997 and the elimination of
    depreciation and amortization expense related to assets revalued or not
    acquired by NCO as part of the acquisitions; (iii) the elimination of
    interest expense associated with acquisition related debt to be repaid
    with proceeds of the Offering; (iv) the issuance of 345,178 shares of
    Common Stock and warrants exercisable for 250,000 shares of Common Stock
    in connection with the acquisition of CRWCD; and (v) the issuance of
    305,886 shares of Common Stock at an assumed public offering price of
    $32.00 per share which, net of the estimated underwriting discount and
    offering expenses payable by the Company, would be sufficient to repay
    acquisition related debt of $8.4 million. See Pro Forma Consolidated
    Financial Statements.

(5) Prior to September 3, 1996 the Company operated as an S Corporation for
    income tax purposes and accordingly was not subject to federal or state
    income taxes prior to such date. Accordingly, the historical financial
    statements do not include a provision for federal and state income taxes
    for such periods. Pro forma net income and pro forma net income per share
    have been computed as if the Company had been fully subject to federal and
    state income taxes for all periods presented. See Note 8 of Notes to
    Consolidated Financial Statements.

(6) Assumes that the Company issued 249,758 shares of Common Stock at $13.00
    per share to fund the distribution of undistributed S Corporation earnings
    of $3.2 million through September 3, 1996, the termination date of the
    Company's S Corporation status, to existing shareholders of the Company.

(7) Gives effect to: (i) the sale of the 1,200,000 shares of Common Stock
    offered by the Company hereby (at an assumed public offering price of
    $32.00 per share) and the application of the net proceeds therefrom as set
    forth in "Use of Proceeds" and (ii) the exercise of warrants and stock
    options to purchase an aggregate of 200,320 shares of Common Stock which
    are being sold by certain Selling Shareholders in the Offering and the
    receipt by the Company of the aggregate exercise price of $211,000.


                                       7
<PAGE>

                                 RISK FACTORS

     Certain statements included in this Prospectus, including, without
limitation, statements regarding the anticipated growth in the amount of
accounts receivable placed for third-party management, the continuation of
trends favoring outsourcing of other administrative functions, the Company's
objective to grow through strategic acquisitions, the Company's ability to
realize operating efficiencies upon the completion of the recent acquisitions
and other acquisitions that may occur in the future, the Company's ability to
expand its service offerings, the anticipated changes in revenues from acquired
companies and trends in the Company's future operating performance, and
statements as to the Company's or management's beliefs, expectations or
opinions, are forward-looking statements. The factors discussed below and
elsewhere in this Prospectus could cause actual results and developments to be
materially different from those expressed in or implied by such statements.
Accordingly, in addition to the other information contained in "Acquisition
History -- Financial Impact of Acquisitions," "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and elsewhere in this
Prospectus, the following factors should be considered carefully in evaluating
an investment in the shares of Common Stock offered by this Prospectus.


Risks Associated with Recent Acquisitions


     The 1997 Acquisitions were consummated in the first quarter of 1997. The
businesses acquired had combined revenues of $40.1 million in 1996 compared to
the Company's revenue of $30.8 million in 1996 ($39.9 million on a pro forma
basis assuming that the acquisition of Management Adjustment Bureau, Inc.
("MAB") had occurred on January 1, 1996). The Company is currently in the
process of integrating the 1997 Acquisitions as well as completing the
integration of MAB. Such integration will likely place significant demands on
the Company's management and infrastructure. There can be no assurance that
businesses acquired in the 1997 Acquisitions or the MAB acquisition will be
successfully integrated with that of the Company, that the Company will be able
to realize operating efficiencies or eliminate redundant costs or that their
businesses will be operated profitably. Further, there can be no assurance that
clients of the acquired businesses will continue to do business with the Company
or that the Company will be able to retain key employees. Due to the
consolidation or closing of certain CRWCD branch offices, and the loss of
certain contracts during 1996, revenue for CRWCD for 1997 is anticipated to be
10% to 15% lower than CRWCD's revenue for 1996. Approximately $8.4 million of
the proceeds of this Offering will be used to repay indebtedness incurred to
finance the 1997 Acquisitions. See "Use of Proceeds."


Risks Associated with Rapid Growth


     The Company has experienced rapid growth over the past several years which
has placed significant demands on its administrative, operational and financial
resources. The Company seeks to continue such rapid growth which could place
additional demands on its resources. Future internal growth will depend on a
number of factors, including the effective and timely initiation and
development of client relationships, the Company's ability to maintain the
quality of services it provides to its clients and the recruitment, motivation
and retention of qualified personnel. Sustaining growth will also require the
implementation of enhancements to its operational and financial systems and
will require additional management, operational and financial resources. There
can be no assurance that the Company will be able to manage its expanding
operations effectively or that it will be able to maintain or accelerate its
growth, and any failure to do so could have a materially adverse effect on the
Company's business, results of operations and financial condition. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and "Business."


Risks Associated with Future Acquisitions


     A primary element of the Company's growth strategy is to continue to
pursue strategic acquisitions that expand and complement the Company's
business. The Company regularly reviews various strategic acquisition
opportunities and periodically engages in discussions regarding such possible
acquisitions. Currently, the Company is not a party to any agreements,
understandings, arrangements or negotiations regarding any material
acquisitions; however, as the result of the Company's process of regularly
reviewing acquisition prospects, negotiations may occur from time to time if
appropriate opportunities arise. There can be no assurance that the


                                       8
<PAGE>

Company will be able to identify additional acquisition candidates on terms
favorable to the Company or in a timely manner, enter into acceptable agreements
or close any such transactions. There can also be no assurance that the Company
will be able to continue its acquisition strategy, and any failure to do so
could have a materially adverse effect on the Company's business, financial
condition, results of operations and ability to sustain growth. In addition, the
Company believes that it will compete for attractive acquisition candidates with
other larger companies, consolidators or investors in the accounts receivable
management industry. Increased competition for such acquisition candidates could
have the effect of increasing the cost to the Company of pursuing this growth
strategy or could reduce the number of attractive candidates to be acquired.
Future acquisitions could divert management's attention from the daily
operations of the Company and otherwise require additional management,
operational and financial resources. Moreover, there is no assurance that the
Company will successfully integrate businesses acquired in the future into its
business or operate such acquired businesses profitably. Acquisitions also may
involve a number of additional risks including: adverse short-term effects on
the Company's operating results; dependence on retaining key personnel;
amortization of acquired intangible assets; and risks associated with
unanticipated problems, liabilities or contingencies. See "Business -- Growth
Strategy."

     The Company may require additional debt or equity financing to fund any
future acquisitions, which may not be available on terms favorable to the
Company, if at all. To the extent the Company uses its capital stock for all or
a portion of the consideration to be paid for future acquisitions, dilution may
be experienced by existing shareholders, including the purchasers of Common
Stock in this Offering. In the event that the Company's capital stock does not
maintain sufficient value or potential acquisition candidates are unwilling to
accept the Company's capital stock as consideration for the sale of their
businesses, the Company may be required to utilize more of its cash resources,
if available, in order to continue its acquisition program. If the Company does
not have sufficient cash resources or is unable to use its capital stock as
consideration for acquisitions, its growth through acquisitions could be
limited. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations -- Liquidity and Capital Resources."


Fluctuations in Quarterly Operating Results


     The Company has experienced and expects to continue to experience
quarterly variations in revenue and net income as a result of many factors,
including the timing of clients' accounts receivable management programs, the
commencement of new contracts, the termination of existing contracts, costs to
support growth by acquisition or otherwise, the effect of the change of
business mix on margins and the timing of additional selling, general and
administrative expenses to support new business. In connection with certain
customer contracts, the Company could incur costs in periods prior to
recognizing revenue under those contracts which may adversely affect the
Company's operating results in a particular quarter. The Company's planned
operating expenditures are based on revenue forecasts, and if revenues are
below expectations in any given quarter, operating results would likely be
materially adversely affected. While the effects of seasonality on the
Company's business historically have been obscured by its rapid growth, the
Company's business tends to be slower in the third and fourth quarters of the
year due to the summer and holiday seasons. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations."

     The Company's quarterly operating results could also be affected by the
costs and timing of completion and integration of acquisitions. In the fourth
quarter of 1996, income from operations and net income as a percentage of
revenue were lower than in prior quarters of 1996 largely as a result of the
higher payroll and related expenses of MAB as compared to the Company's core
business. Similarly, in the first quarter of 1997, the Company's operating and
net margins were adversely affected by the higher cost structures of MAB and
the 1997 Acquisitions as compared to the Company's core business.


Dependence on Key Personnel


     The Company is highly dependent upon the continued services and experience
of its senior management team, including Michael J. Barrist, President and
Chief Executive Officer. The loss of the services of Mr. Barrist or other
members of its senior management could have a materially adverse effect on the
Company. The Company has five-year employment contracts with Mr. Barrist and
certain other key executives. In addition, the Company has a $4.0 million key
person life insurance policy on Mr. Barrist. See "Management."


                                       9
<PAGE>

Dependence on Certain Sectors; Contract Risks


     Most of the Company's revenues are derived from clients in the financial
services, government, education, healthcare, retail and commercial,
telecommunications and utilities sectors. A significant downturn in any of
these sectors or any trends to reduce or eliminate the use of third-party
accounts receivable management services could have a materially adverse impact
on the Company's business, results of operations and financial condition. The
Company enters into contracts with most of its clients which define, among
other things, fee arrangements, scope of services and termination provisions.
Clients may usually terminate such contracts on 30 or 60 days notice.
Accordingly, there can be no assurance that existing clients will continue to
use the Company's services at historical levels, if at all. Under the terms of
these contracts, clients are not required to place accounts with the Company
but do so on a discretionary basis. In addition, substantially all of the
Company's contracts are on a contingent fee basis in which the Company
recognizes revenues only as accounts are recovered. See "Business."


Competition


     The accounts receivable management industry is highly competitive. The
Company competes with approximately 6,300 providers, including large national
corporations such as First Data Corporation, Equifax Inc., Outsourcing
Solutions Inc., The Union Corporation and many regional and local firms. Some
of the Company's competitors have substantially greater resources, offer more
diversified services and operate in broader geographic areas than the Company.
In addition, the accounts receivable management services offered by the
Company, in many instances, are performed in-house. Moreover, many larger
clients retain multiple accounts receivable management providers which exposes
the Company to continuous competition in order to remain a preferred vendor.
There can be no assurance that outsourcing of the accounts receivable
management function will continue or that the Company's clients which currently
outsource such services will not bring them in-house. The Company also competes
with other firms, such as SITEL Corporation, APAC Teleservices, Inc. and
TeleTech Holdings, Inc., in providing teleservices. As a result of these
factors, there can be no assurance that the Company will be able to compete
successfully with its existing or future competitors. See "Business --
Competition."


Risk of Business Interruption; Reliance on Computer and Telecommunications
   Infrastructure


     The Company's success is dependent in large part on its continued
investment in sophisticated telecommunications and computer systems, including
predictive dialers, automated call distribution systems and digital switching.
The Company has invested significantly in technology in an effort to remain
competitive and anticipates that it will be necessary to continue to do so in
the future. Moreover, computer and telecommunication technologies are evolving
rapidly and are characterized by short product life cycles, which require the
Company to anticipate technological developments. There can be no assurance
that the Company will be successful in anticipating, managing or adopting such
technological changes on a timely basis or that the Company will have the
capital resources available to invest in new technologies. In addition, the
Company's business is highly dependent on its computer and telecommunications
equipment and software systems, the temporary or permanent loss of which,
through casualty or operating malfunction, could have a materially adverse
effect on the Company's business. The Company's business is materially
dependent on service provided by various local and long distance telephone
companies. A significant increase in the cost of telephone services that is not
recoverable through an increase in the price of the Company's services, or any
significant interruption in telephone services, could have a materially adverse
impact on the Company. See "Business -- Operations."


Dependence on Labor Force


     The accounts receivable management industry is very labor intensive and
experiences high personnel turnover. Many of the Company's employees receive
modest hourly wages, and a portion of these employees are employed on a
part-time basis. A higher turnover rate among the Company's employees would
increase the Company's recruiting and training costs and could adversely impact
the quality of services the Company provides to its clients. If the Company
were unable to recruit and retain a sufficient number of employees, it would be
forced to limit its growth or possibly curtail its operations. Growth in the
Company's business will require it


                                       10
<PAGE>

to recruit and train qualified personnel at an accelerated rate from time to
time. There can be no assurance that the Company will be able to continue to
hire, train and retain a sufficient number of qualified employees.
Additionally, an increase in hourly wages, costs of employee benefits or
employment taxes also could materially adversely affect the Company. See
"Business -- Personnel and Training."


Government Regulation


     The accounts receivable management and telemarketing industries are
regulated under various federal and state statutes. In particular, the Company
is subject to the federal Fair Debt Collection Practices Act which establishes
specific guidelines and procedures which debt collectors must follow in
communicating with consumer debtors, including the time, place and manner of
such communications. The Company is also subject to the Fair Credit Reporting
Act which regulates the consumer credit reporting industry and which may impose
liability on the Company to the extent that the adverse credit information
reported on a consumer to a credit bureau is false or inaccurate. The accounts
receivable management business is also subject to state regulation, and some
states require that the Company be licensed as a debt collection company. With
respect to the other teleservices offered by the Company, including
telemarketing, the federal Telemarketing and Consumer Fraud and Abuse
Prevention Act of 1994 broadly authorizes the Federal Trade Commission (the
"FTC") to issue regulations prohibiting misrepresentations in telemarketing
sales. The FTC's telemarketing sales rules prohibit misrepresentations of the
cost, terms, restrictions, performance or duration of products or services
offered by telephone solicitation and specifically address other perceived
telemarketing abuses in the offering of prizes and the sale of business
opportunities or investments. The federal Telephone Consumer Protection Act of
1991 (the "TCPA") limits the hours during which telemarketers may call
consumers and prohibits the use of automated telephone dialing equipment to
call certain telephone numbers. A number of states also regulate telemarketing
and some states have enacted restrictions similar to the federal TCPA. The
failure to comply with applicable statutes and regulations could have a
materially adverse effect on the Company. There can be no assurance that
additional federal or state legislation, or changes in regulatory
implementation, would not limit the activities of the Company in the future or
significantly increase the cost of regulatory compliance.

     Several of the industries served by the Company are also subject to
varying degrees of government regulation. Although compliance with these
regulations is generally the responsibility of the Company's clients, the
Company could be subject to a variety of enforcement or private actions for its
failure or the failure of its clients to comply with such regulations. See
"Business -- Government Regulation."


Control by Principal Shareholders


     Immediately following this Offering, Michael J. Barrist will beneficially
own approximately 24.1% of the Common Stock (approximately 21.5% if the
Underwriters' over-allotment option is exercised in full), and together with
the other directors and executive officers of the Company will beneficially own
approximately 38.7% (approximately 34.8% if the Underwriters' over-allotment
option is exercised in full). As a result of such voting concentration, Mr.
Barrist, together with the other directors and executive officers of the
Company, would likely be able to effectively control most matters requiring
approval by the Company's shareholders, including the election of directors.
Such voting concentration may have the effect of delaying, deferring or
preventing a change in control of the Company. See "Management" and "Principal
and Selling Shareholders."


Possible Volatility of Stock Price


     Numerous factors, including announcements of fluctuations in the Company's
or its competitors' operating results, market conditions for accounts
receivable management, telemarketing industry or business services stocks in
general, the timing and announcement of acquisitions by the Company or its
competitors or government regulatory action, could have a significant impact on
the future price of the Common Stock. In addition, the stock market in recent
years has experienced significant price and volume fluctuations that often have
been unrelated or disproportionate to the operating performance of companies.
These broad fluctuations may adversely affect the market price of the Common
Stock. There can be no assurance that purchasers of Common Stock in this
Offering will be able to resell their Common Stock at prices equal to or
greater than the offering price hereunder.


                                       11
<PAGE>

Shares Eligible for Future Sale

     Sales of the Company's Common Stock in the public market could adversely
affect the market price of the Company's Common Stock and could impair the
Company's future ability to raise capital through the sale of equity
securities. Upon completion of the Offering, the Company will have 8,535,868
shares of Common Stock outstanding. Of these shares, all of the 2,256,000
shares sold in the Offering will be, and the 2,875,000 shares sold in the IPO
are, available for resale in the public market without restriction, except for
any such shares purchased by affiliates of the Company. The Company's
directors, executive officers and the Selling Shareholders have agreed, subject
to certain limitations, not to offer, sell or otherwise dispose of any shares
of Common Stock for a period of 90 days after the closing of the Offering
without the prior written consent of Montgomery Securities. Following the
expiration of this 90-day period, such persons will hold an aggregate of
3,406,868 outstanding shares of Common Stock (3,068,468 shares if the
over-allotment option is exercised in full) which may be resold under Rule 144.
Upon completion of the Offering, the Company also will continue to have
outstanding warrants to purchase an aggregate of 90,591 shares of Common Stock
exercisable at any time on or before July 31, 2005, a $900,000 Convertible Note
convertible into 42,503 shares of Common Stock at any time on or before January
22, 2002 and a warrant to purchase 250,000 shares of Common Stock exercisable
at any time on or before January 31, 2002. The holders of the warrants, in
their capacity as Selling Shareholders, and the holder of the Convertible Note
have agreed, subject to certain limitations, not to offer, sell or otherwise
dispose of any shares of Common Stock issuable upon exercise of the warrants or
conversion of the Convertible Note for a period of 90 days after the closing of
the Offering without the prior written consent of Montgomery Securities. The
holders of the warrants and the Convertible Note will continue to be entitled
to certain demand and/or piggyback registration rights following the
completion of the Offering. In addition, the Company intends to register
749,680 shares of Common Stock reserved for issuance to its employees,
directors, consultants and advisors under the Company's 1995 Stock Option Plan,
1996 Stock Option Plan and the 1996 Non-Employee Director Stock Option Plan.
Options to purchase an aggregate of 538,651 shares of Common Stock will
continue to be outstanding under all such plans upon the completion of the
Offering. See "Management -- Stock Option Plans," "Description of Capital Stock
- -- Warrants and Convertible Notes" and "Shares Eligible for Future Sale."


Anti-Takeover Provisions

     The Company's Amended and Restated Articles of Incorporation (the
"Articles") and Bylaws (the "Bylaws") contain provisions which may be deemed to
be "anti-takeover" in nature in that such provisions may deter, discourage or
make more difficult the assumption of control of the Company by another
corporation or person through a tender offer, merger, proxy contest or similar
transaction. The Articles permit the Board of Directors to establish the
rights, preferences, privileges and restrictions of, and to issue, up to
5,000,000 shares of Preferred Stock without shareholder approval. The Company's
Bylaws also provide for the staggered election of directors to serve for one-,
two- and three-year terms, and for successive three-year terms thereafter,
subject to removal only for cause upon the vote of not less than 65% of the
shares of Common Stock represented at a shareholders' meeting. Certain
provisions of the Articles and Bylaws may not be amended except by a similar
65% vote. In addition, the Company is subject to certain anti-takeover
provisions of the Pennsylvania Business Corporation Law. See "Description of
Capital Stock."


                                       12
<PAGE>

                              ACQUISITION HISTORY


     Since 1994, the Company has completed eight strategic acquisitions,
including four in the first quarter of 1997, which have expanded its client
base and geographic presence, increased its presence in key industries and
substantially increased its revenues and profitability. A key element of the
Company's growth strategy is to continue to pursue selected strategic
acquisitions to serve new geographic markets or industries, expand its presence
in its existing markets and add complementary service applications. The Company
regularly reviews various strategic acquisition opportunities and periodically
engages in discussions regarding such possible acquisitions. Currently, the
Company is not a party to any agreements, understandings, arrangements or
negotiations regarding any material acquisitions; however, as the result of the
Company's process of regularly reviewing acquisition prospects, negotiations
may occur from time to time if appropriate opportunities arise. A summary of
the completed acquisitions follows:


Collection Division of CRW Financial, Inc.


     On February 2, 1997, NCO purchased substantially all of the assets of the
CRWCD for $3.8 million in cash, 345,178 shares of Common Stock and warrants to
purchase 250,000 shares of Common Stock at an exercise price of $27.625 per
share. In connection with the acquisition of CRWCD, NCO granted to CRW
Financial, Inc. certain demand and piggyback registration rights to register,
under certain conditions, the shares of Common Stock issued to CRW Financial,
Inc. and the shares of Common Stock issuable upon the exercise of warrants
issued by the Company to CRW Financial, Inc. The purchase price was valued at
approximately $12.8 million. CRWCD provided accounts receivable management
services principally to the telecommunications, education, financial,
government and utility sectors from 10 offices located throughout the United
States. In addition, CRWCD had a commercial collections division. CRWCD's
clients included California Student Aid Commission, Federal Express Corporation
and the Massachusetts Department of Revenue. CRWCD's revenues for the year
ended December 31, 1996 were $25.9 million.


CMS A/R Services


     On January 31, 1997, NCO purchased substantially all of the assets of CMS
A/R for $5.1 million in cash. CMS A/R, located in Jackson, Michigan,
specialized in providing a wide range of accounts receivable management and
administrative services to the utility sector, including traditional recovery
of delinquent accounts, outsourced administrative services, early stage
accounts receivable management and database management services. CMS A/R's
clients included CMS Energy Corporation, Commonwealth Edison Company and PECO
Energy Company. CMS A/R's revenues for the year ended December 31, 1996 were
$6.8 million.


Tele-Research Center, Inc.


     On January 30, 1997, NCO purchased certain assets of TRC for $1.6 million
in cash. The purchase price may be increased by up to $600,000 if the TRC
business achieves certain revenue targets during the three-year period
following the closing date. At the option of the seller, the purchase price
adjustment may be paid in cash or Common Stock, based on the fair market value
of the Common Stock as of the date that the purchase price adjustment accrues.
TRC, located in Philadelphia, Pennsylvania, provided market research, data
collection and other teleservices to market research companies as well as
end-users. TRC's clients included Corestates Bank, N.A., Nextel Communications
and ATX Telecommunications. TRC's revenues for the year ended December 31, 1996
were $1.9 million.


Goodyear & Associates, Inc.


     On January 22, 1997, NCO purchased all of the outstanding stock of
Goodyear for $4.5 million in cash and a $900,000 Convertible Note. The Note is
convertible at any time into 42,503 shares of the Company's Common Stock and
bears interest payable monthly at a rate of 8.0% per annum with principal due
in January 2002. In connection with the acquisition of Goodyear, NCO granted
the former majority shareholders of Goodyear certain piggyback registration
rights to register the shares of Common Stock issuable upon the conversion of
the


                                       13
<PAGE>

Convertible Note. Goodyear, based in Charlotte, North Carolina, provided
accounts receivable management services principally to the telecommunications,
education and utility sectors. Goodyear's clients included BellSouth
Corporation. Goodyear's revenues for the year ended December 31, 1996 were $5.5
million.


Management Adjustment Bureau, Inc.


     On September 5, 1996, NCO purchased all of the outstanding stock of MAB
for $8.0 million in cash and a $1.0 million Convertible Note. The Note is
convertible at any time into 76,923 shares of the Company's Common Stock and
bears interest payable monthly at a rate of 8.0% per annum with principal due
in September 2001. In connection with the acquisition of MAB, NCO granted the
former majority shareholder of MAB certain piggyback registration rights to
register the shares of Common Stock issuable upon the conversion of the
Convertible Note. MAB, based in Buffalo, New York, provided accounts receivable
management services, principally to the education, financial services,
telecommunications and utility sectors. MAB's clients included NationsBank
Corporation, Fleet Bank, New York State Electric and Gas and St. John's
University.


Trans Union Corporation Collections Division


     On January 3, 1996, NCO purchased certain assets of the Trans Union
Corporation Collections Division ("TCD") for $4.8 million in cash. TCD provided
accounts receivable management services, principally to the telecommunications,
utility and healthcare sectors from offices in Pennsylvania, Ohio and Kansas.
TCD's clients included Bell Atlantic Corporation, Western Resources Corporation
and Hutchinson Hospital Corporation.


Eastern Business Services, Inc.


     In August 1995, NCO purchased certain assets of Eastern Business Services,
Inc. ("Eastern") for $1.6 million in cash and the assumption of a non-interest
bearing note payable in the amount of $252,000 and certain other accounts
payable in the amount of $209,000. Eastern, based in Beltsville, Maryland,
provided accounts receivable management services, principally to the utility
and healthcare sectors. Eastern's clients included Bell Atlantic Corporation,
Potomac Electric Power Company and Washington Gas.


B. Richard Miller, Inc.


     In April 1994, NCO purchased certain assets of B. Richard Miller, Inc.
("BRM") for $1.0 million in cash, the issuance by the Company of a $127,000
promissory note and the issuance of 123,803 shares of Common Stock and an
option to acquire 86,881 shares of Common Stock at an exercise price of $2.16
per share (which option was exercised in 1995). In connection with the
acquisition, BRM's principal shareholder became an executive officer of the
Company. BRM, based in Ardmore, Pennsylvania, provided accounts receivable
management services, principally to the education sector. BRM's clients
included University of Pennsylvania, Rutgers University and Seton Hall
University.


Financial Impact of Acquisitions


     The Company financed the 1997 Acquisitions with borrowings of approximately
$8.4 million from its revolving credit facility with Mellon Bank, N.A., the net
proceeds from the Company's IPO and funds from operations. The Company financed
the MAB, TCD, Eastern and BRM acquisitions with borrowings from Mellon Bank,
N.A., which borrowings were repaid with a portion of the proceeds from the
Company's IPO. In September 1996, the bank increased the Company's revolving
credit facility from $7.0 million to $15.0 million to finance the acquisition of
MAB. The bank further increased this facility to $25.0 million at an interest
rate of LIBOR plus 2.5% in December 1996. Mellon Bank, N.A. has committed to
reduce the interest rate to 1.5% over LIBOR upon the completion of this
Offering. The Company granted the bank a warrant to acquire 175,531 shares of
Common Stock at a nominal exercise price in consideration for establishing the
revolving credit facility for acquisitions, and granted additional warrants to
purchase 46,560 shares and 18,500 shares of Common Stock at an exercise price of
$13.00 per share in consideration for increasing the revolving credit facility
to $15.0 million and to $25.0 million, respectively.


                                       14
<PAGE>

     All of the acquisitions have been accounted for under the purchase method
of accounting for financial reporting purposes. These acquisitions have created
goodwill estimated at $38.0 million which is being amortized over a 15- to
25-year period resulting in amortization expense of approximately $1.7 million
annually.

     In each of the acquisitions completed prior to 1997, the Company acquired
businesses with higher cost structures than the Company. In the months following
the acquisitions, the Company leveraged its existing infrastructure to realize
additional operating efficiencies in order to bring the cost structure of the
acquired companies in line with NCO's current operating results. These other
cost savings included: (i) reductions in payroll and related expenses relating
primarily to redundant collections and administrative personnel, (ii) reduction
in rent and other facilities costs, and (iii) reduction in certain direct and
indirect expenses such as telephone, mailing and data processing costs.

     The Company has also begun to realize certain operating efficiencies from
the 1997 Acquisitions. These result from: (i) reduction of management,
operating and administrative personnel, (ii) consolidation and centralization
of numerous administrative functions such as cash processing, data entry and
client service, (iii) closure of several facilities, and (iv) renegotiation of
certain of the remaining facilities' leases. As a result, the Company has
reduced the expense structure of the 1997 Acquisitions to levels more
consistent with NCO's current operating results. The Company expects to realize
further expense reductions as it continues the integration process through the
end of 1997, including: (i) migration of acquired companies' computer systems
to a single computer platform, (ii) additional staff reductions, and (iii)
consolidation and centralization of certain other administrative functions. The
Company's ability to achieve such further cost savings is uncertain and there
can be no assurance that such businesses will be successfully integrated with
that of the Company, or that the Company will be able to realize operating
efficiencies or eliminate redundant costs. See "Risk Factors -- Risks
Associated with Recent Acquisitions."


                                       15
<PAGE>

                                USE OF PROCEEDS

     The net proceeds from the sale of the 1,200,000 shares of Common Stock
offered by the Company hereby are estimated to be approximately $35.4 million
after deducting the estimated underwriting discount and expenses of the
Offering and based on an assumed public offering price of $32.00 per share. The
Company will not receive any proceeds from the sale of Common Stock by the
Selling Shareholders.

     Approximately $8.4 million of the net proceeds will be used to repay
outstanding debt under the Company's Credit Agreement with Mellon Bank, N.A.
incurred to finance the 1997 Acquisitions. The Company entered into the Credit
Agreement in July 1995 to obtain working capital and acquisition financing and
to refinance certain existing debt. The Credit Agreement, as amended, provides
a revolving line of credit which permits borrowings of up to $25.0 million at
an interest rate equal to LIBOR plus 2.5% (8.1875% at May 31, 1997). Mellon
Bank, N.A. has committed to reduce the interest rate to 1.5% over LIBOR upon
the completion of the Offering. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations -- Liquidity and Capital
Resources."

     The Company intends to use the remaining net proceeds of $27.0 million for
working capital and other general corporate purposes, including possible future
acquisitions. The Company regularly reviews various strategic acquisition
opportunities and periodically engages in discussions regarding such possible
acquisitions. Currently, the Company is not a party to any agreements,
understandings, arrangements or negotiations regarding any material
acquisitions; however, as the result of the Company's process of regularly
reviewing acquisition prospects, negotiations may occur from time to time if
appropriate opportunities arise. Pending the uses described above, the Company
intends to invest its net proceeds in short-term, investment-grade securities.


                           DIVIDEND POLICY AND PRIOR
                             S CORPORATION STATUS

     The Company historically was treated for federal and state income tax
purposes as an S Corporation under Subchapter S of the Internal Revenue Code of
1986, as amended (the "Code"), and under Pennsylvania law. As a result of the
Company's status as an S Corporation, the Company's shareholders, rather than
the Company, were taxed directly on the earnings of the Company for federal and
certain state income tax purposes, whether or not such earnings were
distributed. The Company made cash distributions to the then current
shareholders aggregating $658,000, $813,000, $1.1 million and $876,838 in
respect of the Company's S Corporation earnings for 1993, 1994, 1995 and 1996
(through September 3, 1996), respectively. On September 3, 1996 (the
"Termination Date"), the Company terminated its status as an S Corporation and
thereupon became subject to federal and state income taxes at applicable C
Corporation rates. In November 1996, the Company paid to shareholders of record
as of the Termination Date a distribution of approximately $3.2 million
representing the Company's undistributed S Corporation earnings through the
Termination Date.

     The Company does not anticipate paying cash dividends on its Common Stock
in the foreseeable future. In addition, the Company's Credit Agreement
prohibits the Company from paying cash dividends without the lender's prior
consent. The Company currently intends to retain future earnings to finance its
operations and fund the growth of its business. Any payment of future dividends
will be at the discretion of the Board of Directors of the Company and will
depend upon, among other things, the Company's earnings, financial condition,
capital requirements, level of indebtedness, contractual restrictions with
respect to the payment of dividends and other factors that the Company's Board
of Directors deems relevant.


                                       16
<PAGE>

                          PRICE RANGE OF COMMON STOCK

     The Company completed the initial public offering of its Common Stock at
$13.00 per share on November 6, 1996. The Common Stock is traded on the Nasdaq
National Market under the symbol "NCOG." The following table sets forth, for
the periods indicated, the high and low closing sale prices for the Common
Stock, as reported by Nasdaq:



                                                     High        Low
                                                  ----------   --------
1996
       Fourth Quarter (from November 6, 1996)      $19 7/16    $16 1/2
1997
       First Quarter  ...........................   28 3/8      16 3/4
       Second Quarter (through June 9, 1997)  ...   33 3/4      18 1/4

     On June 9, 1997, the last reported sale price of the Common Stock on the
Nasdaq National Market was $32.00 per share. As of June 9, 1997, the Company's
Common Stock was held by approximately 29 holders of record. Based on
information obtained from the Company's transfer agent, the Company believes
that the number of beneficial owners of its Common Stock is approximately
1,064.


                                       17
<PAGE>

                                CAPITALIZATION

     The following table sets forth as of March 31, 1997 the current portion of
long-term debt and capitalized lease obligations and the actual capitalization
of the Company and the capitalization of the Company as adjusted to give effect
to: (i) the exercise of warrants and stock options to purchase an aggregate of
200,320 shares of Common Stock which are being sold by certain Selling
Shareholders in the Offering and the receipt by the Company of the aggregate
exercise price of $211,000, (ii) the conversion of a $1.0 million Convertible
Note into 76,923 shares of Common Stock which are being sold by a certain
Selling Shareholder in the Offering, and (iii) the sale by the Company of
1,200,000 shares of Common Stock in the Offering (at an assumed public offering
price of $32.00 per share) and the application of the net proceeds therefrom as
set forth in "Use of Proceeds." This table should be reviewed in conjunction
with the Company's historical and pro forma financial statements and related
notes appearing elsewhere in this Prospectus.



<TABLE>
<CAPTION>
                                                                                March 31, 1997
                                                                           ------------------------
                                                                           Actual      As Adjusted
                                                                           ---------   ------------
                                                                                (In thousands)
<S>                                                                        <C>         <C>
Current portion of long-term debt and capitalized lease obligations  ...   $   182       $   182
                                                                           ========      ========
Long-term debt, net of current portion (1):
 Revolving credit agreement   ..........................................   $ 8,429       $    79
 Capitalized lease obligations   .......................................       404           404
 Convertible notes payable    ..........................................     1,900           900
                                                                           --------      --------
  Total long-term debt and capitalized lease obligations.   ............    10,733         1,383
Shareholders' equity:
 Preferred Stock, no par value, 5,000,000 shares authorized; no
  shares issued or outstanding   .......................................     
 Common Stock, no par value, 25,000,000 shares authorized;
  7,058,625 shares issued and outstanding, actual, 8,535,868 shares
  issued and outstanding, as adjusted (2)    ...........................    37,577        74,328
 Unexercised warrants (3)  .............................................     1,271         1,120
 Retained earnings   ...................................................     2,196         2,196
                                                                           --------      --------
  Total shareholders' equity  ..........................................    41,044        77,644
                                                                           --------      --------
  Total capitalization  ................................................   $51,777       $79,027
                                                                           ========      ========
</TABLE>

- ------------
(1) See Notes 7 and 13 of Notes to Consolidated Financial Statements for a
    description of the terms of the Company's debt.

(2) Excludes: (i) an aggregate of 800,000 shares of Common Stock (749,680
    shares, as adjusted) reserved for issuance under the Company's 1995 Stock
    Option Plan, 1996 Stock Option Plan and 1996 Non-Employee Director Stock
    Option Plan; (ii) 240,591 shares of Common Stock (90,591 shares, as
    adjusted) reserved for issuance upon the exercise of warrants issued to
    Mellon Bank, N.A.; (iii) 76,923 shares of Common Stock (0 shares, as
    adjusted) reserved for issuance upon the conversion of the Company's $1.0
    million Convertible Note issued as partial consideration for the MAB
    acquisition; (iv) 42,503 shares of Common Stock reserved for issuance upon
    the conversion of the Company $900,000 Convertible Note issued as partial
    consideration for the Goodyear acquisition; and (v) 250,000 shares of
    Common Stock reserved for issuance upon the exercise of warrants issued by
    the Company at an exercise price of $27.625 per share as partial
    consideration for the CRWCD acquisition. See "Acquisition History,"
    "Management -- Stock Option Plans" and "Description of Capital Stock --
    Warrants and Convertible Notes."

(3) Reflects: (i) a warrant to purchase 175,531 shares of Common Stock (25,531
    shares, as adjusted) at a nominal exercise price issued by the Company to
    Mellon Bank, N.A.; (ii) a warrant to purchase 46,560 shares of Common
    Stock at an exercise price of $13.00 per share issued by the Company to
    Mellon Bank, N.A.; (iii) a warrant to purchase 18,500 shares of Common
    Stock at an exercise price of $13.00 per share issued by the Company to
    Mellon Bank, N.A.; and (iv) a warrant to purchase 250,000 shares of Common
    Stock issued by the Company at an exercise price of $27.625 per share as
    partial consideration for the CRWCD acquisition.


                                       18
<PAGE>

                     SELECTED FINANCIAL AND OPERATING DATA

     The selected financial data of the Company for each of the five years in
the period ended December 31, 1996 are derived from the financial statements of
the Company which have been audited by Coopers & Lybrand L.L.P., independent
accountants. The selected financial data as of March 31, 1997 and for the three
months ended March 31, 1996 and 1997 are derived from the unaudited financial
statements of the Company and, in the opinion of management, include all
adjustments (consisting only of normal recurring adjustments) which are
necessary to present fairly the results of operations and financial position
for such periods. The results for the three months ended March 31, 1997 are not
necessarily indicative of the results to be expected for the full year. The Pro
Forma Consolidated Financial Statements do not purport to represent what NCO's
actual results of operations or financial position would have been had the
acquisitions occurred as of such dates, or to project NCO's results of
operations or financial position for any period or date, nor does it give
effect to any matters other than those described in the notes thereto. The
following data should be read in conjunction with the Company's actual and pro
forma consolidated financial statements and the notes thereto and "Management's
Discussion and Analysis of Financial Condition and Results of Operations"
included elsewhere in this Prospectus.


                                       19
<PAGE>

                     SELECTED FINANCIAL AND OPERATING DATA
                 (Dollars in thousands, except per share data)




<TABLE>
<CAPTION>
                                                                    Years Ended December 31,
                                 ----------------------------------------------------------------------------------------------
                                   1992        1993        1994            1995                           1996
                                 ----------  ----------  ----------  ------------------  --------------------------------------
                                                                                                                   Pro
                                                                                              Actual           Forma(1)(2)
                                                                                         ------------------  ------------------
<S>                              <C>         <C>         <C>         <C>                 <C>                 <C>
Statement of Income Data:
 Revenue  .....................  $  5,822    $  7,445    $  8,578     $     12,733        $     30,760        $     79,944
 Operating costs and
   expenses:
  Payroll and related
   expenses  ..................    3,058       4,123       4,558             6,797              14,651              40,209
   Selling, general and
   administrative
   expenses  ..................    2,013       2,391       2,674             4,042              10,032              28,789
  Depreciation and amor-
   tization expenses                  95         141         215               348               1,254               3,043
                                 --------    --------    --------     -------------       -------------       -------------
 Income from
  operations    ...............      656         790       1,131             1,546               4,823               7,903
 Other income
  (expense)  ..................       15          11         (45)             (180)               (576)                  2
                                 --------    --------    --------     -------------       -------------       -------------
 Income before provision for
  income taxes   ..............      671         801       1,086             1,366               4,247               7,905
 Pro forma provision
  for income taxes (5)   ......      268         320         434               546               1,706               3,374
                                 --------    --------    --------     -------------       -------------       -------------
 Pro forma net income (5) ...... $    403    $    481    $    652     $        820        $      2,541        $      4,531
                                 ========    ========    ========     =============       =============       =============
 Pro forma net income per
  share (5)  ..................                                       $       0.17(6)     $       0.50(6)     $       0.64(6)
                                                                      =============       =============       =============
 Pro forma weighted average
   shares outstanding .........                                          4,728,906(6)        5,086,736(6)        7,045,350(6)
                                                                      =============       =============       =============
Selected Operating Data:
 Total value of
  accounts referred   .........  $150,707    $199,108    $281,387     $    431,927        $  1,173,342        $  4,024,658
 Average fee ..................      16.9%       20.2%       22.5%            22.4%               25.2%               23.7%
</TABLE>

<PAGE>

                         [RESTUBBED FROM TABLE ABOVE]


<TABLE>
<CAPTION>
                                          Three Months Ended March 31,
                                 -----------------------------------------------
                                       1996                     1997
                                 ------------------  ---------------------------
                                                                       Pro
                                                       Actual       Forma(3)(4)
                                                     -------------  ------------
<S>                              <C>                 <C>            <C>
Statement of Income Data:
 Revenue  .....................   $      6,044        $  18,077      $  20,918
 Operating costs and
   expenses:
  Payroll and related
   expenses  ..................          2,998            9,046         10,324
   Selling, general and
   administrative
   expenses  ..................          1,931            5,932          7,037
  Depreciation and amor-
   tization expenses ..........            200              716            846
                                  -------------       ---------      ---------
 Income from
  operations    ...............            915            2,383          2,711
 Other income
  (expense)  ..................           (155)             (82)            34
                                  -------------       ---------      ---------
 Income before provision for
  income taxes   ..............            760            2,301          2,745
 Pro forma provision
  for income taxes (5)   ......            304              994          1,115
                                  -------------       ---------      ---------
 Pro forma net income (5) .....   $        457        $   1,307      $   1,630
                                  =============       =========      =========
 Pro forma net income per
  share (5)  ..................   $       0.10(6)     $    0.18      $    0.21
                                  =============       =========      =========
 Pro forma weighted average 
  shares outstanding   ........      4,733,549(6)     7,371,157      7,886,151
                                  =============       =========      =========
Selected Operating Data:
 Total value of
  accounts referred   .........                       $ 581,258      $ 974,266
 Average fee ..................                            25.2%          23.3%
</TABLE>


<TABLE>
<CAPTION>
                                                               December 31,
                                               ---------------------------------------------
                                               1992     1993     1994     1995      1996
                                               -------  -------  -------  -------  ---------
<S>                                            <C>      <C>      <C>      <C>      <C>
Balance Sheet Data:
 Cash and cash equivalents ..................    $ 421    $ 562    $ 526    $ 805  $12,059
 Working capital  ...........................      362      445      473      812   13,629
 Total assets  ..............................    1,794    1,990    3,359    6,644   35,826
 Long-term debt, net of current portion   ...      144       59      732    2,593    1,092
 Shareholders' equity   .....................      686      876    1,423    2,051   30,648

</TABLE>
                          [RESTUBBED FROM TABLE ABOVE]


<TABLE>
<CAPTION>
                                                        March 31, 1997
                                                    -----------------------
                                                                   As             
                                                      Actual    Adjusted(7)
                                                     --------  ------------
<S>                                                    <C>       <C>
Balance Sheet Data:
 Cash and cash equivalents ..................          $5,793    $33,042
 Working capital  ...........................           7,996     35,245
 Total assets  ..............................          61,436     88,685
 Long-term debt, net of current portion   ...          10,733      1,383
 Shareholders' equity   .....................          41,044     77,644
</TABLE>

 

                                       20
<PAGE>

- ------------
(1) Assumes that the acquisition of MAB and the 1997 Acquisitions occurred on
    January 1, 1996.

(2) Gives effect to: (i) the reduction of certain redundant operating costs and
    expenses that were immediately identifiable at the time of the
    acquisitions; (ii) the increase in amortization expense as if the
    acquisitions had occurred on January 1, 1996 and the elimination of
    depreciation and amortization expense related to assets revalued or not
    acquired by NCO as part of the acquisitions; (iii) the elimination of
    interest expense associated with acquisition-related debt repaid with
    proceeds of the Company's IPO and the proceeds of the Offering; (iv) the
    issuance of 1,604,620 shares of Common Stock at the IPO price of $13.00
    per share which, net of the underwriting discount and offering expenses
    payable by the Company, was sufficient to repay acquisition related debt
    of $15.0 million and to fund the distribution of undistributed S
    Corporation earnings of $3.2 million through September 3, 1996, the
    termination date of the Company's S Corporation status, to existing
    shareholders of the Company; (v) the issuance of 345,178 shares of Common
    Stock and warrants exercisable for 250,000 shares of Common Stock in
    connection with the acquisition of CRWCD; and (vi) the issuance of 305,886
    shares of Common Stock at an assumed public offering price of $32.00 per
    share which, net of the estimated underwriting discount and offering
    expenses payable by the Company, would be sufficient to repay acquisition
    related debt of $8.4 million. See Pro Forma Consolidated Financial
    Statements.

(3) Assumes that the 1997 Acquisitions occurred on January 1, 1997.

(4) Gives effect to: (i) the reduction of certain redundant operating costs and
    expenses that were immediately identifiable at the time of the
    acquisitions; (ii) the increase in amortization expense as if the
    acquisitions had occurred on January 1, 1997 and the elimination of
    depreciation and amortization expense related to assets revalued or not
    acquired by NCO as part of the acquisitions; (iii) the elimination of
    interest expense associated with acquisition related debt to be repaid
    with proceeds of the Offering; (iv) the issuance of 345,178 shares of
    Common Stock and warrants exercisable for 250,000 shares of Common Stock
    in connection with the acquisition of CRWCD; and (v) the issuance of
    305,886 shares of Common Stock at an assumed public offering price of
    $32.00 per share which, net of the estimated underwriting discount and
    offering expenses payable by the Company, would be sufficient to repay
    acquisition related debt of $8.4 million. See Pro Forma Consolidated
    Financial Statements.

(5) Prior to September 3, 1996 the Company operated as an S Corporation for
    income tax purposes and accordingly was not subject to federal or state
    income taxes prior to such date. Accordingly, the historical financial
    statements do not include a provision for federal and state income taxes
    for such periods. Pro forma net income and pro forma net income per share
    have been computed as if the Company had been fully subject to federal and
    state income taxes for all periods presented. See Note 8 of Notes to
    Consolidated Financial Statements.

(6) Assumes that the Company issued 249,758 shares of Common Stock at $13.00
    per share to fund the distribution of undistributed S Corporation earnings
    of $3.2 million through September 3, 1996, the termination date of the
    Company's S Corporation status, to existing shareholders of the Company.

(7) Gives effect to: (i) the sale of the 1,200,000 shares of Common Stock
    offered by the Company hereby (at an assumed public offering price of
    $32.00 per share) and the application of the net proceeds therefrom as set
    forth in "Use of Proceeds" and (ii) the exercise of warrants and stock
    options to purchase an aggregate of 200,320 shares of Common Stock which
    are being sold by certain Selling Shareholders in the Offering and the
    receipt of the Company of the aggregate exercise price of $211,000.


                                       21
<PAGE>

                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS


Overview

     NCO is a leading provider of accounts receivable management and other
related services such as customer service call centers, telemarketing and other
outsourced administrative services. In 1996, accounts receivable management
services comprised more than 90% of the Company's revenue; however, the Company
expects other related services to represent a greater portion of its business
in the future. As a result of rapid internal growth and selected strategic
acquisitions, the Company's revenue has grown from $7.4 million in 1993 to
$79.9 million in 1996 on a pro forma basis, giving effect to the MAB
acquisition and the 1997 Acquisitions. NCO operates 18 call centers with 1,337
workstations in 15 states.

     The Company has historically generated substantially all of its revenue
from the recovery of delinquent accounts receivable on a contingency fee basis.
Contingency fees typically range from 15% to 35% of the amount recovered on
behalf of the Company's clients, but can range from 6% for the management of
accounts placed early in the recovery cycle to 50% for accounts which have been
serviced extensively by the client or by other third-party providers. In
addition, the Company generates revenue from fixed fees for certain accounts
receivable management and other related services. Revenue is earned and
recognized upon collection of the accounts receivable for contingency fees and
as work is performed for fixed fee services. Although its average accounts
receivable management fee has increased from 20.2% in 1993 to 23.7% in 1996 on
a pro forma basis, the Company expects to remain among the low cost providers
of accounts receivable management services; accordingly, the Company does not
expect its average contingency fee to increase materially in the future. The
Company enters into contracts with most of its clients which define, among
other things, fee arrangements, scope of services and termination provisions.
Clients may usually terminate such contracts on 30 or 60 days notice. In the
event of termination, however, clients typically do not withdraw accounts
referred to the Company prior to the date of termination, thus providing the
Company with an ongoing stream of revenue from such accounts which diminishes
over time.

     The Company's costs consist principally of payroll and related costs,
selling, general and administrative costs, and depreciation and amortization.
Payroll and related expenses consist of wages and salaries, commissions,
bonuses and benefits for all employees of the Company, including management and
administrative personnel. As the Company has grown, payroll costs as a
percentage of revenue have gradually declined. Selling, general and
administrative expenses, which include postage, telephone and mailing costs,
and other costs of collections as well as expenses which directly support the
operations of the business including facilities costs, equipment maintenance,
sales and marketing, data processing, professional fees and other management
costs, have remained relatively constant as a percentage of revenue since 1993.
 

     Since April 1994, the Company has completed eight acquisitions, including
four in the first quarter of 1997, which have had a significant impact on the
Company's financial condition and results of operations. As a result of these
acquisitions, the Company has: (i) increased its penetration of the utilities,
healthcare, financial services and telecommunications markets; (ii) established
a presence in the education and insurance markets; (iii) increased its base of
national clients; and (iv) expanded NCO's geographic presence by adding 17 call
centers in 14 states. With respect to the acquisitions completed prior to 1997,
the Company has been able to achieve significant economies of scale by
eliminating certain redundant expenses, reducing the workforce of the acquired
companies, and in the case of BRM and TCD, closing two offices. Revenues from
the 1997 Acquisitions accounted for approximately 50.1% of the Company's 1996
pro forma revenue. The Company is currently integrating the 1997 Acquisitions
and is in the process of bringing the cost structures of the acquired companies
in line with NCO's current operating results. The Company regularly reviews
various strategic acquisition proposals and periodically engages in discussions
regarding such possible acquisitions.

     To date, all of the Company's acquisitions have been accounted for under
the purchase method of accounting with the results of the acquired companies
included in the Company's statements of income beginning on the date of
acquisition. In pursuing acquisitions, the Company typically seeks to serve new
geographic markets or industries, expand its presence in its existing markets
and add complementary services. Upon completion of an acquisition, the Company
immediately focuses on achieving operating efficiencies by eliminating
redundant


                                       22
<PAGE>

expenses and reducing certain other expenses to levels consistent with the
Company's current operating results. Included elsewhere in this prospectus are
Pro Forma Consolidated Financial Statements which show the effect of the MAB
acquisition and the 1997 Acquisitions as if the results of each acquired
company had been included in the Company's statement of income throughout the
year ended December 31, 1996 and which show the effect of the 1997 Acquisitions
as if the results of each acquired company had been included in the Company's
statement of income throughout the three months ended March 31, 1997.

     For the periods shown prior to September 3, 1996, the Company had been
treated for federal and state income tax purposes as an S Corporation. As a
result, the Company's shareholders, rather than the Company, were taxed
directly on the earnings of the Company for federal and certain state income
tax purposes. The Company terminated its status as an S Corporation effective
September 3, 1996 and is now subject to federal and state income taxes at
applicable C Corporation rates. Accordingly, the pro forma provision for income
taxes assumes that the Company was subject to federal and state income taxes
for all prior periods.


Pro Forma Compared to Actual Results of Operations

     Pro forma operating data for the year ended December 31, 1996 and the
quarter ended March 31, 1997 assume that the MAB acquisition was consummated on
January 1, 1996 and that the 1997 Acquisitions were consummated on January 1,
1996 and January 1, 1997, respectively. Pro forma adjustments have been made to
reflect the elimination of certain expenses that were immediately identifiable
at the time of the acquisitions. For instance, pro forma adjustments to the MAB
acquisition and the 1997 Acquisitions include the elimination of approximately
59 redundant administrative and collection personnel, the reduction of the
salaries of the principal shareholders of MAB and Goodyear, respectively, the
closing or consolidation of four existing call centers, as well as the
downsizing of three call centers into customer service locations. See
"Acquisition History -- Financial Impact of Acquisitions" and Notes to Pro
Forma Consolidated Financial Statements. At the time of the acquisitions, the
acquired companies had a higher cost structure than that of the Company's core
business. The Company intends to leverage its infrastructure to realize
additional operating efficiencies in order to bring the cost structure of the
acquired companies in line with NCO's current operating results. These other
costs savings include: (i) further reduction in payroll and related expenses
relating primarily to redundant collections and administrative personnel; (ii)
further reductions in facilities costs; and (iii) reduction of certain expenses
such as telephone, mailing and data processing. Management believes it will
realize these cost savings with respect to the acquired companies, although no
assurances can be given that such cost savings will be realized. Due to the
higher cost structures of the acquired business and the fact that all expected
expense savings are not reflected in pro forma adjustments, certain pro forma
operating percentages compare unfavorably to actual operating percentages for
the periods under consideration. Due to the consolidation or closing of certain
CRWCD branch offices, and the loss of certain contracts during 1996, revenue
for CRWCD for 1997 is anticipated to be 10% to 15% lower than CRWCD's revenue
for 1996.


                                       23
<PAGE>

Results of Operations

     The following tables set forth income statement data on an historical and
pro forma basis as a percentage of revenue:



<TABLE>
<CAPTION>
                                                 Years Ended December 31,              Three Months Ended March 31,
                                         -----------------------------------------   --------------------------------
                                         1994       1995              1996           1996               1997
                                         --------   --------   -------------------   --------   ---------------------
                                                                           Pro                               Pro
                                                               Actual     Forma                 Actual      Forma
                                                               --------   --------              --------   ----------
<S>                                      <C>        <C>        <C>        <C>        <C>        <C>        <C>
Revenue    ...........................   100.0%     100.0%     100.0%     100.0%     100.0%     100.0%       100.0%
Operating costs and expenses:
 Payroll and related expenses   ......    53.1       53.4       47.6       50.3       49.6       50.0         49.4
 Selling, general and administrative
  expenses ...........................    31.2       31.7       32.6       36.0       32.0       32.8         33.6
 Depreciation and amortization
  expenses    ........................     2.5        2.7        4.1        3.8        3.3        4.0          4.0
                                         ------     ------     ------     ------     ------     ------      ------
  Total ..............................    86.8       87.8       84.3       90.1       84.9       86.8         87.0
                                         ------     ------     ------     ------     ------     ------      ------
Income from operations ...............    13.2       12.2       15.7        9.9       15.1       13.2         13.0
Other income (expense) ...............    (0.5)      (1.4)      (1.9)        --       (2.6)      (0.5)         0.1
                                         ------     ------     ------     ------     ------     ------      ------
Income before income taxes   .........    12.7       10.8       13.8        9.9       12.5       12.7         13.1
Pro forma provision for income taxes.      5.1        4.3        5.5        4.2        5.0        5.5          5.5
                                         ------     ------     ------     ------     ------     ------      ------
Pro forma net income   ...............     7.6%       6.5%       8.3%       5.7%       7.5%       7.2%         7.5%
                                         ======     ======     ======     ======     ======     ======      ======
</TABLE>

Three Months Ended March 31, 1997 Compared to Three Months Ended March 31, 1996

     Revenue. Revenue increased $12.1 million or 199.1% to $18.1 million for
the three months ended March 31, 1997 from $6.0 million for the comparable
period in 1996. The addition of new clients and growth in business from
existing clients represented $1.3 million of the additional revenue. In
addition, $3.4 million of revenue was attributable to the MAB acquisition
completed in September 1996, $4.1 million was attributable to the CRWCD
acquisition completed in February 1997, and $3.2 million was attributable to
the Goodyear, CMS A/R, and TRC acquisitions completed in January 1997.


     Payroll and related expenses. Payroll and related expenses increased $6.0
million to $9.0 million for the three months ended March 31, 1997 from $3.0
million for the comparable period in 1996, and increased as a percentage of
revenue to 50.0% from 49.6%. Payroll and related expenses increased as a
percentage of revenue primarily as a result of the businesses acquired in the
MAB acquisition and the 1997 Acquisitions having a higher cost structure than
that of the Company. This increase was partially offset by spreading the cost
of management and administrative personnel over a larger revenue base.


     Selling, general and administrative expenses. Selling, general and
administrative expenses increased $4.0 million to $5.9 million for the three
months ended March 31, 1997 from $1.9 million for the comparable period in
1996, and increased as a percentage of revenue to 32.8% from 32.0%. Selling,
general and administrative expenses increased as a percentage of revenue
primarily as a result of the businesses acquired in the CRWCD and CMS A/R
acquisitions having a higher cost structure than that of the Company. The
Company also experienced increased costs as a result of a change in business
mix which required the increased use of national data bases and credit
reporting services.


     Depreciation and amortization. Depreciation and amortization increased to
$716,000 for the three months ended March 31, 1997 from $200,000 for the
comparable period in 1996. Of this increase, $394,000 was a result of the MAB
acquisition and the 1997 Acquisitions. The remaining $122,000 consisted of
amortization of deferred financing charges and depreciation resulting from
capital expenditures incurred in the ordinary course of business.


     Other income (expense). Interest expense increased $3,000 to $175,000 for
the three months ended March 31, 1997 from the comparable period in 1996.
Although the Company's revolving credit facility had been repaid


                                       24
<PAGE>

with a portion of the net proceeds from the IPO, the Company borrowed $8.4
million to partially finance the 1997 Acquisitions in the three months ended
March 31, 1997. Investment income increased $76,000 to $93,000 for the three
months ended March 31, 1997 from the comparable period in 1996. This increase
was primarily attributable to the investment of funds remaining from the IPO
after repayment of outstanding debt as well as an increase in funds held in
trust for clients.

     Income tax expense. Income tax expense for the three months ended March 31,
1997 was $994,000 and was computed using an assumed rate of 43.2% after giving
effect to non-deductible goodwill resulting from certain of the acquired
companies. The Company was an S Corporation as of March 31, 1996, and
accordingly, there was no provision for income taxes. The pro forma provision
for income taxes of $304,000 for the three months ended March 31, 1996 was
computed utilizing an assumed rate of 40.0% after giving effect to
non-deductible goodwill.

     Net income. Net income increased to $1.3 million for the three months
ended March 31, 1997 from $456,000 for the comparable period in 1996, a 186.6%
increase.


Year Ended December 31, 1996 Compared to Year Ended December 31, 1995

     Revenue. Revenue increased $18.0 million or 141.6% to $30.8 million in
1996 from $12.7 million in 1995. Of this increase, $5.0 million was
attributable to the MAB acquisition completed in September 1996, $6.8 million
was attributable to the TCD acquisition completed in January 1996, and $1.3
million was attributable to a full year of revenue from the Eastern acquisition
in 1996 versus three months in 1995. Additionally, $4.8 million of the increase
was due to internal growth from the addition of new clients and a growth in
business from existing clients. Of this internal growth, $2.9 million of the
increase was due to a full 12 months of revenue in 1996 from a contract awarded
to the Company by a government agency in April 1995. Revenue from other related
services, which became an area of focus in 1996, increased $1.2 million to $1.5
million in 1996 from $259,000 in 1995.

     Payroll and related expenses. Payroll and related expenses increased $7.9
million to $14.7 million in 1996 from $6.8 million in 1995, but decreased as a
percentage of revenue to 47.6% from 53.5%. The decrease in payroll and related
expenses as a percentage of revenue was primarily the result of spreading the
relatively fixed costs of management and administrative personnel over a larger
revenue base and the increased utilization of "on-line" computer services and
other outside services, as well as eliminating redundant administrative staff
following the TCD and Eastern acquisitions. These efficiencies were offset in
part by higher payroll and related expenses of MAB as a percentage of its
revenue. The effect of MAB was minimized due to only four months of the
operations of MAB being included in the income statements.

     Selling, general and administrative expenses. Selling, general and
administrative expenses increased $6.0 million to $10.0 million in 1996, from
$4.0 million in 1995, and increased as a percentage of revenue to 32.6% from
31.7%. A large percentage of the increase was due to the increased costs
associated with litigation management services performed by the Company on
behalf of its clients in states where the laws are more conducive to the
utilization of the legal process for recovery of delinquent accounts. In
addition, the Company  experienced increased costs as a result of a change in
business mix which required the increased use of national data bases and credit
reporting services. These increases were offset in part by operating
efficiencies resulting from the TCD acquisition.

     Depreciation and amortization. Depreciation and amortization increased to
$1.3 million in 1996 from $348,000 in 1995. Of this increase, $605,000 was a
result of the MAB, TCD and Eastern acquisitions. The remaining $301,000
consisted of amortization of deferred financing charges and depreciation
resulting from capital expenditures incurred in the ordinary course of
business.


     Other income (expense). Interest expense increased to $818,000 in 1996
from $180,000 in 1995, primarily due to increased borrowings associated with
the acquisitions of MAB, TCD and Eastern. Also included in other income
(expense) for 1995 was a loss from the disposal of assets of $49,000.


     Pro forma provision for income taxes. The pro forma provision for income
taxes of $1.7 million and $546,000 in 1996 and 1995 respectively, was computed
using an assumed tax rate of 40.0% and giving effect to non-deductible goodwill
from certain of the acquired companies.


                                       25
<PAGE>

     Pro forma net income. Pro forma net income increased to $2.5 million in
1996 from $820,000 in 1995, a 210.0% increase.


Year Ended December 31, 1995 Compared to Year Ended December 31, 1994

     Revenue. Revenue increased $4.2 million or 48.4% to $12.7 million in 1995
from $8.6 million in 1994. In 1995, the Company initiated a marketing program
targeted at larger national accounts. As a result, the Company had internal
growth of $2.9 million from the addition of new clients and growth in business
from existing clients. This growth includes approximately $1.3 million from a
contract with a governmental agency awarded in April 1995. In addition to
strong internal growth, approximately $808,000 of the increase in revenue was
attributable to the Eastern acquisition, and $437,000 was attributable to a
full year of operations of BRM in 1995 versus eight months in 1994. This was
partially offset by a decrease in revenue from outsourcing projects to $259,000
in 1995 from $357,000 in 1994. Approximately $300,000 of revenue from
outsourcing projects in 1994 was from a one-time project completed in the first
quarter of 1994.

     Payroll and related expenses. Payroll and related expenses increased $2.2
million to $6.8 million in 1995 from $4.6 million in 1994, and increased
slightly as a percentage of revenue to 53.4% from 53.1%. During the fourth
quarter of 1995, the Company hired a Vice President of Collection, as well as
20 additional telephone representatives necessary for two outsourcing projects
which did not generate revenue until the first quarter of 1996. In addition,
the one-time outsourcing project completed during the first quarter of 1994 had
lower payroll and related expenses as a percentage of revenue. The increases in
personnel were partially offset by spreading the relatively fixed costs of the
Company's management and administrative personnel over a larger revenue base,
as well as the elimination of redundant administrative staff related to the
Eastern acquisition.

     Selling, general and administrative expenses. Selling general and
administrative expenses increased $1.3 million to $4.0 million in 1995, from
$2.7 million in 1994 and increased as a percentage of revenue to 31.7% from
31.2%. These increases were primarily due to higher data processing and
facilities costs in anticipation of growth and to allow for the rapid
assimilation of the TCD acquisition in the first quarter of 1996 without having
to purchase short-term administrative services from the parent company of TCD
during the post-acquisition transition.

     Depreciation and amortization. Depreciation and amortization increased to
$348,000 in 1995 from $215,000 in 1994. Of this increase, $90,000 was
attributable to the Eastern and BRM acquisitions. The remaining $43,000
consisted of amortization of deferred financing charges and depreciation
resulting from capital expenditures incurred in the ordinary course of
business.

     Other income (expense). Interest expense increased to $180,000 in 1995
from $72,000 in 1994, primarily due to increased borrowings associated with the
Eastern and BRM acquisitions. The Company recorded a $49,000 loss from the
disposal of assets in 1995.

     Pro forma provision for income taxes. The pro forma provision for income
taxes of $546,000 and 434,000 in 1995 and 1994 respectively, was computed using
an assumed tax rate of 40.0% and giving effect to non-deductible goodwill from
certain of the acquired companies.

     Pro forma net income. Pro forma net income increased to $820,000 in 1995
from $652,000 in 1994, a 25.7% increase.


                                       26
<PAGE>
Quarterly Results

     The following table sets forth selected actual historical financial data
for the calendar quarters of 1995 and 1996, and for the first calendar quarter
of 1997. This quarterly information is unaudited but has been prepared on a
basis consistent with the Company's audited financial statements presented
elsewhere herein and, in the Company's opinion, includes all adjustments
(consisting only of normal recurring adjustments) necessary for a fair
presentation of the information for the quarters presented. The operating
results for any quarter are not necessarily indicative of results for any
future period.
<TABLE>
<CAPTION>
                                                                Quarter Ended
                      -------------------------------------------------------------------------------------------------
                                        1995                                         1996                      1997
                      -----------------------------------------   ------------------------------------------   --------
                      Mar.       Jun.       Sept.      Dec.       Mar.       Jun.       Sept.       Dec.       Mar.
                       31         30         30         31         31         30         30          31         31
                      --------   --------   --------   --------   --------   --------   --------   ---------   --------
                                                           (dollars in thousands)
<S>                   <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>         <C>
Revenue   .........   $2,544     $3,002     $3,480     $3,707     $6,044     $6,499     $7,715     $10,502     $18,076
Income from
 operations  ......      244        485        496        320        915      1,156      1,183      1,569       2,383
Net income   ......      227        429        460        250        760      1,001        968        906       1,307
</TABLE>
<TABLE>
<CAPTION>
                                                                Quarter Ended
                      -------------------------------------------------------------------------------------------------
                                         1995                                         1996                      1997
                      ------------------------------------------   ------------------------------------------   -------
                      Mar.       Jun.       Sept.       Dec.       Mar.       Jun.       Sept.       Dec.       Mar.
                       31         30          30         31         31         30          30         31         31
                      --------   --------   ---------   --------   --------   --------   ---------   --------   -------
                                                        (as a percentage of revenue)
<S>                   <C>        <C>        <C>         <C>        <C>        <C>        <C>         <C>        <C>
Revenue   .........    100.0%     100.0%      100.0%    100.0%     100.0%     100.0%       100.0%    100.0%     100.0%
Income from
 operations  ......      9.6       16.2        14.3        8.6       15.1       17.8        15.3       14.9      13.2
Net income   ......      8.9       14.3        13.2        6.7       12.6       15.4        12.5        8.6       7.2
</TABLE>
     In the past, the Company has experienced quarterly fluctuations in
operating expenses. Due to the low revenue base of the Company at the time
these costs were incurred, the impact of these fluctuations was more
significant than if they had occurred at the Company's current revenue base.
For instance, the fourth quarter of 1995 included additional costs primarily
due to increases in data processing and facilities costs in anticipation of
growth and to allow for the rapid assimilation of the TCD acquisition.

     The Company has experienced and expects to continue to experience
quarterly variations in revenue and net income as a result of many factors,
including the timing of clients' accounts receivable management programs, the
commencement of new contracts, the termination of existing contracts, costs to
support growth by acquisition or otherwise, the effect of the change of
business mix on margins and the timing of additional selling, general and
administrative expenses to support new business. In connection with certain
contracts, the Company could incur costs in periods prior to recognizing
revenue under those contracts. The Company's planned operating expenditures are
based on revenue forecasts, and if revenues are below expectations in any given
quarter, operating results would likely be materially adversely affected. While
the effects of seasonality on the Company's business historically have been
obscured by its rapid growth, the Company's business tends to be slower in the
third and fourth quarters of the year due to the summer and holiday seasons.

     The Company's quarterly operating results could also be affected by the
costs and timing of completion and integration of acquisitons. In the fourth
quarter of 1996, income from operations and net income as a percentage of
revenue were lower than in prior quarters of 1996 largely as a result of the
higher payroll and related expenses of MAB as compared to the Company's core
business. Similarly, in the first quarter of 1997, the Company's operating and
net margins were adversely affected by the higher cost structures of MAB and
the 1997 Acquisitions as compared to the Company's core business.

Liquidity and Capital Resources

     In November 1996, the Company completed its IPO of 2,500,000 shares of its
Common Stock at a price of $13.00 per share. The net proceeds to the Company
were $28.8 million. The Company's primary sources of

                                       27
<PAGE>

cash have historically been cash flow from operations, bank borrowings and, in
1996, the net proceeds from the IPO. Cash has been used for acquisitions,
distributions to shareholders, purchases of equipment and working capital to
support the Company's growth.


     Cash provided by operating activities was $1.4 million during the three
months ended March 31, 1997, and $800,000 for the comparable period in 1996.
The increase in cash provided by operations was primarily due to the increase
in net income to $1.3 million in the three months ended March 31, 1997 compared
to $760,000 in the comparable period in 1996, and the increase in non-cash
charges, primarily depreciation and amortization, to $808,000 during the three
months ended March 31, 1997 compared to $210,000 for the comparable period in
1996. These increases were offset by a $2.0 million increase in accounts
receivable in the three months ended March 31, 1997 compared to a $811,000
increase in the comparable period in 1996 and a $254,000 decrease in accounts
payable and accrued expenses in the three months ended March 31, 1997 compared
to a $547,000 increase in the comparable period in 1996. Approximately $1.0
million of accounts payable and accrued expenses in acquired companies were
reduced in order to bring the balances in line with NCO's payment policies.


     Cash provided by operating activities was $2.9 million in 1996 and $2.0
million in 1995. The increase in cash provided by operations was primarily due
to the increase in net income to $3.6 million in 1996 compared to $1.4 million
in 1995, and the increase in non-cash charges, primarily depreciation and
amortization, to $1.3 million in 1996 compared to $348,000 in 1995. These
increases were offset by a $1.8 million increase in accounts receivable in 1996
compared to a $572,000 increase in 1995 and a $222,000 increase in accounts
payable and accrued expenses in 1996 compared to an $858,000 increase in 1995.


     Cash used in investing activities was $15.9 million during the first
quarter of 1997 compared to $4.8 million for the comparable period in 1996. The
increase was primarily due to the 1997 Acquisitions during the first quarter of
1997 versus the acquisition of TCD during the first quarter of 1996. In
February 1997, NCO purchased substantially all of the assets of CRWCD for $3.75
million in cash, 345,178 shares of Common Stock and warrants for 250,000 shares
of Common Stock. In January 1997, the Company purchased substantially all of
the assets of CMS A/R for $5.1 million in cash, certain assets of TRC for $1.6
million in cash and all of the outstanding stock of Goodyear for $4.5 million
in cash and a $900,000 Convertible Note. The Note is convertible into an
aggregate of 42,503 shares of Common Stock at any time and bears interest
payable monthly at a rate of 8.0% per annum with principal due in January 2002.
The Company financed the cash portion of the purchase price for the 1997
Acquisitions with borrowings of $7.4 million under its Credit Agreement and
financed the balance with proceeds of its IPO and existing working capital.
During March 1997, the Company borrowed an additional $1.0 million under the
Credit Agreement to pay certain accounts payable assumed as part of the CRWCD
acquisition. In addition, the Company has accrued $1.6 million of acquisition
related expenses. The 1997 Acquisitions collectively resulted in goodwill of
$21.0 million.


     Cash used in investing activities was $13.5 million in 1996 compared to
$2.0 million in 1995. The increase was primarily due to the acquisitions of MAB
and TCD in 1996. In September 1996, the Company purchased all the outstanding
stock of MAB for $8.0 million in cash and the issuance of a $1.0 million,
five-year convertible note to the principal shareholder of MAB. The note is
convertible into the Common Stock of the Company at the initial public offering
price of $13.00 per share, and bears interest payable monthly at a rate of 8.0%
per annum. In January 1996, the Company purchased all the assets of TCD for
$4.8 million in cash. In August 1995, the Company purchased certain assets of
Eastern for $1.6 million in cash and the assumption of a non-interest bearing
note payable of $252,000 and certain other accounts payable in the amount of
$209,000. The Company financed the cash portion of these acquisitions with bank
borrowings. These acquisitions collectively resulted in goodwill of $14.2
million.


     In addition to equipment financed under operating leases, capital
expenditures were $298,000, $976,000 and $312,000 in 1995, 1996 and the first
three months of 1997, respectively.


     Cash provided by financing activities was $8.2 million during the three
months ended March 31, 1997 compared to $4.6 million for the comparable period
in 1996. Cash provided by financing activities was $21.8 million in 1996
compared to $280,000 in 1995. Bank borrowings had been the Company's primary
source of cash from financing activities and were used for acquisitions and,
along with cash provided by operations, for


                                       28
<PAGE>

distributions to shareholders. The Company raised net proceeds of approximately
$28.8 million in the IPO of which $15.0 million was used to repay outstanding
indebtedness under the Credit Agreement and approximately $3.2 million was used
to pay undistributed S Corporation earnings. Total distributions to
shareholders were $4.1 million in 1996 and $1.1 million in 1995.

     In July 1995, the Company entered into a revolving credit agreement with
Mellon Bank, N.A. which provided for borrowings up to $7.0 million at an
interest rate equal to prime plus 1.375%, which was subsequently increased to
$15.0 million in September 1996, to be utilized for working capital and
strategic acquisitions. Subsequent to the IPO, Mellon Bank, N.A. increased the
revolving credit facility to $25.0 million and decreased the rate of interest
to 2.5% over LIBOR. Mellon Bank, N.A. has committed to reduce the interest rate
to 1.5% over LIBOR upon the completion of the Offering. Outstanding borrowings
under the Credit Agreement at March 31, 1997 and December 31, 1996 and 1995
were $8.4 million, $0 and $2.4 million, respectively. The revolving credit line
is collateralized by substantially all the assets of the Company and includes
certain financial covenants such as maintaining minimum working capital and net
worth requirements and includes restrictions on, among other things, capital
expenditures and distributions to shareholders.

     In connection with entering into the original Credit Agreement, the
Company recorded deferred charges of approximately $135,000 relating primarily
to bank and legal fees. The Company also issued a warrant to the bank
exercisable for an aggregate of 175,531 shares of the Company's Common Stock.
The warrant expires on July 31, 2005 and is exercisable for nominal
consideration. In connection with the increase of the line of credit available
under the Credit Agreement in September 1996 and December 1996, the Company
recorded deferred charges of $261,000 primarily relating to bank charges and
legal fees. In addition, the Company issued additional warrants to the bank for
an aggregate of 65,060 shares of Common Stock exercisable at $13.00 per share.
The warrants have been capitalized on the balance sheet as a deferred charge
and are being amortized over the four-year life of the credit facility. All the
warrants are currently exercisable.

     The Company believes that funds generated from operations, together with
existing cash, the net proceeds from the Offering and available borrowings
under its Credit Agreement will be sufficient to finance its current operations
and planned capital expenditure requirements and internal growth at least
through June 30, 1998. In addition, the Company believes it will have
sufficient funds to make selected acquisitions. However, the Company could
require additional debt or equity financing if it were to make any significant
acquisitions for cash. The Company has no current commitments or agreements
with respect to any acquisitions.


Recently Issued Accounting Standard

     In March 1997, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards (SFAS) No. 128 "Earnings Per Share." This
Statement establishes standards for computing and presenting earnings per share
("EPS") and applies to entities with publicly held common stock or potential
common stock. This Statement is effective for financial statements issued for
periods ending after December 15, 1997; earlier application is not permitted.
This Statement requires restatement of all prior-period EPS data presented. The
Company is currently evaluating the impact, if any, adoption of SFAS No. 128
will have on its financial statements.


                                       29
<PAGE>

                                   BUSINESS

     NCO is a leading provider of accounts receivable management and related
services utilizing an extensive teleservices infrastructure. The Company
develops and implements customized accounts receivable management solutions for
clients' delinquent and current accounts. The Company provides these services
on a national basis from its 18 call centers located in 15 states. The Company
employs advanced workstations and sophisticated call management systems
comprised of predictive dialers, automated call distribution systems, digital
switching and customized computer software. Through efficient utilization of
its technology and intensive management of human resources, the Company has
achieved rapid growth in recent years. Since April 1994, the Company has
completed eight acquisitions, including four in the first quarter of 1997,
which have enabled it to increase its penetration of existing markets,
establish a presence in certain new markets and realize significant operating
efficiencies. In addition, the Company has leveraged its infrastructure by
offering additional services including telemarketing, customer service call
centers and other outsourced administrative services. The Company believes that
it is currently among the 10 largest accounts receivable management companies
in the United States.


     The Company provides its services principally to clients in the financial
services, government, education, healthcare, retail and commercial,
telecommunications and utilities sectors. The Company has over 7,000 clients,
including Bell Atlantic Corporation, Pennsylvania Higher Education Assistance
Agency, First Union Corporation, Medical Center of Delaware, PECO Energy
Company, Federal Express Corporation and MCI Communications Corporation. For
its accounts receivable management services, the Company generates
substantially all of its revenue on a contingency fee basis. For many of its
other outsource teleservices, the Company is paid on a fixed fee basis. While
NCO's contracts are relatively short-term, the Company seeks to develop
long-term relationships with its clients and works closely with them to provide
quality customized solutions.



Industry Background


     Increasingly, companies are outsourcing many non-core functions to focus
on revenue generating activities, reduce costs and improve productivity. In
particular, many large corporations are recognizing the advantages of
outsourcing accounts receivable management. This trend is being driven by a
number of industry-specific factors. First, the complexity of accounts
receivable management functions in certain industries has increased
dramatically in recent years. For example, with the increasing popularity of
Health Maintenance Organizations (HMOs) and Preferred Provider Organizations
(PPOs), healthcare institutions now face the challenge of billing not only
large insurance companies but also individuals who are required to pay small,
one-time co-payments. Second, changing regulations and increased competition in
certain industries such as utilities and telecommunications have created new
outsourcing opportunities. Third, the ability to implement cost-effective
specialized accounts receivable management, customer support and telemarketing
programs has improved dramatically in recent years with the development of
sophisticated call and information systems. These programs require substantial
capital investment, technical capabilities, human resource commitments and
extensive management supervision.


     The emphasis on cost-effective outsourcing solutions, the increasing
sophistication of call center technology and the efficacy of third-party
intervention in the recovery process has resulted in the steady growth of the
accounts receivable management industry. Based on studies published by the ACA,
an industry trade group, it is estimated that receivables referred to third
parties for management and recovery in the United States increased from
approximately $43.7 billion in 1990 to approximately $84.3 billion in 1995. The
leading market segments within the overall accounts receivable management market
are healthcare financial services, telecommunications and utilities which
represented approximately 35%, 22%, 12% and 9%, respectively, or an aggregate of
78%, of total industry referrals in 1995.


     The accounts receivable management industry is highly fragmented. Based on
information obtained from the ACA, there are approximately 6,300 accounts
receivable management companies in operation, the majority of which are small
local businesses. The Company believes that many small accounts receivable
management companies have insufficient capital to expand and invest in call
center technology and sophisticated workstations and are unable to adequately
meet the standards demanded by businesses seeking to outsource their accounts


                                       30
<PAGE>

receivable recovery function. In addition, there are a limited number of
options for owners of such businesses to obtain liquidity or to sell their
businesses. As a result, the Company believes that the industry will experience
consolidation in the future and that strategic acquisition opportunities will
continue to become available.


Business Strategy


     The Company strives to be a cost-effective, client service driven provider
of accounts receivable management and other related teleservices to companies
with substantial outsourcing needs. To achieve this goal, the Company's
business strategy is based on the following key elements:


     Efficient Utilization of Technology and Management Infrastructure to
Improve Productivity. Efficient use of technology and intensive management of
human resources enables the Company to provide cost-effective client solutions
and perform large scale accounts receivable management programs. The Company
has made a substantial investment in its teleservices infrastructure and is
committed to utilizing the best available technologies to achieve operational
efficiencies. This investment enables the Company to rapidly and efficiently
integrate acquisitions. For example, in the MAB acquisition, the Company was
able to reduce the workforce by approximately 16% while maintaining the same
revenue base. In the CRWCD acquisition, the Company has been able to reduce the
workforce by approximately 17%, to date. The Company believes that its
infrastructure is capable of supporting additional growth internally or through
acquisitions without commensurate increases in costs.


     Commitment to Client Service. NCO is committed to providing superior
service to its clients. The Company works closely with its clients to identify
particular needs, design appropriate recovery strategies and implement
customized accounts receivable management programs. The Company maintains a
client service department to promptly address client issues, assigns dedicated
field service representatives to assist larger clients and offers clients the
ability to electronically communicate with the Company and monitor operational
activity.


     Seek Low Cost Solutions. The Company seeks to be a low cost provider of
accounts receivable management services by centralizing all administrative
functions and minimizing overhead at all branch locations. Specifically, the
Company has centralized such functions as payment processing, information
systems, accounting, sales and marketing, payroll and human resources.


     Target Larger Clients. The Company continues to focus on expanding its
base of larger clients while at the same time continuing to pursue mid-size
prospects that have traditionally comprised the Company's client base. While
the Company's traditional clients have provided a stable revenue base, the
Company believes that larger clients offer significant cross-selling
opportunities as they continue to outsource more of their accounts receivable
management, customer support and telemarketing functions. The Company believes
that its size and geographic diversity will help it to obtain larger national
clients.


Growth Strategy


     In light of the increasing volume of accounts receivable referred for
third party management, the greater emphasis on the outsourcing of non-core
competencies by businesses and the fragmented nature of the industry, the
Company believes there are significant opportunities to expand its business.
The Company's growth strategy includes the following key elements:


     Actively Pursue Strategic Acquisitions. The Company intends to take
advantage of the fragmented nature of the accounts receivable management
industry, along with opportunities in related industries, by continuing to make
strategic acquisitions. Through selected acquisitions, the Company will seek to
serve new geographic markets or industries, expand its presence in its existing
vertical markets and add complementary service applications. For example, the
acquisitions of CRWCD, Goodyear and CMS A/R allowed the Company to market its
services nationwide and expand its penetration of the commercial collections
market. The Company evaluates acquisitions using numerous criteria including
size, management strength, service quality, industry focus, diversification of
client base, operating characteristics and the ability to integrate the
acquired businesses into the Company's operations and eliminate redundant
costs.


                                       31
<PAGE>

     Increase Market Penetration. The Company believes that its long-standing
reputation as a quality provider of cost-effective accounts receivable
management services is one of its most significant competitive advantages and
intends to continue to build upon its reputation. The Company continually
strives to increase its share of its clients' accounts receivable management
business and to obtain new clients that have outsourced or are seeking to
outsource these services. In particular, the Company will continue to focus on
the education, financial services, healthcare, telecommunications and utilities
sectors. These sectors include many large corporations which rely heavily on
third-party providers for a substantial portion of their accounts receivable
management needs. In addition, the Company believes there is significant
opportunity for growth in certain new market segments, such as the retail
credit card and insurance sectors and commercial accounts receivable
management, in which it can leverage its accumulated business expertise and
call center infrastructure.


     Expand Service Offerings. The Company regularly seeks to leverage its
infrastructure by expanding the array of services offered to clients by
cross-selling existing services and by developing new value-added services that
strengthen its long-term relationship with existing clients. For example, the
Company has already begun providing other outsourced administrative services
such as customer service call centers, telemarketing, telephone-based auditing
and other administrative services outsourcing. Additionally, through the CMS
A/R acquisition, the Company expanded into early stage accounts receivable
management services and expanded into telephone-based market research through
the acquisition of TRC. Substantially all of these services are presently
provided to clients who utilize NCO's accounts receivable management services;
however, in the future, the Company plans to continue to market these services
to both existing and new clients.


Accounts Receivable Management Services


     The Company provides a wide range of accounts receivable management
services to its clients utilizing an extensive teleservices infrastructure.
Although most of the Company's accounts receivable management services to date
have focused on recovery of traditional delinquent accounts (which typically
average approximately 282 days past due), the Company does engage in the
recovery of current receivables and early stage delinquencies (generally
accounts which are 90 days or less past due). The Company generates
substantially all of its revenue from the recovery of delinquent accounts
receivable on a contingency fee basis. In addition, the Company generates
revenue from fixed fees for certain accounts receivable management and other
related services. Contingency fees typically range from 15% to 35% of the
amount recovered on behalf of the Company's clients, but can range from 6% for
the management of accounts placed early in the accounts receivable cycle to 50%
for accounts which have been serviced extensively by the client or by
third-party providers.


     Recovery activities typically include the following:


     Management Planning. The Company's approach to accounts receivable
management for each client is determined by a number of factors including
account size and demographics, the client's specific requirements and
management's estimate of the collectability of the account. The Company has
developed a library of standard processes for accounts receivable management
which is based upon its accumulated experience. The Company will integrate
these processes with its client's requirements to create a customized recovery
solution. In many instances, the approach will evolve and change as the
relationship with the client develops and both parties evaluate the most
effective means of recovering accounts receivable. The Company's standard
approach, which may be tailored to the specialized requirements of its clients,
defines and controls the steps that will be undertaken by the Company on behalf
of the client and the manner in which data will be reported to the client.
Through its systemized approach to accounts receivable management, the Company
removes most decision making from the recovery staff and ensures uniform,
cost-effective performance.


     Once the approach has been defined, the Company electronically or manually
transfers pertinent client data into its information system. Once the client's
records have been established in the Company's system, the Company commences
the recovery process.


     Skip Tracing. In cases where the customer's telephone number or address is
unknown, the Company systematically searches the United States Post Office
National Change of Address service, consumer data bases, electronic telephone
directories, credit agency reports, tax assessor and voter registration
records, motor vehicle


                                       32
<PAGE>

registrations, military records and other sources. The geographic expansion of
banks, credit card companies, national and regional telecommunications
companies and managed healthcare providers along with the mobility of consumers
has increased the demand for locating the client's customers. Once the Company
has located the customer, the notification process can begin.


     Account Notification. The Company initiates the recovery process by
forwarding an initial letter which is designed to seek payment of the amount
due or open a dialogue with customers who cannot afford to pay at the current
time. This letter also serves as an official notification to each customer of
their rights as required by the federal Fair Debt Collection Practices Act. The
Company continues the recovery process with a series of mail and telephone
notifications. Telephone representatives remind the customer of their
obligation, inform them that their account has been placed for collection with
the Company and begin a dialogue to develop a payment program.


     Credit Reporting. At a client's request, the Company will electronically
report delinquent accounts to one or more of the national credit bureaus where
it will remain for a period of up to seven years. The denial of future credit
often motivates the payment of all past due accounts.


     Litigation Management. When account balances are sufficient, the Company
will also coordinate litigation undertaken by a nationwide network of attorneys
that the Company utilizes on a routine basis. Typically, account balances must
be in excess of $1,000 to warrant litigation and the client is asked to advance
legal costs such as filing fees and court costs. Attorneys generally are
compensated on a contingency fee basis. The Company's collection support staff
manages the Company's attorney relationships and facilitates the transfer of
all necessary documentation.


     Payment Process. After the Company receives payment from the customer, it
either remits the amount received net of its fee to the client or remits the
entire amount received to the client and bills the client for its services.


     Activity Reports. Clients are provided with a system-generated set of
standardized or customized reports that fully describes all account activity
and current status. These reports are typically generated monthly, however, the
information included in the report and the frequency that the reports are
generated can be modified to meet the needs of the client.


     Quality Tracking. The Company emphasizes quality control throughout all
phases of the accounts receivable management process. Some clients may specify
an enhanced level of supervisory review and others may request customized
quality reports. Large national credit grantors will typically have exacting
performance standards which require sophisticated capabilities such as
documented complaint tracking and specialized software to track quality metrics
to facilitate the comparison of the Company's performance to that of its peers.
 


Other Services


     The Company selectively provides other related services which complement
its traditional accounts receivable management business and which leverage its
teleservices infrastructure. The Company believes that the following services
will provide additional growth opportunities for the Company.


     Telemarketing and Market Research. The Company provides telemarketing
services for clients, including lead generation and qualification and the
actual booking of appointments for a client's sales representatives. As a
result of the TRC acquisition, the Company also provides market research and
data collection services.


     Customer Service Call Center. The Company utilizes its communications and
information system infrastructure to supplement or replace the customer service
function of its clients. For example, the Company is currently engaged by PECO
Energy Company, a regional utility, to function as its customer service
department to field and respond to calls concerning new services which the
utility is beginning to develop and offer. In this manner, the utility can
focus on developing these services without investing the resources to build the
in-house infrastructure necessary to respond to customer inquiries.


                                       33
<PAGE>

     Accounts Receivable Outsourcing. The Company complements existing service
lines by offering adjunct billing services to clients as an outsourcing option.
Additionally, the Company can assist healthcare clients in the billing and
management of third party insurance.

     Custom Designed Business Applications. The Company has the ability to
provide outsourced administrative and other back-office responsibilities
currently conducted by its clients. For example, the Company was engaged by
United Healthcare Corporation, a national health insurer, to assume all
administrative operations for its COBRA and individual conversion coverage,
including all responsibility for premium billing and payment processing,
customer service call center and policy fulfillment. The Company also was
engaged by Independence Blue Cross to audit its base of small business employer
accounts to determine if individuals insured through these accounts were, in
fact, employees.


Operations


     Technology and Infrastructure. Over the past five years, the Company has
made a substantial investment in its call management systems such as predictive
dialers, automated call distribution systems, digital switching and customized
computer software. As a result, the Company believes it is able to address
accounts receivable management activities more reliably and more efficiently
than many other accounts receivable management companies. The Company's systems
also permit network access to enable clients to electronically communicate with
NCO and monitor operational activity on a real-time basis.


     NCO provides its accounts receivable management services through the
operation of 18 state-of-the-art call centers which are electronically linked
through a national, wide area network. The Company utilizes two computer
platform systems. One system consists of two Unix-based NCR 3455 computers
which are linked via network servers to 583 workstations and which provide
necessary redundancy (either computer can operate the system in the event of
the failure of the other) and excess capacity for future growth. The other
system consists of three Unix-based Hewlett-Packard computers which are linked
via network servers to 754 workstations. The computers are linked via network
servers to the Company's 1,337 workstations, which consist of personal
computers and terminals that are linked to the microcomputers but do not have
separate processors.


     The Company utilizes predictive dialers to address its low balance, high
volume accounts. These systems scan the Company's database and simultaneously
initiate calls on all available telephone lines and determine if a live
connection is made. Upon determining that a live connection has been made, the
computer immediately switches the call to an available representative and
instantaneously displays the associated account record on the representative's
workstation. Calls that reach other signals, such as a busy signal, telephone
company intercept or no answer, are tagged for statistical analysis and placed
in priority recall queues or multiple-pass calling cycles. The system also
automates virtually all recordkeeping and follow-up activities including letter
and report generation. The Company's automated method of operations
dramatically improves the productivity of the Company's collection staff.


     The Company employs a 15 person MIS staff led by a Vice President - Chief
Information Officer. The Company maintains disaster recovery contingency plans
and has implemented procedures to protect the loss of data against power loss,
fire and other casualty. The Company has implemented a security system to
protect the integrity and confidentiality of its computer system and data and
maintains comprehensive business interruption and critical systems insurance on
its telecommunications and computer systems.


     Quality Assurance and Client Service. The Company's reputation for quality
service is critical to acquiring and retaining clients. Therefore, the Company
and its clients monitor the Company's representatives for strict compliance
with the clients' specifications and the Company's policies. The Company
regularly measures the quality of its services by capturing and reviewing such
information as the amount of time spent talking with clients' customers, level
of customer complaints and operating performance. In order to provide ongoing
improvement to the Company's telephone representatives' performance and to
assure compliance with the Company's policies and standards, quality assurance
personnel monitor each telephone representative on a frequent basis and provide
ongoing training to the representative based on this review. The Company's
information systems enable it to provide clients with reports on a real-time
basis as to the status of their accounts and clients can choose to network with
the Company's computer system to access such information directly.


                                       34
<PAGE>

     The Company maintains a client service department to promptly address
client issues and questions and alert senior executives of potential problems
that require their attention. In addition to addressing specific issues, a team
of client service representatives will contact accounts on a regular basis in
order to establish a close client rapport, determine the client's overall level
of satisfaction and identify practical methods of improving the client's
satisfaction.


Client Relationships


     The Company's client base currently includes over 7,000 companies in the
financial services, government, education, healthcare, retail and commercial,
telecommunications and utilities sectors. The Company's 10 largest clients in
1996 accounted for approximately 22.7% of the Company's revenue on a pro forma
basis assuming that the MAB acquisition and the 1997 Acquisitions had occurred
on January 1, 1996. In 1996, no client accounted for more than 10% of total
revenue (no more than 5% on a pro forma basis). In 1996, the Company on a pro
forma basis derived 32.2% of its referrals from financial institutions, 19.3%
from government entities, 17.1% from educational organizations, 11.8% from
healthcare organizations, 8.3% from retail and commercial entities, 6.1% from
telecommunications companies and 5.2% from utilities.


     The following table sets forth a list of certain of the Company's key
clients:



<TABLE>
<CAPTION>
     Financial Services                    Education                         Healthcare
- -------------------------------   -------------------------------   --------------------------------
<S>                               <C>                               <C>                                <C>
First Union Corporation           California Student Aid            Catholic Health Initiatives
Mellon Bank Corporation            Commission                       Hutchinson Hospital Corporation
NationsBank Corporation           Penn State University             Kaiser Permanente
The Progressive Corporation       Pennsylvania Higher Education     Medical Center of Delaware
United Healthcare Corporation      Assistance Agency                Reimbursement Technologies Inc.
                                  Seton Hall University
                                  University of Pennsylvania
</TABLE>


<TABLE>
<CAPTION>
  Government and Utilities          Telecommunications           Retail and Commercial
- -------------------------------  ---------------------------  -----------------------------
<S>                              <C>                          <C>
Commonwealth Edison Company      Bell Atlantic Corporation    Airborne Freight Corporation
Massachusetts Department of      BellSouth Corporation        Emery Worldwide
 Revenue                         Frontier Cellular            Federal Express Corporation
New York State Electric & Gas    MCI Communications           The Bon Ton
 Corporation                      Corporation                 
PECO Energy Company              Sprint Corporation
Water Revenue Bureau,
 City of Philadelphia
</TABLE>

     The Company enters into contracts with most of its clients which define,
among other things, fee arrangements, scope of services and termination
provisions. Clients may usually terminate such contracts on 30 or 60 days
notice. In the event of termination, however, clients typically do not withdraw
accounts referred to the Company prior to the date of termination, thus
providing the Company with an ongoing stream of revenue from such accounts
which diminish over time. Under the terms of the Company's contracts, clients
are not required to place accounts with the Company but do so on a
discretionary basis.


Sales and Marketing


     The Company utilizes a focused and highly professional direct selling
effort in which sales representatives personally cultivate relationships with
prospective and existing clients. The Company's sales effort consists of a 44
person direct sales force. Each sales representative is charged with
identifying leads, qualifying prospects and closing sales. When appropriate,
Company operating personnel will join in the sales effort to provide detailed
information and advice regarding the Company's operational capabilities. Sales
and operating personnel also work together to take advantage of potential
cross-selling opportunities. The Company supplements its direct sales effort
with print media and attendance at trade shows.


                                       35
<PAGE>

     Many of the Company's prospective clients issue requests-for-proposals
("RFPs") as part of the contract award process. The Company retains a technical
writer for the purpose of preparing detailed, professional responses to RFPs.
In addition, the effect of the Company's direct sales force in maintaining
contact with the prospective client often allow them to serve in an informal
advisory capacity to the prospective client with respect to the requirements of
the RFP which the Company believes gives it a competitive edge in responding to
the RFP.


Personnel and Training


     The Company's success in recruiting, hiring and training a large number of
employees is critical to its ability to provide high quality accounts
receivable management, customer support and teleservices programs to its
clients. The Company seeks to hire personnel with previous experience in
accounts receivable management or as a telephone representative. NCO generally
offers competitive compensation and benefits and offers promotion opportunities
within the Company.


     All Company personnel receive a comprehensive training course that
consists of a combination of classroom and practical experience. Prior to
customer contact, new employees receive one week of training in the Company's
operating systems, procedures and telephone techniques and instruction in
applicable federal and state regulatory requirements. Company personnel also
receive a wide variety of continuing professional education consisting of both
classroom and role playing sessions.


     As of May 31, 1997, the Company had a total of 1,180 full-time employees
and 255 part-time employees, of which 1,094 were telephone representatives.
None of the Company's employees is represented by a labor union. The Company
believes that its relations with its employees are good.


Competition


     The accounts receivable management industry is highly competitive. The
Company competes with approximately 6,300 providers, including large national
corporations such as First Data Corporation, Equifax Inc., Outsourcing
Solutions Inc., The Union Corporation and many regional and local firms. Some
of the Company's competitors have substantially greater resources, offer more
diversified services and operate in broader geographic areas than the Company.
In addition, the accounts receivable management services offered by the
Company, in many instances, are performed in-house. Moreover, many larger
clients retain multiple accounts receivable management and recovery providers
which exposes the Company to continuous competition in order to remain a
preferred vendor. The Company believes that the primary competitive factors in
obtaining and retaining clients are the ability to provide customized solutions
to a client's requirements, personalized service, sophisticated call and
information systems and price. The Company also competes with other firms, such
as SITEL Corporation, APAC TeleServices, Inc. and TeleTech Holdings, Inc., in
providing teleservices.


Regulation


     The accounts receivable management industry is regulated both at the
federal and state level. The federal Fair Debt Collection Practices Act (the
"FDCPA") regulates any person who regularly collects or attempts to collect,
directly or indirectly, consumer debts owed or asserted to be owed to another
person. The FDCPA establishes specific guidelines and procedures which debt
collectors must follow in communicating with consumer debtors, including the
time, place and manner of such communications. Further, it prohibits harassment
or abuse by debt collectors, including the threat of violence or criminal
prosecution, obscene language or repeated telephone calls made with the intent
to abuse or harass. The FDCPA also places restrictions on communications with
individuals other than consumer debtors in connection with the collection of
any consumer debt and sets forth specific procedures to be followed when
communicating with such third parties for purposes of obtaining location
information about the consumer. Additionally, the FDCPA contains various notice
and disclosure requirements and prohibits unfair or misleading representations
by debt collectors. The Company is also subject to the Fair Credit Reporting
Act which regulates the consumer credit reporting industry and which may impose
liability on the Company to the extent that the adverse credit information
reported on a consumer to a credit bureau


                                       36
<PAGE>

is false or inaccurate. The accounts receivable management business is also
subject to state regulation. Some states require that the Company be licensed
as a debt collection company. Management believes that the Company currently
holds applicable licenses from all states where required.

     With respect to the other teleservices offered by the Company, including
telemarketing, the federal Telemarketing and Consumer Fraud and Abuse
Prevention Act of 1994 (the "TCFAPA") broadly authorizes the Federal Trade
Commission (the "FTC") to issue regulations prohibiting misrepresentations in
telemarketing sales. The FTC's telemarketing sales rules prohibit
misrepresentations of the cost, terms, restrictions, performance or duration of
products or services offered by telephone solicitation and specifically address
other perceived telemarketing abuses in the offering of prizes and the sale of
business opportunities or investments. The federal Telephone Consumer
Protection Act of 1991 (the "TCPA") limits the hours during which telemarketers
may call consumers and prohibits the use of automated telephone dialing
equipment to call certain telephone numbers. A number of states also regulate
telemarketing. For example, some states have enacted restrictions similar to
the federal TCPA. From time to time, Congress and the states consider
legislation that would further regulate the Company's telemarketing operations
and the Company cannot predict whether additional legislation will be enacted
and, if enacted, what effect it would have on the telemarketing industry and
the Company's business.

     Several of the industries served by the Company are also subject to
varying degrees of government regulation. Although compliance with these
regulations is generally the responsibility of the Company's clients, the
Company could be subject to a variety of enforcement or private actions for its
failure or the failure of its clients to comply with such regulations.

     The Company devotes significant and continuous efforts, through training
of personnel and monitoring of compliance, to ensure that it is in compliance
with all federal and state regulatory requirements. The Company believes that
it is in material compliance with all such regulatory requirements.

Facilities

     The Company currently operates 19 leased facilities. The Company intends
to close or consolidate certain offices acquired in the 1997 Acquisitions. The
chart below summarizes the Company's current call center facilities:



                                              Approximate     
           Location of Facility              Square Footage
         ------------------------            ---------------
         Blue Bell, PA(1)                        36,500
         Fort Washington, PA(1)                  82,000
         Tucson, AZ                               1,400
         San Diego, CA                            3,200
         Aurora, CO                               4,800
         Honolulu, HI                             2,900
         Hutchinson, KS                             900
         Wichita, KS                             10,000
         Metairie, LA                             6,900
         Beltsville, MD(2)                        4,700
         Crofton, MD(2)                          12,000
         Jackson, MI                             12,200
         Charlotte, NC                           15,000
         Buffalo, NY                             30,000
         Cleveland, OH                            7,000
         Tulsa, OK                               13,900
         Philadelphia, PA                         5,700
         Philadelphia, PA                         5,500
         Columbia, SC                            10,500
         Richardson, TX                           6,100
                         
- ------------
(1) The Company's headquarters will be relocated from Blue Bell, PA to Fort
    Washington, PA effective July 7, 1997.

(2) Locations will be consolidated and relocated to a new facility during the
    second half of 1997.

                                       37
<PAGE>

     The leases of these facilities expire between 1997 and 2009, and most
contain renewal options. The Company believes that these facilities are
adequate for its current operations, but additional facilities may be required
to support growth. The Company believes that suitable additional or alternative
space will be available as needed on commercially reasonable terms. In
addition, the Company leases sales offices in Birmingham, Alabama; Little Rock,
Arkansas; Boston, Massachusetts; Las Vegas, Nevada; Jericho, New York; Houston,
McAllen and Waco, Texas.

     The Company leases its corporate headquarters and processing facility in
Blue Bell, Pennsylvania from three limited partnerships of which Messrs.
Barrist, Piola and Miller and Mr. Barrist's mother are limited partners and Mr.
Barrist is the sole shareholder of the corporate general partners. In July
1997, the Company will terminate its leases of the Blue Bell facilities
(without penalty) and will relocate such offices to an 82,000 square foot
facility located in Fort Washington, Pennsylvania leased from a limited
partnership of which J. Brian O'Neill is a partner. Mr. O'Neill is a principal
shareholder, Chairman of the Board and Chief Executive Officer, of CRW
Financial, Inc., which owns 8.1% of the Company's Common Stock prior to this
Offering as a result of the CRWCD acquisition. See "Management -- Certain
Transactions -- Leases and "Principal and Selling Shareholders."


Legal Proceedings

     The Company is involved in legal proceedings from time to time in the
ordinary course of its business. Management believes that none of these legal
proceedings will have a materially adverse effect on the financial condition or
results of operations of the Company.


                                       38
<PAGE>

                                  MANAGEMENT


Directors, Executive Officers and Key Employees

     The following table sets forth certain information concerning the
Company's directors, executive officers and key employees:




<TABLE>
<CAPTION>
           Name                 Age                        Position
- -----------------------------   -----   --------------------------------------------------
<S>                             <C>     <C>
Michael J. Barrist  .........   36      Chairman of the Board, President and Chief
                                        Executive Officer
Charles C. Piola, Jr.  ......   50      Executive Vice President and Director
Bernard R. Miller   .........   49      Senior Vice President, Development and Director
Steven L. Winokur   .........   37      Vice President, Finance, Chief Financial Officer
                                        and Treasurer
Joseph C. McGowan   .........   43      Co-Chief Operating Officer
Michael G. Noah  ............   51      Co-Chief Operating Officer
Stephen Elliott  ............   35      Vice President, Technology and Chief Information
                                        Officer
Steven Leckerman ............   45      Vice President, Collection Operations
Eric S. Siegel   ............   40      Director
Allen F. Wise ...............   54      Director
</TABLE>

     Michael J. Barrist has served as Chairman of the Board, President and
Chief Executive Officer of the Company since purchasing the Company in 1986.
Mr. Barrist was employed by U.S. Healthcare Inc. from 1984 to 1986, most
recently as Vice President of Operations, and was employed by Gross & Company,
a certified public accounting firm, from 1980 through 1984. Mr. Barrist is a
certified public accountant.

     Charles C. Piola, Jr. joined the Company in 1986 as Executive Vice
President, Sales and Marketing and has served as a director since that time.
Prior to joining the Company, Mr. Piola was the Regional Sales Manager for
Trans World Systems from 1983 to 1986 and IC Systems from 1979 to 1981, both
accounts receivable management companies.

     Bernard R. Miller joined the Company as Senior Vice President of
Development in 1994 when NCO acquired BRM, a Philadelphia-based accounts
receivable management company owned principally by Mr. Miller. Mr. Miller
became a director in 1996. Prior to joining the Company, Mr. Miller served as
President and Chief Executive Officer of BRM since founding it in 1980.

     Steven L. Winokur joined the Company in December 1995 as Vice President,
Finance, Chief Financial Officer and Treasurer. Prior to that, Mr. Winokur
acted as a part-time consultant to the Company since 1986. From February 1992
to December 1995, Mr. Winokur was the principal of Winokur & Associates, a
certified public accounting firm. From March 1981 to February 1992, Mr. Winokur
was a partner with Gross & Company, a certified public accounting firm, where
he most recently served as Administrative Partner. Mr. Winokur is a certified
public accountant.

     Joseph C. McGowan joined the Company in 1990 as Vice President, Operations
and became Co-Chief Operating Officer in February 1997. Prior to that, Mr.
McGowan was Assistant Manager of the Collections Department at Philadelphia Gas
Works, a public utility, since 1975.

     Michael G. Noah has been President of MAB since May 1994. He became
Co-Chief Operating Officer of the Company in February 1997. Prior to joining
MAB, he was an Executive Vice President of Everest National Bank, a subsidiary
of GE Capital, since August 1991.


                                       39
<PAGE>

     Stephen Elliott joined the Company in May 1996 as Vice President,
Technology and Chief Information Officer and provided consulting services to
the Company since May 1995. Prior to joining NCO, Mr. Elliott was employed by
Electronic Data Systems, a computer services company, since 1986, most recently
as Senior Account Manager.

     Steven Leckerman joined the Company in September 1995 as Vice President,
Collection Operations. From 1982 to September 1995, Mr. Leckerman was employed
by Allied Bond Corporation, a division of Union Corporation, an accounts
receivable management company, where he served as manager of dialer and special
projects.

     Eric S. Siegel was appointed to the Board of Directors of the Company in
December 1996. Mr. Siegel has been president of Siegel Management Company, a
management consulting firm, since 1983. Mr. Siegel also is an adjunct faculty
member at the Wharton School of the University of Pennsylvania and is co-author
of The Ernst & Young Business Plan Guide.

     Allen F. Wise was appointed to the Board of Directors of the Company in
December 1996. Mr. Wise has been a director and Chief Executive Officer of
Coventry Corporation, a managed care company, since October 1996. Prior
thereto, he was Executive Vice President of United Healthcare Corporation since
October 1994, President of Wise Health Systems, a healthcare management
company, from September 1993 to October 1994, Chief Executive Officer of
Keystone Health Plan and Chief Operating Officer of Independence Blue Cross
from September 1991 to September 1993 and Vice President of US Healthcare, Inc.
from April 1985 to September 1991. Mr. Wise is also a director of Transition
Systems Inc.


Board of Directors

     Following completion of the Company's initial public offering in the
fourth quarter of 1996, the Board of Directors was reorganized by increasing
the number of directors from three to five, appointing Eric S. Siegel and Allen
F. Wise as outside directors to fill the vacancies created by the increase and
dividing the Board into three classes. Class I consists of Mr. Michael J.
Barrist, whose term will expire at the 1997 Annual Meeting of Shareholders;
Class II consists of Messrs. Bernard R. Miller and Allen F. Wise, whose terms
will expire at the 1998 Annual Meeting of Shareholders; and Class III consists
of Messrs. Charles C. Piola and Eric S. Siegel, whose terms will expire at the
1999 Annual Meeting of Shareholders. Beginning with the 1997 Annual Meeting of
Shareholders, directors whose terms are expiring will be elected by the
shareholders to serve for three year terms.

     Audit Committee. The Board of Directors has established an Audit
Committee, consisting of Messrs. Siegel and Wise, to make recommendations
concerning the engagement of independent public accountants; review with the
independent public accountants the plans for and scope of the audit, the audit
procedures to be utilized and the results of the audit; approve the
professional services provided by the independent public accountants; review
the independence of the independent public accountants; and review the adequacy
and effectiveness of the Company's internal accounting controls.

     Compensation Committee. The Board of Directors has established a
Compensation Committee, consisting of Messrs. Barrist, Siegel and Wise, to make
recommendations to the Board of Directors concerning compensation for the
Company's executive officers; review general compensation levels for other
employees as a group; and take such other actions as may be required in
connection with the Company's compensation and incentive plans.


Director Compensation

     Each director of the Company who is not also an employee receives an
annual fee of $5,000 and a fee of $500 for each meeting of the Board or any
committee of the Board attended, plus reimbursement of expenses incurred in
attending meetings.

     Non-employee directors receive stock options pursuant to the Company's
1996 Non-Employee Director Stock Option Plan and all directors, including
non-employee directors, are eligible to participate in the Company's 1996 Stock
Option Plan. See "-- Stock Option Plans."


                                       40
<PAGE>

Executive Compensation

     Summary Compensation Table. The following table sets forth the
compensation earned by the Chief Executive Officer and the four next most
highly compensated executive officers of the Company whose aggregate salaries
and bonuses exceeded $100,000 (collectively, the "Named Executive Officers")
for services rendered in all capacities to the Company during 1996.


                          SUMMARY COMPENSATION TABLE




<TABLE>
<CAPTION>
                                                                                  
                                                                                   Long-Term      
                                                                                   Compensation   
                                                                                   Awards (1)     
                                                       Annual Compensation         -------------  
                                                 -------------------------------   Securities     
             Name and                                                              Underlying          All Other
        Principal Position              Year     Salary ($)       Bonus ($)        Options (#)     Compensation ($)(2)
- -------------------------------------   ------   ------------   ----------------   -------------   --------------------
<S>                                     <C>      <C>            <C>                <C>             <C>
Michael J. Barrist ..................   1996      $208,653       $   53,862(3)            --              $5,957
Chairman of the Board, President and    1995       200,000          242,641               --               5,993
Chief Executive Officer

Charles C. Piola, Jr. ...............   1996       202,884           33,333(3)            --              16,413
Executive Vice President and            1995       200,000          135,714               --              15,835
Director

Bernard R. Miller  ..................   1996       136,730           26,448(3)        50,000               7,926
Senior Vice President, Development      1995       130,000           21,645               --               5,955
and Director

Steven L. Winokur  ..................   1996       149,422           35,000           31,201                  --
Vice President, Finance, Chief          1995            --               --           33,257                  --
Financial Officer and Treasurer

Joseph C. McGowan  ..................   1996       117,000           18,000           41,600               3,664
Co-Chief Operating Officer (4)          1995       100,000           30,000           44,344               5,088
</TABLE>

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

(1) The Company did not grant any restricted stock awards or stock appreciation
    rights during 1995 or 1996.

(2) For 1996, consists of premiums for disability policies paid by the Company
    of $3,582, $14,038, $6,217, $0, and $1,989 and the Company matching
    contribution under the 401(k) Profit Sharing Plan of $2,375, $2,375,
    $1,709, $0 and $1,675 for the benefit of Messrs. Barrist, Piola, Miller,
    Winokur and McGowan, respectively.

(3) These bonus amounts represent the bonuses earned by the respective officers
    from September 3, 1996, the date of the Company's termination of its
    status as an S Corporation under the Internal Revenue Code of 1986, as
    amended, until December 31, 1996 pursuant to bonus arrangements contained
    in their respective employment agreements. No bonus was paid to these
    executive officers (who were also shareholders) for the period while the
    Corporation was an S Corporation in 1996. If the bonus arrangements had
    been in effect for the entire year, the bonus amounts for 1996 for Messrs.
    Barrist, Piola and Miller would have been $161,587, $100,000 and $79,343,
    respectively.

(4) Mr. McGowan became Co-Chief Operating Officer in 1997.

                                       41
<PAGE>

     1996 Option Grants Table. The following table sets forth certain
information concerning stock options granted during 1996 to each of the Named
Executive Officers.


                             OPTION GRANTS IN 1996




<TABLE>
<CAPTION>
                                                                                                 Potential Realizable
                                                                                                   Value at Assumed
                                                                                                Annual Rates of Stock
                                                                                                Price Appreciation for
                                                     Individual Grants                             Option Term (1)
                                ------------------------------------------------------------   ------------------------
                                 Number of        Percent of
                                 Securities       Total Options
                                 Underlying       Granted to       Exercise
                                  Options         Employees in     Price Per     Expiration
           Name                   Granted         Fiscal Year       Share          Date          5%           10%
- -----------------------------   ---------------   --------------   -----------   -----------   ----------   -----------
<S>                             <C>               <C>              <C>           <C>           <C>          <C>
Michael J. Barrist  .........           --            --                 --              --          --             --
Charles C. Piola, Jr.  ......           --            --                 --              --          --             --
Bernard R. Miller   .........       50,000(2)        17.1%          $ 17.00        12/18/06    $534,560     $1,354,681
Steven L. Winokur   .........       31,201(3)        10.6%            13.00        10/17/06     255,088        646,443
Joseph C. McGowan   .........       41,600(3)        14.2%            13.00        10/17/06     340,106        861,896
</TABLE>

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

(1) Represents the difference between the market value of the Common Stock for
    which the option may be exercised, assuming that the market value of the
    Common Stock on the date of grant appreciates in value to the end of the
    10-year option term at annualized rates of 5% and 10%, respectively, and
    the exercise price of the option. The rates of appreciation used in this
    table are prescribed by regulation of the SEC and are not intended to
    forecast future appreciation of the market value of the Common Stock.

(2) These options were granted on 12/18/96 at the fair market value of the
    Common Stock on the date of grant and become exercisable in three equal
    annual installments beginning one year after the date of grant.

(3) These options were granted on 10/17/96 at the initial public offering price
    of the Common Stock and become exercisable in three equal annual
    installments beginning one year after the date of grant.

     Aggregated Option Exercises in 1996 and 1996 Year-End Option Values
Table. No stock options were exercised in 1996. The following table sets forth
certain information concerning the number of unexercised options and the value
of unexercised options at December 31, 1996 held by each of the Named Executive
Officers.


      AGGREGATED OPTION EXERCISES IN 1996 AND 1996 YEAR-END OPTION VALUES




<TABLE>
<CAPTION>
                                                        Number of Securities Underlying      Value of Unexercised
                               Shares                       Unexercised Options at         In-the-Money Options at
                              Acquired       Value             December 31, 1996             December 31, 1996(1)
          Name               on Exercise    Realized       Exercisable/Unexercisable       Exercisable/Unexercisable
- ---------------------------  -------------  ----------  ---------------------------------  --------------------------
<S>                          <C>            <C>         <C>                                <C>
Michael J. Barrist   ......      --            --                         --/--                            --/--
Charles C. Piola, Jr.   ...      --            --                         --/--                            --/--
Bernard R. Miller .........      --            --                     --/50,000                            --/$0
Steven L. Winokur .........      --            --                 11,086/53,373                $156,811/$434,513
Joseph C. McGowan .........      --            --                 14,781/71,163                $209,077/$579,369
</TABLE>

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

(1) Represents the difference between the last sale price of the Common Stock
    on December 31, 1996 ($16.875 per share), as reported on the Nasdaq
    National Market, and the exercise price of in-the-money options,
    multiplied by the number of exercisable or unexercisable options held, as
    the case may be.


                                       42
<PAGE>

Employment Agreements

     In September 1996, the Company entered into five-year employment
agreements with Messrs. Barrist, Piola, Miller, Winokur and McGowan pursuant to
which they are entitled to receive annual base salaries of $275,000, $225,000,
$150,000, $150,000, and $125,000, respectively, adjusted each year in
accordance with the Consumer Price Index. Mr. Barrist is entitled to receive an
annual bonus of $50,000 if the Company reaches performance goals determined by
the Board of Directors. He is also entitled to a bonus of $100,000 if the
Company's net income increases by 20% over the prior year and a bonus equal to
5% of any increase in net income in excess of 20%, in each case adjusted for
dilution. Mr. Piola is eligible for an annual bonus of $50,000, $75,000, or
$100,000 if the Company's annual increase in net income (adjusted for dilution)
over the prior year exceeds 20%, 30%, or 40%, respectively. Mr. Miller is
entitled to a bonus equal to .00375 of the annualized revenue resulting from
companies acquired during the preceding year, subject to a maximum bonus of
$100,000. Messrs. Winokur and McGowan receive such annual bonuses as are
determined by the Board of Directors.

     Each of the employment agreements provides that, in the event of the death
of the employee or the termination of employment by the Company other than "for
cause" (as defined in the agreements), the Company shall continue to pay the
employee's full compensation, including bonuses, for the balance of the
employment term. In addition to a non-disclosure covenant, each employment
agreement also contains a covenant-not-to-compete with the Company for a period
of two years following the date that the Company ceases to pay the employee any
compensation pursuant to the terms of the agreement.


Stock Option Plans

     In June 1995, the Company adopted, and the shareholders approved, the
Company's 1995 Stock Option Plan (the "1995 Plan"). In September 1996, the
Company adopted, and the shareholders approved, the 1996 Stock Option Plan (the
"1996 Plan") and the 1996 Non-Employee Director Stock Option Plan (the
"Director Plan" and collectively with the 1995 Plan and the 1996 Plan, the
"Plans"). The 1996 Plan was amended by the Board in January 1997 and the
Director Plan was amended by the Board in April 1997, in each case subject to
shareholder approval at the 1997 Annual Meeting of Shareholders to be held on
June 23, 1997. The purpose of the Plans is to attract and retain employees,
non-employee directors, and independent consultants and contractors and to
provide additional incentive to them by encouraging them to invest in the
Common Stock and acquire an increased personal interest in the Company's
business. Payment of the exercise price for options granted under the Plans may
be made in cash, shares of Common Stock or a combination of both. All options
granted pursuant to the Plans are exercisable in accordance with a vesting
schedule which is set at the time of the issuance of the option and, except as
indicated below, may not be exercised more than ten years from the date of
grant. Options granted under the Plans will become immediately exercisable upon
a "change in control" as defined in the Plans.

     1995 Plan and 1996 Plan. All officers, directors, key employees,
independent contractors and independent consultants of the Company or any of
its current or future parents or subsidiaries are eligible to receive options
under the 1995 Plan and the 1996 Plan. These Plans are administered by the
Compensation Committee of the Board of Directors or, at the option of the Board
of Directors, the Board may administer the Plans. The Committee will select the
optionees and will determine the nature of the option granted, the number of
shares subject to each option, the option vesting schedule and other terms and
conditions of each option. The Board of Directors may modify or supplement
these Plans and outstanding options and may suspend or terminate these Plans,
provided that such action may not adversely affect outstanding options.

     The Company has reserved 221,719 shares of Common Stock for issuance upon
the exercise of options granted under the 1995 Plan and 478,281 shares of
Common Stock for issuance upon the exercise of options granted under the 1996
Plan, which includes an increase of 259,868 shares of Common Stock, which
increase is subject to shareholder approval in connection with the amendment of
the 1996 Plan. Options to purchase an aggregate of 566,971 shares of Common
Stock have been issued under the 1995 Plan and the 1996 Plan, including options
to purchase 126,839 shares subject to shareholder approval in connection with
the amendment of the 1996 Plan. Options granted under these Plans may be
incentive stock options intended to qualify under Section 422 of the Internal
Revenue Code of 1986, as amended (the "Code"), or options not intended to so
qualify. These Plans require the exercise price of incentive stock options to
be at least equal to the fair market value of the


                                       43
<PAGE>

Common Stock on the date of the grant. In the case of options granted to a
shareholder owning, directly or indirectly, in excess of 10% of the Common
Stock, the option exercise price must be at least equal to 110% of the fair
market value of the Common Stock on the date of grant and such option may not
be exercised more than five years from the date of grant. The option price for
non-qualified options, at the discretion of the Compensation Committee, may be
less than the fair market value of the Common Stock on the date of grant.

     All unexercised options terminate three months following the date on which
an optionee's employment by, or relationship with, the Company or any parent or
subsidiary of the Company, terminates other than by reason of disability or
death (but not later than the expiration date) whether or not such termination
is voluntary. Any option held by an employee who dies or who ceases to be
employed because of disability must be exercised by the employee or his
representative within one year after the employee dies or ceases to be an
employee (but not later than the scheduled termination date). Options are not
transferable except to the decedent's estate in the event of death. No
additional options may be granted under the 1995 Plan and no option may be
granted under the 1996 Plan after August 2006. No individual may receive
options under the 1995 Plan or the 1996 Plan for more than 90% of the total
number of shares of the Company's Common Stock authorized for issuance under
such Plans.

     Director Plan. All non-employee directors automatically receive options
under the Director Plan. The Director Plan is administered by the Board of
Directors of the Company, including non-employee directors, who may modify,
amend, suspend or terminate the plan, other than the number of shares with
respect to which options are to be granted, the option exercise price, the
class of persons eligible to participate, or options previously granted.

     The Company has reserved 100,000 shares of Common Stock for issuance upon
the exercise of options under the Director Plan, which includes an increase of
75,742 shares of Common Stock which increase is subject to shareholder approval
in connection with the amendment of the Director Plan. Options granted under
the Director Plan are not incentive stock options under Section 422 of the
Code. Under the Director Plan, as amended, each person who was a non-employee
director as of the date of the approval of the amendments by the Board and each
person who thereafter is first elected or appointed to serve as a non-employee
director of the Company automatically would be granted an option to purchase
10,000 shares of Common Stock and automatically would be granted an option to
purchase 2,000 shares of Common Stock at each annual meeting of shareholders
thereafter (beginning with the 1997 Annual Meeting of Shareholders) provided
that such person is re-elected or continues to serve as a non-employee
director. Each of Messrs. Siegel and Wise was granted an option to purchase
1,000 shares of Common Stock at an exercise price of $18.125 per share upon
their appointment to the Board of Directors in December 1996. As a result of
the amendments to the Director Plan, and subject to shareholder approval, each
of Messrs. Siegel and Wise received a grant of an option to purchase 10,000
shares of Common Stock in April 1997 at an exercise price of $25.00 per share
and will be granted an option to purchase 2,000 shares immediately following
the 1997 Annual Meeting of Shareholders at the fair market value of the Common
Stock on the date of grant.


Compensation Committee Interlocks and Insider Participation in Compensation
   Decisions

     Prior to the completion of the Company's IPO, the Company did not have a
Compensation Committee and compensation decisions were made by the Board of
Directors, consisting of Messrs. Barrist, Piola and Miller, each of whom is
also an executive officer of the Company. In December, the Board appointed
Messrs. Siegel and Wise to the Board and established a Compensation Committee
consisting of Messrs. Barrist, Siegel and Wise.


                             CERTAIN TRANSACTIONS


Real Estate Matters

     The Company currently leases four facilities in Blue Bell, Pennsylvania.
These facilities are leased from limited partnerships, in each case the general
partner of which is a corporation with Mr. Barrist as the sole shareholder and
the limited partners of which are Messrs. Barrist, Piola, Miller and Mr.
Barrist's mother, except that, in certain partnerships, an unaffiliated person
is also a limited partner. Under the facilities leases, the Com-


                                       44
<PAGE>

pany paid the limited partnerships owned by the persons named above
approximately $297,500, $385,217, $489,926 and $151,101 for the years ended
December 31, 1994, 1995, 1996 and the three months ended March 31, 1997,
respectively. At one of the facilities, the Company has sublet the space to an
affiliate of the limited partnership owning the facility for a monthly rent of
$1,454, which is equal to the monthly rent paid by the Company.

     The Company made interest-free advances to the limited partnerships for
the purpose of making improvements to these facilities. The largest aggregate
amount of indebtedness outstanding during 1994, 1995 and 1996 was $64,000,
$100,000 and $249,820, respectively. These amounts were repaid in June 1996.

     In July 1997, the Company will terminate its leases of the Blue Bell
facilities and will relocate such offices to a 82,000 square foot facility
located in Fort Washington, Pennsylvania leased from a limited partnership of
which J. Brian O'Neill is a partner. Mr. O'Neill is a principal shareholder,
and the Chairman of the Board and Chief Executive Officer, of CRW Financial,
Inc., which owns 8.1% of the Company's Common Stock as a result of the
Company's acquisition of CRWCD. The lease term is 12 years beginning on July 1,
1997. The annual rental for the first five years of the lease is $1.1 million
and the Company is responsible for the payment of operating expenses, taxes and
insurance.

     The Company believes that the terms of the leases described above are no
less favorable to the Company than would have been obtained from unaffiliated
parties. See "Business -- Facilities" and Note 11 of Notes to Consolidated
Financial Statements.

     Any material transactions that may arise in the future with respect to
these leases or any other future material transactions between the Company and
its directors, executive officers or principal shareholders will be subject to
approval by the Company's independent directors and will be on terms no less
favorable to the Company than could be obtained from unaffiliated third
parties.


S Corporation Distributions


     On the Termination Date, the Company terminated its status as an S
Corporation. In connection therewith, the Company declared a distribution to
the then existing shareholders in an amount equal to the Company's
undistributed S Corporation earnings as of such date, and paid such
distributions with a portion of the proceeds of its IPO including distributions
of $1,815,042, $1,015,193, $170,508 and $246,108 to Messrs. Barrist, Piola and
Miller, and Mrs. Annette Barrist, respectively.


Distribution and Tax Indemnification Agreement


     In 1996, the Company entered into a distribution and tax indemnification
agreement with its shareholders as of the Termination Date which provided for:
(i) the payment of the estimated S Corporation distribution described above;
(ii) the adjustment of the S Corporation distributions based on the final
determination of the Company's actual undistributed S Corporation earnings
through the Termination Date; (iii) an indemnification by the Company of such
shareholders for any losses or liabilities with respect to any additional taxes
(including interest, penalties, legal and accounting fees and any additional
taxes resulting from any indemnification) resulting from the Company's
operations during the period in which it was an S Corporation (the "S
Corporation Period"); and (iv) an indemnification by such shareholders of the
Company for the amount of any tax refund received by such shareholders due to a
reduction in their share of the Company's S Corporation taxable income for the
S Corporation Period less any taxes, interest or penalties imposed by any tax
authority on any distributions to such shareholders with respect to the S
Corporation Period in excess of such shareholder's share of taxable income of
the Company for the S Corporation Period.


Loan to Bernard R. Miller


     In 1995, the Company loaned $135,888 to Bernard R. Miller, Senior Vice
President of Development and a director of the Company, at an interest rate of
7.0% per year to enable him to exercise an option to purchase 86,881 shares of
Common Stock, which option was issued to him in connection with the acquisition
of BRM, a company which was principally owned by Mr. Miller. This loan was
repaid in May 1996.


                                       45
<PAGE>

Professional Services

     The Company paid consulting fees of $40,000 to Siegel Management Company
in 1996. The Company also paid a fee to Siegel Management Company of $240,000
after the consummation of its IPO for various consulting and advisory services
rendered to the Company in connection with such public offering. Eric S. Siegel
is a director of the Company and is the President and owner of Siegel
Management Company. In connection with such consulting services, in 1996 Mr.
Siegel also received options to purchase 11,086 shares of Common Stock under
the Company's 1995 Stock Option Plan at an exercise price of $13.00 per share.


                                       46
<PAGE>

                      PRINCIPAL AND SELLING SHAREHOLDERS

     The following table sets forth certain information regarding the
beneficial ownership of the Company's Common Stock as of June 9, 1997, and as
adjusted to reflect the sale of the shares of Common Stock offered hereby by:
(i) each Selling Shareholder; (ii) each person known by the Company to own
beneficially more than 5% of the Company's outstanding Common Stock; (iii) each
of the Company's directors; (iv) each of the Named Executive Officers; and (v)
the Company's directors and executive officers as a group. Except as otherwise
indicated, to the knowledge of the Company, the beneficial owners of the Common
Stock listed below have sole investment and voting power with respect to such
shares.



<TABLE>
<CAPTION>
                                          Shares Beneficially
                                                  Owned                            Shares Beneficially Owned
                                          Prior to the Offering                       After the Offering
                                         -----------------------   Shares Being   --------------------------
     Name of Beneficial Owner             Number       Percent       Offered         Number       Percent
- --------------------------------------   -----------   ---------   --------------   -----------   --------
<S>                                      <C>           <C>         <C>              <C>           <C>
APT Holdings Corporation (1) .........     240,591        3.3%        150,000          90,591        1.1%
Annette H. Barrist (2) ...............     231,501        3.3          34,725         196,776        2.3
Joshua Gindin, Esq. and Michael J.
 Barrist, Trustees, U/A/T dated
 10/16/96, Annette H. Barrist,
 Settlor   ...........................      60,192          *           9,029          51,163          *
Michael J. Barrist (3)(4) ............   2,302,650       32.6         246,350       2,056,300       24.1
Joshua Gindin, Esq. and Steven
 Winokur, CPA, Trustees, U/A/T
 dated 9/6/96, Michael J. Barrist
 and Natalie Barrist, Settlors  ......     140,518        2.0          21,078         119,440        1.4
Craig Costanzo (5)  ..................      76,923        1.1          76,923              --         --
CRW Financial, Inc. (6)   ............     595,178        8.1         345,178         250,000        2.8
Stephen Elliott (7) ..................      14,781          *           7,196           7,585          *
Steven Leckerman (7)   ...............       7,390          *           7,196             194          *
Mark Macrone (7) .....................      22,172          *          10,044          12,128          *
Joseph C. McGowan (7)  ...............      29,563          *          14,392          15,171          *
Bernard R. Miller   ..................     191,934        2.7          37,790         154,144        1.8
Charles C. Piola, Jr.(3)(8)  .........   1,062,827       15.1         107,283         955,544       11.2
Joshua Gindin, Esq., Trustee U/A/T
 dated 9/6/96, Charles C. Piola,
 Jr. and June Piola, Settlors   ......     140,518        2.0          21,078         119,440        1.4
Eric S. Siegel (9)  ..................       5,695          *              --           5,695          *
Steven L. Winokur (10) ...............     162,689        2.3          32,570         130,119        1.5
Allen F. Wise ........................          --         --              --              --         --
All directors and executive officers
 as a group (8 persons) (11) .........   3,755,358       52.8         438,385       3,316,973       38.7
</TABLE>

- ------------
* Less than one percent.

 (1) Represents shares issuable upon the exercise of warrants originally issued
     to Mellon Bank, N.A. and subsequently assigned to APT Holdings
     Corporation, an affiliate.

 (2) Excludes 60,192 shares held in trust for the benefit of members of Mrs.
     Barrist's family, as to which Mrs. Barrist disclaims beneficial ownership.
     Mrs. Barrist is the mother of Michael J. Barrist.

 (3) The address of such person is c/o NCO Group, Inc., 1740 Walton Road, Blue
     Bell, Pennsylvania 19422-0987; effective July 7, 1997 the address of such
     person is c/o NCO Group, Inc., 515 Pennsylvania Avenue, Fort Washington,
     Pennsylvania 19034.

 (4) Includes: (i) 231,501 shares of Common Stock owned by Mrs. Annette Barrist
     (including 34,725 shares being sold by her in the Offering) which Mr.
     Barrist has the sole right to vote pursuant to an irrevocable proxy; and
     (ii) 60,192 shares held in trust for the benefit of members of Mrs.
     Annette Barrist's family (including 9,029 shares being sold by such trust)
     for which Mr. Barrist is a co-trustee. Excludes 140,518


                                       47
<PAGE>

     shares held in trust for the benefit of Mr. Barrist's child, as to which
     Mr. Barrist disclaims beneficial ownership. Mrs. Annette Barrist is the
     mother of Michael J. Barrist. In the event that the Underwriters' over-
     allotment option is exercised in full, Mr. Barrist would sell an additional
     221,246 shares and would beneficially own 21.5% of the outstanding Common
     Stock after the Offering.
 
 (5) Represents shares issuable upon conversation of a $1.0 million Convertible
     Note issued as partial consideration in the MAB acquisition.

 (6) Represents 345,178 outstanding shares and 250,000 shares issuable upon
     exercise of a warrant issued as partial consideration in the CRWCD
     acquisition. The address of CRW Financial, Inc. is 443 South Gulph Road,
     King of Prussia, PA 19406.

 (7) Represents shares issuable upon the exercise of options which are
     exercisable within 60 days after June 9, 1997. Such person will exercise
     options to acquire all of the shares being sold by him in the Offering.

 (8) Excludes 140,518 shares held in trust for the benefit of Mr. Piola's
     children, as to which Mr. Piola disclaims beneficial ownership. In the
     event that the Underwriters' over-allotment option is exercised in full,
     Mr. Piola would sell an additional 117,154 shares and would beneficially
     own 9.8% of the outstanding Common Stock after the Offering.

 (9) Includes 3,695 shares issuable upon the exercise of options which are
     exercisable within 60 days after June 9, 1997.

(10) Represents: (i) 140,518 shares held in trust for the benefit of Mr.
     Barrist's child (including 21,078 shares being sold by such trust) for
     which Mr. Winokur is a co-trustee; and (ii) 22,171 shares issuable upon
     the exercise of options which are exercisable within 60 days after June 9,
     1997. Mr. Winokur will exercise options to acquire all of the shares being
     sold by him in the Offering.

(11) Includes: (i) 231,501 shares of Common Stock owned by Mrs. Annette Barrist
     (including 34,725 shares being sold by her in the Offering) which Mr.
     Barrist has the sole right to vote pursuant to an irrevocable proxy; (ii)
     60,192 shares held in trust for the benefit of members of Mrs. Annette
     Barrist's family (including 9,029 shares being sold by such trust) for
     which Mr. Barrist is a co-trustee; (iii) 140,518 shares held in trust for
     the benefit of Mr. Barrist's child for which Mr. Winokur is a co-trustee;
     and (iv) an aggregate of 55,429 shares issuable upon exercise of options
     which are exercisable within 60 days after June 9, 1997. Excludes 140,518
     shares held in trust for the benefit of Mr. Piola's children. In the event
     that the Underwriters' over-allotment option is exercised in full, the
     directors and executive officers as a group would sell an additional
     338,400 shares and would beneficially own 34.8% of the outstanding Common
     Stock after the Offering.


                                       48
<PAGE>

                         DESCRIPTION OF CAPITAL STOCK

     The Company is authorized to issue 25,000,000 shares of Common Stock, no
par value, and 5,000,000 shares of Preferred Stock, no par value, issuable in
series, the relative rights, limitations and preferences of which may be
designated by the Board of Directors ("Preferred Stock"). As of June 9, 1997,
7,058,625 shares of Common Stock were issued and outstanding and held of record
by 29 shareholders and no shares of Preferred Stock were outstanding.


Common Stock

     The holders of Common Stock are entitled to one vote per share on all
matters to be voted upon by shareholders. Subject to preferences that may be
applicable to any then outstanding Preferred Stock, the holders of Common Stock
are entitled, among other things: (i) to share ratably in dividends if, when
and as declared by the Board of Directors out of funds legally available
therefor; and (ii) in the event of liquidation, dissolution or winding-up of
the Company, to share ratably in the distribution of assets legally available
therefor, after payment of debts and expenses. The holders of Common Stock do
not have cumulative voting rights in the election of directors and have no
preemptive rights to subscribe for additional shares of capital stock of the
Company. All currently outstanding shares of the Common Stock are, and the
shares offered hereby, when sold in the manner contemplated by this Prospectus
will be, fully paid and nonassessable. The rights, preferences and privileges
of holders of Common Stock are subject to the terms of any series of Preferred
Stock which the Company may issue in the future.


Preferred Stock

     The Preferred Stock may be issued from time to time by the Board of
Directors as shares of one or more classes or series. Subject to the provisions
of the Company's Articles and limitations prescribed by law, the Board of
Directors is expressly authorized to adopt resolutions to issue the shares, to
fix the number of shares, to change the number of shares constituting any
series, and to provide for or change the voting powers, designations,
preferences and relative, participating, optional or other special rights,
qualifications, limitations or restrictions thereof, including dividend rights
(including whether dividends are cumulative), dividend rates, terms of
redemption (including sinking fund provisions), redemption prices, conversion
rights and liquidation preferences of the shares constituting any class or
series of the Preferred Stock, in each case without any further action or vote
by the shareholders. The Company has no current plans to issue any shares of
Preferred Stock.

     One of the effects of undesignated Preferred Stock may be to enable the
Board of Directors to render more difficult or to discourage an attempt to
obtain control of the Company by means of a tender offer, proxy contest, merger
or otherwise, and thereby to protect the continuity of the Company's
management. The issuance of shares of the Preferred Stock pursuant to the Board
of Directors' authority described above may adversely affect the rights of the
holders of Common Stock. For example, Preferred Stock issued by the Company may
rank prior to the Common Stock as to dividend rights, liquidation preference or
both, may have full or limited voting rights and may be convertible into shares
of Common Stock. Accordingly, the issuance of shares of Preferred Stock may
discourage bids for the Common Stock or may otherwise adversely affect the
market price of the Common Stock.


Warrants and Convertible Notes

     The Company issued a warrant (the "First Mellon Warrant") to purchase
175,531 shares of Common Stock to Mellon Bank, N.A. pursuant to the Company's
Credit Agreement. The First Mellon Warrant is exercisable at any time prior to
July 31, 2005 at a nominal exercise price. The Company issued a warrant (the
"Second Mellon Warrant") to purchase an additional 46,560 shares of Common
Stock to Mellon Bank, N.A. upon the amendment of the Credit Agreement. The
First Mellon Warrant and the Second Mellon Warrant were subsequently assigned
to APT Holdings Corporation, an affiliate of Mellon Bank, N.A. The Company
issued an additional warrant (the "Third Mellon Warrant") to APT Holdings
Corporation to purchase 18,500 shares of Common Stock in consideration of the
increase in the revolving credit facility to $25.0 million. The Second Mellon
Warrant and the Third Mellon Warrant each have an exercise price of $13.00 per
share and expire on July 31, 2005. The number of shares of Common Stock which
may be acquired upon exercise of the First Mellon Warrant, Second


                                       49
<PAGE>

Mellon Warrant and Third Mellon Warrant (collectively, the "Warrants") and the
exercise price are each subject to adjustment in certain circumstances,
including the sale by the Company of Common Stock at a price per share less
than the then current fair market value of the Common Stock. The holder of the
Warrants also has the right to surrender the Warrants in exchange for shares of
Common Stock having an aggregate fair market value equal to the amount by which
the aggregate fair market value of all of the shares issuable upon exercise of
the Warrants exceeds the aggregate exercise price of the Warrants.

     In connection with the Credit Agreement, the Company entered into a
Registration Rights Agreement granting APT Holdings Corporation and its
transferees (collectively, "Holders") the right to register the shares received
upon exercise of the Warrants under the Securities Act. Whenever the Company
proposes to register any shares of Common Stock at any time prior to July 31,
2005, the Company is required to give notice to the Holders of the proposed
registration and to include their shares in such registrations, subject to
certain conditions including the right of the underwriters of such offering to
limit the number of shares sold by the Holders if, in the underwriters'
opinion, the number of securities requested to be included in such registration
exceeds the number which can be sold without adversely affecting the
marketability of the offering. The Holders may also require the Company to file
up to two registration statements under the Securities Act with respect to such
shares. The Company is required to pay all registration expenses (other than
underwriting discounts), including the reasonable fees of one counsel chosen by
the Holders. APT Holdings Corporation has elected to exercise the First Mellon
Warrant for 150,000 shares of Common Stock and to have the Company register the
shares of Common Stock received upon exercise for sale in the Offering. APT
Holdings Corporation will continue to have demand and piggyback registration
rights with respect to the unexercised Warrants for 90,591 shares of Common
Stock upon completion of the Offering.

     As part of the purchase price for the MAB acquisition, the Company issued
a $1.0 million Convertible Note which is convertible into 76,923 shares of
Common Stock at any time prior to maturity in September 2001 (the "MAB
Convertible Note"). As part of the purchase price for the Goodyear acquisition,
the Company issued a $900,000 Convertible Note which is convertible into 42,503
shares of Common Stock at any time prior to maturity in January 2002. Whenever
the Company proposes to register any securities under the Securities Act and
the form of registration statement to be used permits registration of the
shares of Common Stock issuable upon conversion of the Convertible Notes, the
Company is required to give prompt notice to the holders of the Convertible
Notes who, at their expense, shall have the right to include the shares of
Common Stock issuable upon conversion of the Convertible Notes in such
registration. The holder of the MAB Convertible Note has elected to convert the
principal amount of the Note into 76,923 shares of Common Stock and to have the
Company register the shares received upon conversion for sale in the Offering.

     As part of the purchase price for the CRWCD acquisition, the Company
issued a warrant to purchase 250,000 shares of Common Stock at an exercise
price of $27.625 per share. In connection with the CRWCD Acquisition, the
Company entered into a Registration Rights Agreement granting CRW Financial,
Inc. and its transferees, among other things, the right to register the shares
received upon exercise of the Warrants under the Securities Act. Whenever the
Company proposes to register any shares of Common Stock at any time prior to
February 1, 2002, the Company is required to give notice to CRW Financial, Inc.
of the proposed registration and to include its shares in such registrations,
subject to certain conditions including the right of the underwriters of such
offering to limit the number of shares sold by CRW Financial, Inc. if, in the
underwriters' opinion, the number of securities requested to be included in
such registration exceeds the number which can be sold without adversely
affecting the marketability of the offering. CRW Financial, Inc. may also
require the Company to file one registration statement under the Securities Act
with respect to such shares at any time after November 13, 1997. The Company is
required to pay all registration expenses (other than underwriting discounts,
the fees and expenses of the CRW Holders' counsel, and a proportionate share of
any registration and filing fees with respect to such shares). CRW Financial,
Inc. has elected to sell the 345,178 shares received as partial consideration
for the CRWCD acquisition in the Offering pursuant to application registration
rights under the Registration Rights Agreement.


Anti-Takeover Provisions

     The Company's Articles and Bylaws contain several provisions intended to
limit the possibility of, or make more difficult, a takeover of the Company. In
addition to providing for a classified Board of Directors and the


                                       50
<PAGE>

issuance of Preferred Stock having terms established by the Board of Directors
without shareholder approval, the Articles provide that: (i) at least 65% of
the votes entitled to be cast by shareholders is required to approve amendments
to the Articles and Bylaws, unless at least a majority of the incumbent
directors on the Board of Directors has voted in favor of the amendment, in
which case only a majority of the votes cast by shareholders is required to
approve the amendment; (ii) directors can be removed only for cause and only by
a vote of at least 65% of the votes entitled to be cast by shareholders; and
(iii) the shareholders of the Company are not entitled to call special meetings
of the shareholders. In addition, the Articles provide that actions by
shareholders without a meeting must receive the unanimous written consent of
all shareholders. The Articles also permit the Board of Directors to oppose, in
its sole discretion, a tender offer or other offer for the Company's securities
and to take into consideration all pertinent issues. Should the Board of
Directors determine to reject such an offer, it may take any lawful action to
accomplish its purpose, including, among other things, advising shareholders
not to accept the offer and commencing litigation against the offeror. The
Company's Bylaws establish procedures for the nomination of directors by
shareholders and the proposal by shareholders of matters to be considered at
meetings of the shareholders, including the submission of certain information
within the times prescribed in the Bylaws.


     In addition, under the Pennsylvania Business Corporation Law of 1988, as
amended (the "BCL"), subject to certain exceptions, a business combination
between a Pennsylvania corporation and a person owning 20% or more of such
corporation's voting stock (an "interested person") may be accomplished only
if: (i) the business combination is approved by the corporation's directors
prior to the date on which such person acquired 20% or more of such stock or if
the board approved such person's acquisition of 20% or more of such stock prior
to such acquisition; (ii) the interested person owns shares entitled to cast at
least 80% of the votes all shareholders would be entitled to cast in the
election of directors, the business combination is approved by the vote of
shareholders entitled to cast a majority of votes that all stockholders would
be entitled to cast in an election of directors (excluding shares held by the
interested person), which vote may occur no earlier than three months after the
interested person acquired its 80% ownership, and the consideration received by
shareholders in the business combination satisfies certain minimum conditions;
(iii) the business combination is approved by the affirmative vote of all
outstanding shares of common stock; or (iv) the business combination is
approved by the vote of shareholders entitled to cast a majority of the votes
that all shareholders would be entitled to cast in the election of directors
(excluding shares held by the interested person), which vote may occur no
earlier than five years after the interested person became an interested
person. A corporation may exempt itself from this provision by an amendment to
its articles of incorporation that requires shareholder approval. The Articles
do not provide an exemption from this provision. Pennsylvania has also adopted
other anti-takeover legislation from which the Company has elected to exempt
itself in the Articles.


     The BCL also provides that the directors of a corporation, in making
decisions concerning takeovers or any other matters, may consider, to the
extent that they deem appropriate, among other things: (i) the effects of any
proposed transaction upon any or all groups affected by such action, including,
among others, shareholders, employees, suppliers, customers and creditors; (ii)
the short-term and long-term interests of the corporation; and (iii) the
resources, intent and conduct of the person seeking control.


     The existence of the foregoing provisions of the Articles, Bylaws and BCL
may discourage other persons or companies from making a tender offer for, or
seeking to acquire, substantial amounts of the Company's Common Stock.


Limitations on Directors' Liabilities and Indemnification


     As permitted by the BCL, the Company's Bylaws provide that a director
shall not be personally liable in such capacity for monetary damages for any
action taken, or any failure to take any action, unless the director breaches
or fails to perform the duties of his or her office under the BCL, and the
breach or failure to perform constitutes self-dealing, willful misconduct or
recklessness. These provisions of the Bylaws, however, do not apply to the
responsibility or liability of a director pursuant to any criminal statute, or
to the liability of a director for the payment of taxes pursuant to local,
Pennsylvania or federal law. These provisions offer persons who serve on the
Board of Directors of the Company protection against awards of monetary damages
for negligence in the performance of their duties.


                                       51
<PAGE>

     The Bylaws also provide that every person who is or was a director or
executive officer of the Company, or of any corporation which he served as such
at the request of the Company, shall be indemnified by the Company to the
fullest extent permitted by law against all expenses and liabilities reasonably
incurred by or imposed upon him, in connection with any proceeding to which he
may be made, or threatened to be made, a party, or in which he may become
involved by reason of his being or having been a director or executive officer
of the Company, or of such other corporation, whether or not he is a director
or executive officer of the Company or such other corporation at the time the
expenses or liabilities are incurred. No indemnification shall be provided,
however, with respect to: liabilities arising under Section 16(b) of the
Securities Exchange Act of 1934, as amended, if a final unappealable judgment
or award establishes that such officer or director engaged in self-
dealing, willful misconduct or recklessness, for expenses or liabilities which
have been paid directly to, or for the benefit of, such person by an insurance
carrier or for amounts paid in settlement of actions without the written
consent of the Board of Directors.


Transfer Agent and Registrar

     The transfer agent and registrar for the Common Stock is ChaseMellon
Shareholder Services, L.L.C., New York, New York.


                        SHARES ELIGIBLE FOR FUTURE SALE


     Upon completion of this Offering the Company will have an aggregate of
8,535,868 shares of Common Stock outstanding. Of these shares, the 2,256,000
shares of Common Stock sold in this Offering will be, and the 2,875,000 shares
sold in the IPO are, freely tradeable without restriction or further
registration under the Securities Act of 1933 (the "Securities Act") unless
purchased by "affiliates" of the Company, as that term is defined in Rule 144
under the Securities Act. The remaining 3,404,868 shares of outstanding Common
Stock will be "restricted securities", as that term is defined in Rule 144
("Restricted Shares"), and may be sold only in accordance with an exemption
from registration, such as the exemption provided by Rule 144.


     In general, under Rule 144 as currently in effect, a person (or persons
whose shares are aggregated) who has beneficially owned Restricted Shares for
at least one year, including persons who may be deemed "affiliates" of the
Company, would be entitled to sell within any three-month period a number of
shares that does not exceed the greater of: (i) one percent of the number of
shares of Common Stock then outstanding (approximately 85,358 shares
immediately after the Offering) or (ii) the average weekly trading volume of
the Common Stock in the over-the-counter market during the four calendar weeks
immediately preceding the date on which notice of the sale is filed with the
Securities and Exchange Commission. Sales under Rule 144 are also subject to
certain manner of sale provisions and notice requirements, and to the
availability of current public information about the Company. In addition, a
person who is not deemed to have been an affiliate of the Company at any time
during the 90 days preceding a sale, and who has beneficially owned the shares
proposed to be sold for at least two years, is entitled to sell such shares
under Rule 144(k) without regard to the requirements described above. Rule 144
also provides that affiliates of the Company who are selling shares that are
not Restricted Shares must nonetheless comply with the same restrictions
applicable to Restricted Shares with the exception of the holding period
requirement.


     The Company's directors, executive officers and the Selling Shareholders
have agreed, subject to certain limitations, not to offer, sell or otherwise
dispose of any shares of Common Stock for a period of 90 days after the closing
of the Offering without the prior written consent of Montgomery Securities.
Following the expiration of this 90-day period, such directors, executive
officers and Selling Shareholders will hold an aggregate of 3,406,868
outstanding shares of Common Stock (3,068,468 shares if the over-allotment
option is exercised in full) which may be resold under Rule 144. Upon
completion of the Offering, the Company also will continue to have outstanding
warrants to purchase an aggregate of 90,591 shares of Common Stock exercisable
at any time on or before July 31, 2005, a $900,000 Convertible Note convertible
into 42,503 shares of Common Stock at any time on or before January 22, 2002
and a warrant to purchase 250,000 shares of Common Stock exercisable at any
time on or before January 31, 2002. The holders of the warrants, in their
capacity as Selling Shareholders, and the holder of the Convertible Note, have
agreed, subject to certain limitations, not to offer, sell or otherwise dispose
of any shares of Common Stock issuable upon exercise of the warrants or
conversion of the Con-


                                       52
<PAGE>

vertible Note for a period of 90 days after the closing of the Offering without
the prior written consent of Montgomery Securities. The holders of the warrants
will continue to be entitled to certain demand and piggy- back registration
rights and the holder of the Convertible Note will continue to be entitled to
certain piggyback registration rights following completion of the Offering. In
addition, the Company intends, as soon as practicable after the completion of
the Offering, to register approximately 749,680 shares of Common Stock reserved
for issuance to its employees, directors, consultants and advisors under the
Company's 1995 Plan, 1996 Plan and Director Plan. Options to purchase an
aggregate of 538,651 shares of Common Stock will continue to be outstanding
under all such Plans upon the completion of the Offering.

     The Company's Common Stock has been traded on the Nasdaq National Market
since November 1996. Sales of substantial amounts of Common Stock in the public
market could adversely affect market prices for the Common Stock and make it
more difficult for the Company to sell equity securities in the future at a
time and price which it deems appropriate.


                                       53
<PAGE>

                                 UNDERWRITING

     The Underwriters named below (the "Underwriters") have severally agreed,
subject to the terms and conditions in the underwriting agreement (the
"Underwriting Agreement"), by and among the Company, the Selling Shareholders
and the Underwriters, to purchase from the Company and the Selling Shareholders
the number of shares of Common Stock indicated below opposite their respective
names, at the public offering price less the underwriting discount set forth on
the cover page of this Prospectus. The Underwriting Agreement provides that the
obligations of the Underwriters are subject to certain conditions precedent and
that the Underwriters are committed to purchase all of the shares of Common
Stock, if they purchase any.



                                               Number of
  Underwriter                                   Shares
  -----------                                  ---------
  Montgomery Securities   ..................
  Janney Montgomery Scott Inc   ............
  The Robinson-Humphrey Company, Inc  ......   ---------
   Total   .................................   2,256,000
                                               =========

     The Underwriters have advised the Company and the Selling Shareholders
that the Underwriters propose to offer the Common Stock to the public on the
terms set forth on the cover page of this Prospectus. The Underwriters may
allow selected dealers a concession of not more than $    per share; and the
Underwriters may allow, and such dealers may reallow, a concession of not more
than $    per share to certain other dealers. After the public offering, the
public offering price and other selling terms may be changed by the
Underwriters. The Common Stock is offered subject to receipt and acceptance by
the Underwriters, and to certain other conditions, including the right to
reject orders in whole or in part.

     Certain of the Selling Shareholders have granted an option to the
Underwriters, exercisable during the 30-day period after the date of this
Prospectus, to purchase up to a maximum of 338,400 additional shares of Common
Stock to cover over-allotments, if any, at the same price per share as the
initial shares to be purchased by the Underwriters. To the extent that the
Underwriters exercise such over-allotment option, the Underwriters will be
committed, subject to certain conditions, to purchase such additional shares in
approximately the same proportion as set forth in the above table. The
Underwriters may purchase such shares only to cover over-allotments made in
connection with the Offering.

     The Underwriting Agreement provides that the Company and the Selling
Shareholders will indemnify the Underwriters against certain liabilities,
including civil liabilities under the Securities Act, or will contribute to
payments the Underwriters may be required to make in respect thereof.

     The Company, the Selling Shareholders and the Company's officers and
directors who are also shareholders of the Company and who, immediately
following the Offering (assuming no exercise of the Underwriters' over-allotment
option) collectively will beneficially own an aggregate of 3,406,868 outstanding
shares of Common Stock, have agreed that for a period of 90 days after the
effective date of the Offering they will not, without the prior written consent
of Montgomery Securities, directly or indirectly, offer for sale, sell, solicit
an offer to sell, contract or grant an option to sell, pledge, transfer,
establish an open put equivalent position or otherwise dispose of any shares of
Common Stock, options or warrants to acquire shares of Common Stock or
securities exchangeable or exercisable or convertible into shares of Common
Stock held by them. The Company has also agreed not to issue, offer, sell, grant
options to purchase or otherwise dispose of any of the Company's equity
securities or any other securities convertible into or exchangeable with its
Common Stock for a period of 90 days after the effective date of the Offering
without the prior written consent of Montgomery Securities, subject to limited
exceptions and grants and exercises of stock options. The holders of the
warrants issued by the Company, in their capacity as Selling Shareholders, and
the holder of the $900,000 Convertible Note issued in the Goodyear acquisition,
have also agreed not to offer, sell or otherwise dispose of any shares of Common
Stock issuable upon exercise of the warrants or conversion of the Convertible
Note for a period of 90 days after the closing of the Offering without the prior
written consent of Montgomery Securities. In evaluating any request for a waiver
of the 90-day lock-up period, the Underwriters will consider, in accordance with
their customary practice, all relevant facts and circumstances at the time of
the request, including, without limitation, the recent trading market for the
Common Stock, the size of the request and, with respect to a request by the
Company to issue additional equity securities, the purpose of such an issuance.
See "Shares Eligible for Future Sale."

                                       54
<PAGE>

     Until the distribution of the Common Stock is completed, rules of the
Securities and Exchange Commission may limit the ability of the Underwriters
and certain selling group members to bid for and purchase the Common Stock. As
an exception to these rules, the Underwriters are permitted to engage in
certain transactions that stabilize the price of the Common Stock. Such
transactions consist of bids or purchases for the purpose of pegging, fixing or
maintaining the price of the Common Stock.

     If the Underwriters create a short position in the Common Stock in
connection with the offering, i.e., if they sell more shares of Common Stock
than are set forth on the cover page of this Prospectus, the Underwriters may
reduce that short position by purchasing Common Stock in the open market. The
underwriters may also elect to reduce any short position by exercising all or
part of the over-allotment option described above.

     The Underwriters may also impose a penalty bid on certain selling group
members. This means that if the Underwriters purchase shares of Common Stock in
the open market to reduce the Underwriters' short position or to stabilize the
price of the Common Stock, they may reclaim the amount of the selling
concession from the selling group members who sold those shares as part of the
Offering.

     In general, purchases of a security for the purpose of stabilization or to
reduce a short position could cause the price of the security to be higher than
it might be in the absence of such purchases. The imposition of a penalty bid
might also have an effect on the price of a security to the extent that it were
to discourage resales of the security. Neither the Company nor any of the
Underwriters makes any representation or predictions as to the direction or
magnitude of any effect that the transactions described above may have on the
price of the Common Stock. In addition, neither the Company nor any of the
Underwriters makes any representation that the Underwriters will engage in such
transactions or that such transactions, once commenced, will not be
discontinued without notice.

     The public offering price of the Common Stock will be determined by
negotiations among the Underwriters and the Company, and will be based largely
upon the market price for the Common Stock as reported on the Nasdaq National
Market.


                                 LEGAL MATTERS

     An opinion will be rendered by the law firm of Blank Rome Comisky &
McCauley, Philadelphia, Pennsylvania, to the effect that the shares of Common
Stock offered by the Company hereby, when issued and paid for as contemplated
in this Prospectus, will be, and the shares of Common Stock offered by the
Selling Shareholders hereby are, legally issued, fully paid and non-assessable.
Certain legal matters will be passed upon for the Underwriters by Piper &
Marbury L.L.P., Baltimore, Maryland.


                                    EXPERTS

     The Company's balance sheets as of December 31, 1995 and 1996, the
Company's statements of income, shareholders' equity and cash flows for each of
the three years in the period ended December 31, 1996 and MAB's balance sheets
as of December 31, 1994 and 1995 and June 30, 1996 and the statements of income
and retained earnings, and cash flows for each of the three years in the period
ended December 31, 1995 and the six months ended June 30, 1996 included in this
Prospectus, have been included herein in reliance on the report of Coopers &
Lybrand, L.L.P., independent certified public accountants, given on the
authority of that firm as experts in accounting and auditing.

     The balance sheet of CRWCD at December 31, 1996 and the related statements
of operations, Division equity and cash flows for the two years in the period
ended December 31, 1996 included in this Prospectus and elsewhere in the
Registration Statement have been audited by Arthur Andersen LLP, independent
public accountants, as indicated in their report with respect thereto, and are
included herein in reliance upon the authority of said firm as experts in
accounting and auditing in giving said report.


                            ADDITIONAL INFORMATION

     The Company has filed with the Securities and Exchange Commission a
Registration Statement on Form S-1 under the Securities Act with respect to the
Common Stock offered hereby. This Prospectus, filed as part of 

                                       55
<PAGE>

the Registration Statement, does not contain all of the information included in
the Registration Statement and the exhibits and schedules thereto, certain
portions of which have been omitted in accordance with the rules and regulations
of the Securities and Exchange Commission. For further information with respect
to the Company and the Common Stock offered hereby, reference is hereby made to
the Registration Statement, including the exhibits and schedules filed
therewith. Statements contained in this Prospectus as to the contents of any
contract, agreement or other document referred to herein are not necessarily
complete and in each such instance, reference is made to the copy of such
contract, agreement or other document filed as an exhibit to the Registration
Statement for a more complete description of the matters involved, and each such
statement shall be deemed qualified in its entirety by such reference.

     The Company is subject to the information requirements of the Securities
and Exchange Act of 1934, as amended (the "Exchange Act"), and in accordance
therewith, files reports and other information with the Securities and Exchange
Commission. So long as the Company is subject to periodic reporting
requirements of the Exchange Act, it will continue to furnish the reports and
other information required thereby to the Securities and Exchange Commission.
The Company will furnish to its shareholders annual reports containing
financial statements audited by its independent auditors and will make
available copies of quarterly reports for the first three quarters of each
fiscal year containing unaudited financial information.

     The Registration Statement, including the exhibits and schedules thereto,
and any reports and information filed by the Company may be inspected without
charge and copied at the offices of the Securities and Exchange Commission at
Judiciary Plaza, 450 Fifth Street, N.W., Room 1024, Washington, D.C. 20549; 7
World Trade Center, 13th Floor, New York, New York 10048; and Citicorp Center,
500 West Madison Street, Suite 1400, Chicago, Illinois 60661. Copies of such
materials may be obtained at the prescribed rates from the Commission's Public
Reference Section at Judiciary Plaza, 450 Fifth Street, N.W., Room 1024,
Washington, D.C. 20549. The Commission maintains a Web Site that contains
reports, proxy and information statements and other information regarding
registrants that file electronically with the Commission. The address of such
Web Site is http://www.sec.gov.


                                       56
<PAGE>

                INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<S>                                                                                          <C>
NCO Group, Inc.
Pro Forma Consolidated Financial Statements:
 Basis of Presentation  ..................................................................   F-2
 Pro Forma Consolidated Statement of Income for the year ended December 31, 1996 .........   F-3
 Pro Forma Consolidated Statement of Income for the three months ended March 31, 1997  ...   F-4
 Notes to Pro Forma Consolidated Financial Statements ....................................   F-5
Historical Financial Statements:
 Report of Independent Accountants  ......................................................   F-7
 Consolidated Balance Sheets as of December 31, 1995 and 1996 and March 31, 1997            
  (Unaudited) ............................................................................   F-8
 Consolidated Statements of Income for each of the three years in the period ended
  December 31,  1996 and the three months ended March 31, 1996 and 1997 (Unaudited).......   F-9
 Consolidated Statements of Shareholders' Equity for each of the three years in the
  period ended December 31, 1996 and the three months ended March 31, 1996 and 
  1997 (Unaudited)  ......................................................................   F-10
 Consolidated Statements of Cash Flows for each of the three years in the period ended
  December 31, 1996 and the three months ended March 31, 1996 and 1997 (Unaudited)........   F-11
 Notes to Consolidated Financial Statements  .............................................   F-12
The Collection Division of CRW Financial, Inc.
 Report of Independent Accountants  ......................................................   F-23
 Balance Sheet as of December 31, 1996 ...................................................   F-24
 Statements of Operations for the years ended December 31, 1995 and 1996   ...............   F-25
 Statements of Division Equity for the years ended December 31, 1995 and 1996 ............   F-26
 Statements of Cash Flows for the years ended December 31, 1995 and 1996   ...............   F-27
 Notes to Financial Statements   .........................................................   F-28
Management Adjustment Bureau, Inc.
 Report of Independent Accountants  ......................................................   F-31
 Balance Sheets as of December 31, 1994 and 1995 and as of June 30, 1996   ...............   F-32
 Statements of Income and Retained Earnings for the three year period ending December 31,
  1995 and  the six months ended June 30, 1996   .........................................   F-33
 Statements of Cash Flows for each of the years in the three year period ended December
  31, 1995 and the six months ended June 30, 1996  .......................................   F-34
 Notes to Financial Statements   .........................................................   F-36
</TABLE>

                                      F-1
<PAGE>

                  Pro Forma Consolidated Financial Statements

                             Basis of Presentation
 

     The Pro Forma Consolidated Statements of Income for the year ended
December 31, 1996 and the three months ended March 31, 1997 are based on the
historical financial statements of NCO Group, Inc. ("NCO" or the "Company"),
Management Adjustment Bureau, Inc. ("MAB"), Goodyear & Associates, Inc.
("Goodyear"), CMS A/R Services ("CMS A/R"), Tele-Research Center, Inc. ("TRC")
and the Collection Division of CRW Financial, Inc. ("CRWCD"). The Pro Forma
Consolidated Statements of Income for the year ended December 31, 1996 and the
three months ended March 31, 1997 have been prepared assuming the MAB
acquisition occurred on January 1, 1996, and the Goodyear, CMS A/R, TRC and
CRWCD acquisitions occurred on January 1, 1996 and January 1, 1997,
respectively. The Pro Forma Consolidated Statement of Income for the year ended
December 31, 1996 reflects the issuance of 1,604,620 shares of Common Stock at
the initial public offering price of $13.00 per share which, net of the
underwriting discount and offering expenses paid by the Company, was sufficient
to repay acquisition related debt of $15.0 million, and to fund the
distribution of undistributed  S Corporation earnings of $3.2 million through
September 3, 1996, the termination date of the Company's S Corporation status,
to existing shareholders of the Company. The Pro Forma Consolidated Statements
of Income for the year ended December 31, 1996 and the three months ended March
31, 1997 reflect the issuance of: (i) 345,178 shares of Common Stock and a
warrant to purchase 250,000 shares of Common Stock in connection with the
acquisition of CRWCD and (ii) 305,886 shares of Common Stock at the assumed
public offering price of $32.00 per share which, net of the estimated
underwriting discount and offering expenses payable by the Company, would be
sufficient to repay acquisition related debt of $8.4 million.

     The Pro Forma Consolidated Statements of Income do not purport to
represent what NCO's actual results of operations or financial position would
have been had the acquisitions occurred as of such dates, or to project NCO's
results of operations or financial position for any period or date, nor does it
give effect to any matters other than those described in the notes thereto. In
addition, the allocations of purchase price to the assets and liabilities of
Goodyear, CMS A/R, TRC and CRWCD are preliminary and the final allocations may
differ from the amounts reflected herein. The unaudited Pro Forma Consolidated
Statements of Income should be read in conjunction with the other financial
statements and notes thereto included elsewhere in this Prospectus.


                                      F-2
<PAGE>

                                NCO GROUP, INC.
                   Pro Forma Consolidated Statement of Income
                      for the year ended December 31, 1996
                                  (Unaudited)


<TABLE>
<CAPTION>
                                                                              Historical
                                        --------------------------------------------------------------------------------------
                                            NCO          MAB(1)      Goodyear(2)    CMS A/R(3)      TRC(4)        CRWCD(5)
                                        -------------  ------------  -------------  ------------  ------------  --------------
<S>                                     <C>            <C>           <C>            <C>           <C>           <C>
Revenue .............................. $30,760,452   $9,162,744     $5,454,500     $6,790,849    $1,917,607     $25,857,862
Operating costs and expenses:
Payroll and related expenses .........  14,651,384    5,870,416      3,339,926      2,933,754     1,139,791      14,967,000

 Selling, general and
  administrative expenses  ...........  10,032,216    3,255,089      1,619,526      2,927,587       633,426      10,970,256
 Depreciation and amortization
  expense   ..........................   1,253,867      337,295        169,322        295,021        11,341       1,305,000
                                       -----------    ----------    ----------     ----------    ----------     -----------
   Total operating costs and
    expenses .........................  25,937,467    9,462,800      5,128,774      6,156,362     1,784,558      27,242,256
                                       -----------    ----------    ----------     ----------    ----------     -----------
Income (loss) from operations   ......   4,822,985     (300,056)       325,726        634,487       133,049      (1,384,394)
Other income (expense):
 Interest and investment income  .....     242,380                       1,636         20,473
 Interest expense ....................    (817,951)     (50,974)       (27,253)       (66,193)          (75)         (8,000)
                                       -----------    ----------    ----------     ----------    ----------     -----------
                                          (575,571)     (50,974)       (25,617)       (45,720)          (75)         (8,000)
                                       -----------    ----------    ----------     ----------    ----------     -----------
Income (loss) before provision for
 income taxes  .......................   4,247,414     (351,030)       300,109        588,767       132,974      (1,392,394)
Income tax expense  ..................     612,748       83,924        117,000        207,104                      (509,000)
                                       -----------    ----------    ----------     ----------    ----------     -----------
Net income (loss)   .................. $ 3,634,666   $ (434,954)    $  183,109     $  381,663    $  132,974     $  (883,394)
                                       ===========    ==========    ==========     ==========    ==========     ===========
Historical income before income
 taxes   ............................. $ 4,247,414
Pro forma provision for income
taxes   ..............................   1,706,485
                                       -----------
Pro forma net income   ............... $ 2,540,929
                                       ===========
Pro forma net income per share  ...... $      0.50
                                       ===========
Pro forma weighted average shares
 outstanding   .......................   5,086,736
                                       ===========
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                             Acquisition              Pro Forma            Offering
                                             Adjustments             Consolidated         Adjustments           Pro Forma
                                        -----------------------  -------------------  ------------------  --------------------
<S>                                     <C>                      <C>                  <C>                 <C>
Revenue ..............................                            $  79,944,014                            $  79,944,014
Operating costs and expenses:
Payroll and related expenses .........   $      (376,175)(6)         40,208,406                               40,208,406
                                                (543,200)(7)
                                                (451,400)(9)
                                                 (84,000)(10)
                                                (122,000)(11)
                                              (1,117,090)(12)
Selling, general and
 administrative expenses  ............          (649,112)(13)        28,788,988(8)                            28,788,988
Depreciation and amortization
 expense   ...........................          (328,538)(14)         3,043,308                                3,043,308
                                         --------------           --------------       -----------         -------------
 Total operating costs and
  expenses ...........................        (3,671,515)            72,040,702                               72,040,702
                                         --------------           --------------                           -------------
Income (loss) from operations   ......         3,671,515              7,903,312                                7,903,312
Other income (expense):
Interest and investment income  ......                                  264,489                                  264,489
Interest expense .....................            59,470(15)           (910,976)           648,692(15)          (262,284)
                                         --------------           --------------       -----------         -------------
                                                  59,470               (646,487)           648,692                 2,205
                                         --------------           --------------       -----------         -------------
Income (loss) before provision for
income taxes  ........................         3,730,985              7,256,825            648,692             7,905,517
Income tax expense  ..................                                  511,776                                  511,776
                                                                  --------------       -----------         -------------
Net income (loss)   ..................   $     3,730,985          $   6,745,049        $   648,692         $   7,393,741
                                         ==============           ==============       ===========         =============
Historical income before income
taxes   ..............................                            $   7,256,825                            $   7,905,517
Pro forma provision for income
taxes   ..............................                                3,114,868                                3,374,345(16)
                                                                  --------------                           -------------
Pro forma net income   ...............                            $   4,141,957                            $   4,531,172
                                                                  ==============                           =============
Pro forma net income per share  ......                            $        0.63                            $        0.64(17)
                                                                  ==============                           =============
Pro forma weighted average shares
outstanding   ........................                                6,587,838                                7,045,350
                                                                  ==============                           =============
</TABLE>

The accompanying notes are an integral part of these pro forma consolidated
                             financial statements.

                                      F-3


<PAGE>

                                NCO GROUP, INC.

                   Pro Forma Consolidated Statement of Income
                   for the three months ended March 31, 1997
                                  (Unaudited)




<TABLE>
<CAPTION>
                                                 Historical
                                      ---------------------------------
                                                           1997
                                           NCO        Acquisitions(18)
                                      -------------  ------------------
<S>                                   <C>            <C>
Revenue  ...........................  $18,076,757       $2,841,578
Operating costs and expenses:
 Payroll and related expenses ......    9,046,110        1,381,883
 Selling, general and
   administrative expenses .........    5,931,574        1,159,470
 Depreciation and amortization
  expense   ........................      716,467          156,915
                                      -----------       ----------
   Total operating costs and
    expenses   .....................   15,694,151        2,698,268
                                      -----------       ----------
Income from operations  ............    2,382,606          143,310
Other income (expense):
 Interest and investment income  ...       93,308
 Interest expense    ...............     (175,150)            (273)
                                      -----------       ----------
                                          (81,842)            (273)
                                      -----------       ----------
Income before provision for income
 taxes   ...........................    2,300,764          143,037
Income tax expense   ...............      993,974
                                      -----------       ----------
Net income  ........................  $ 1,306,790       $  143,037
                                      ===========       ==========
Net income per share    ............  $      0.18
                                      ===========
Weighted average shares
 outstanding   .....................    7,371,157
                                      ===========
</TABLE>



<PAGE>

<TABLE>
<CAPTION>
                                          Acquisition         Pro Forma         Offering
                                          Adjustments        Consolidated      Adjustments        Pro Forma
                                      ---------------------  -------------  ------------------  -----------------
<S>                                   <C>                    <C>            <C>                 <C>
Revenue  ...........................                         $20,918,335                        $20,918,335
Operating costs and expenses:
 Payroll and related expenses    ...    $   (103,258)(19)     10,324,735                         10,324,735
 Selling, general and
  administrative expenses ..........         (54,093)(20)      7,036,951                          7,036,951
 Depreciation and amortization
  expense   ........................         (27,378)(21)        846,004                            846,004
                                       ------------          -----------                        -----------
   Total operating costs and
    expenses   .....................        (184,729)         18,207,690                         18,207,690
                                       ------------          -----------                        -----------
Income from operations  ............         184,729           2,710,645                          2,710,645
Other income (expense):
 Interest and investment income  ...                              93,308                             93,308
 Interest expense    ...............         (49,000)(22)       (224,423)        165,132(24)        (59,291)
                                       ------------          -----------     -----------        -----------
                                             (49,000)           (131,115)        165,132             34,017
                                       ------------          -----------     -----------        -----------
Income before provision for income
 taxes   ...........................         135,729           2,579,530         165,132          2,744,662
Income tax expense   ...............         120,431           1,114,405                          1,114,405
                                       ------------          -----------     -----------        -----------
Net income  ........................   $      15,298         $ 1,465,125     $   165,132        $ 1,630,257
                                       ============          ===========     ===========        ===========
Net income per share    ............                         $      0.20                        $      0.21(23)
                                                             ===========                        ===========
Weighted average shares
 outstanding   .....................                           7,432,522                          7,886,151
                                                             ===========                        ===========
</TABLE>

The accompanying notes are an integral part of these pro forma consolidated
                             financial statements.

                                      F-4
<PAGE>
                             Notes to Consolidated
                        Pro Forma Financial Statements
                                  (Unaudited)

     To date, all of the Company's acquisitions have been accounted for under
the purchase method of accounting with the results of the acquired companies
included in the Company's statements of income beginning on the date of
acquisition.

   1.   Represents the results of operations of MAB prior to its acquisition by
        the Company in September 1996.

   2.   Gives effect to the acquisition of Goodyear, as if it occurred on
        January 1, 1996, for $4.5 million in cash and the issuance of a $900,000
        Convertible Note payable to Goodyear's principal shareholder. In
        addition, the Company recognized $30,000 of direct closing costs related
        to the acquisition and accrued $270,000 of costs related to the
        termination of employees and other items. After allocating the purchase
        price to the estimated fair market value of the assets acquired and
        liabilities assumed, the Company recognized $5,223,342 of goodwill.

   3.   Gives effect to the acquisition of CMS A/R, as if it occurred on January
        1, 1996, for $5.1 million in cash of which $2,000,000 was borrowed from
        the Company's credit facility. In addition, the Company recognized
        $30,000 of direct closing costs related to the acquisition and accrued
        $220,000 of costs related to the termination of employees and other
        items. After allocating the purchase price to the estimated fair market
        value of the assets acquired and liabilities assumed, the Company
        recognized $3,486,107 of goodwill.

   4.   Gives effect to the acquisition of TRC, as if it occurred on January 1,
        1996, for $1.6 million in cash which was borrowed from the Company's
        credit facility. In addition, the Company recognized $8,000 of direct
        closing costs related to the acquisition and accrued $92,000 of costs
        related to the acquisition. After allocating the purchase price to the
        estimated fair market value of the assets acquired and liabilities
        assumed, the Company recognized $1,680,000 of goodwill.

   5.   Gives effect to the acquisition of CRWCD, as if it occurred on January
        1, 1996, for $3.8 million in cash borrowed from the Company's credit
        facility, the issuance of 345,178 shares of the Common Stock, and the
        issuance of a warrant to purchase 250,000 shares of Common Stock at an
        exercise price of $27.625 per share. The Common Stock and warrant issued
        were valued at $9,090,000. In addition, the Company recognized $195,000
        of direct closing costs related to the acquisition and accrued
        $1,805,000 of costs related to the termination of employees and other
        items. After allocating the purchase price to the estimated fair market
        value of the assets acquired and liabilities assumed, the Company
        recognized $12,240,000 of goodwill.

   6.   Reflects the reduction in salary of MAB's principal shareholder (who is
        no longer active in the day-to-day operations of MAB's business),
        pursuant to a new employment agreement.

   7.   Reflects the elimination of payroll and related expenses relating to the
        elimination of certain redundant collection and administration personnel
        costs immediately identifiable at the time of the acquisition of MAB.

   8.   Includes a non-recurring charge of $190,000 recorded by MAB to account
        for potential losses related to certain repayment guarantees made on
        behalf of third parties.

   9.   Reflects the reduction in salary of Goodyear's principal shareholder
        (who is no longer active in the day-to-day operations of Goodyear's
        business), pursuant to a new employment agreement.

   10.  Reflects the elimination of payroll and related expenses relating to the
        elimination of certain redundant administration personnel costs
        immediately identifiable at the time of the acquisition of Goodyear.

   11.  Reflects the elimination of payroll and related expenses relating to the
        elimination of certain redundant administration personnel costs
        immediately identifiable at the time of the acquisition of CMS A/R.

                                      F-5
<PAGE>
                             Notes to Consolidated
                         Pro Forma Financial Statements
                                  (Unaudited)

   12.  Reflects the elimination of payroll and related expenses relating to the
        elimination of certain redundant collection and administration personnel
        costs immediately identifiable at the time of the acquisition of CRWCD.

   13.  Reflects the elimination of certain rental expenses attributable to
        facilities which were immediately identified for closure or
        consolidation into other existing facilities.

   14.  Reflects amortization expense assuming MAB and the 1997 Acquisitions had
        been acquired on January 1, 1996. In addition, reflects the elimination
        of depreciation and amortization expense related to assets revalued or
        not acquired by NCO as part of the acquisitions.

   15.  Reflects the elimination of interest expense on current and long-term
        debt which was not assumed with the acquisitions, or was repaid with the
        proceeds of the Company's public offerings as if the repayments had
        occurred on January 1, 1996.

   16.  Reflects estimated provision for income taxes, at an assumed rate of 40%
        after giving consideration to non-deductible goodwill expenses, assuming
        the Company had converted from an S Corporation to a C Corporation on
        January 1, 1996.

   17.  Pro forma net income per share was computed by dividing the pro forma
        net income for the year ended December 31, 1996 by the pro forma
        weighted average number of shares outstanding. Pro forma weighted
        average shares outstanding are based on the weighted average number of
        shares outstanding including common share equivalents giving retroactive
        effect as of January 1, 1996 to: (i) the 46.56-for-one stock split
        effected in September 1996; (ii) the issuance of 1,604,620 shares of
        Common Stock (at $13.00 per share) net of underwriting discount and
        offering expenses paid by the Company, to result in net proceeds
        sufficient to pay a $3.2 million S Corporation distribution and repay
        $15,000,000 of acquisition-related debt; (iii) the issuance of 345,178
        shares of Common Stock and a warrant to purchase 250,000 shares of
        Common Stock in connection with the acquisition of CRWCD; (iv) and the
        issuance of 305,886 shares of Common Stock at an assumed public offering
        price of $32.00 per share which, net of estimated underwriting discount
        and offering expenses payable by the Company, would be sufficient to
        repay acquisition related debt of $8.4 million.

   18.  Gives effect to the 1997 Acquisitions as if they had occurred on January
        1, 1997.

   19.  Reflects the elimination of payroll and related expenses relating to the
        elimination of certain redundant administration personnel costs
        immediately identifiable at the time of the acquisitions.

   20.  Reflects the reduction of certain redundant operating costs and expenses
        that were immediately identifiable at the time of the acquisitions.

   21.  Reflects the increase in amortization expense as if the 1997
        Acquisitions had occurred on January 1, 1997 and the elimination of
        depreciation and amortization expense related to assets revalued or not
        acquired by NCO as part of the acquisitions.

   22.  Reflects the elimination of interest expense on current and long-term
        debt which was not assumed with the 1997 Acquisitions, or was repaid
        with the proceeds of the Company's public offerings as if the repayments
        had occurred on January 1, 1997.

   23.  Pro forma net income per share was computed by dividing the pro forma
        net income for the three months ended March 31, 1997 by the pro forma
        weighted average number of shares outstanding. Pro forma weighted
        average shares outstanding are based on the weighted average number of
        shares outstanding including common share equivalents giving retroactive
        effect as of January 1, 1997 to the issuance of 345,178 shares of Common
        Stock, and a warrant to purchase 250,000 shares of Common Stock in
        connection with the acquisition of CRWCD and the issuance of 305,886
        shares of Common Stock at an assumed public offering price of $32.00 per
        share which, net of estimated underwriting discount and offering
        expenses payable by the Company, would be sufficient to repay
        acquisition related debt of $8.4 million.

                                      F-6
<PAGE>

                       REPORT OF INDEPENDENT ACCOUNTANTS


To the Shareholders of
 NCO Group, Inc.
Blue Bell, Pennsylvania

     We have audited the accompanying consolidated balance sheets of NCO Group,
Inc. as of December 31, 1995 and 1996 and the related consolidated statements
of income, shareholders' equity, and cash flows for each of the three years in
the period ended December 31, 1996. These 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 misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of NCO Group,
Inc. as of December 31, 1995 and 1996 and the results of its operations and its
cash flows for each of the three years in the period ended December 31, 1996 in
conformity with generally accepted accounting principles.

Coopers & Lybrand L.L.P.



2400 Eleven Penn Center
Philadelphia, Pennsylvania
March 7, 1997
 


                                      F-7
<PAGE>

                                NCO GROUP, INC.
                          Consolidated Balance Sheets
<TABLE>
<CAPTION>
                                                                   December 31,            
                                                           -----------------------------   March 31,
                       ASSETS                                1995            1996            1997
                                                           ------------   --------------   ------------
                                                                                           (Unaudited)
<S>                                                        <C>            <C>              <C>
Current assets:
 Cash and cash equivalents   ...........................  $  804,550      $ 12,058,798     $ 5,793,016
 Available-for-sale securities  ........................     299,488
 Accounts receivable, trade, net of allowance for
  doubtful accounts of $23,200, $79,000 and
  $279,000, respectively  ..............................   1,402,546         4,701,364      11,122,643
 Notes receivable   ....................................     100,000
 Other current assets  .................................     118,793           499,815         631,284
                                                           ----------     -------------    ------------
    Total current assets  ..............................   2,725,377        17,259,977      17,546,943
                                                           ----------     -------------    ------------
Funds held in trust for clients
Property and equipment, net  ...........................     637,133         2,830,062       5,365,069
Other assets:
 Intangibles, net of accumulated amortization  .........   2,774,894        14,673,155      37,089,886
 Deferred taxes  .......................................                        70,760           8,666
 Deferred financing costs    ...........................     279,014           684,390         653,213
 Other assets    .......................................     227,826           308,011         771,766
                                                           ----------     -------------    ------------
    Total other assets    ..............................   3,281,734        15,736,316      38,523,531
                                                           ----------     -------------    ------------
Total assets  ..........................................   $6,644,244     $ 35,826,355     $61,435,543
                                                           ==========     =============    ============
  LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Long-term debt, current portion   .....................   $  46,171      $     46,946     $    52,727
 Capitalized lease obligations, current portion   ......                        62,131         129,048
 Corporate taxes payable  ..............................                       216,709       1,081,382
 Accounts payable   ....................................     221,562           657,647       2,011,363
 Accrued expenses   ....................................     565,734         1,044,536       4,104,255
 Accrued compensation and related expenses  ............     777,985         1,376,982       2,018,959
 Unearned revenue, net of related costs  ...............     302,384           225,817         153,450
                                                           ----------     -------------    ------------
    Total current liabilities   ........................   1,913,836         3,630,768       9,551,184
                                                           ----------     -------------    ------------
Funds held in trust for clients
Long-term liabilities:
 Long-term debt, net of current portion  ...............   2,592,906         1,091,901      10,328,989
 Capitalized lease obligations, net of current portion                         385,683         403,691
 Unearned revenue, net of related costs  ...............      86,155            70,385         107,388
Commitments and contingencies
Shareholders' equity:
 Preferred stock, no par value, 5,000,000 shares
  authorized, no shares issued and outstanding    ......
 Common stock, no par value, 25,000,000 shares
  authorized, 4,213,447, 6,713,447 and 7,058,625
  shares issued and outstanding at December 31,
  1995 and 1996 and March 31, 1997,
  respectively   .......................................     537,326        29,362,326      37,577,206
 Unexercised warrants  .................................     177,294           396,054       1,271,054
 Retained earnings  ....................................   1,378,261           889,238       2,196,031
 Unrealized gain on securities  ........................      41,339
 Notes receivable -- shareholder   .....................     (82,873)
                                                           ----------     -------------    ------------
    Total shareholders' equity  ........................   2,051,347        30,647,618      41,044,291
                                                           ----------     -------------    ------------
Total liabilities and shareholders' equity  ............   $6,644,244     $ 35,826,355     $61,435,543
                                                           ==========     =============    ============
</TABLE>

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

                                      F-8
<PAGE>

                                NCO GROUP, INC.

                       Consolidated Statements of Income
<TABLE>
<CAPTION>
                                                                                         For the Three Months Ended
                                               For the Years Ended December 31,                  March 31,
                                         --------------------------------------------   ----------------------------
                                           1994            1995            1996            1996           1997
                                         ------------   -------------   -------------   -------------   ------------
                                                                                        (Unaudited)     (Unaudited)
<S>                                      <C>            <C>             <C>             <C>             <C>
Revenue    ...........................   $8,577,895     $12,732,597     $30,760,452      $6,043,960     $18,076,757
Operating costs and expenses:
 Payroll and related expenses   ......   4,558,351        6,797,338      14,651,384       2,997,478     9,046,110
 Selling, general and
  administrative expenses    .........   2,673,521        4,042,342      10,032,216       1,931,278     5,931,574
 Depreciation and amortization
  expense  ...........................     215,117          347,503       1,253,867         200,275       716,467
                                         ----------     -----------     -----------      ----------     -----------
  Total operating costs and
    expenses  ........................   7,446,989       11,187,183      25,937,467       5,129,031     15,694,151
                                         ----------     -----------     -----------      ----------     -----------
Income from operations    ............   1,130,906        1,545,414       4,822,985         914,929     2,382,606
Other income (expense):
 Interest and investment income   ...       26,735           49,473         242,380          17,024        93,311
 Interest expense   ..................     (71,588)        (180,205)       (817,951)       (172,123)     (175,150)
 Loss on disposal of property and
  equipment   ........................                      (49,082)
                                         ----------     -----------     -----------      ----------     -----------
                                           (44,853)        (179,814)       (575,571)       (155,099)      (81,839)
                                         ----------     -----------     -----------      ----------     -----------
Income before provision for
 income taxes ........................   1,086,053        1,365,600       4,247,414         759,830     2,300,767
Income tax expense  ..................                                      612,748                       993,974
                                         ----------     -----------     -----------      ----------     -----------
Net income    ........................   $1,086,053     $ 1,365,600     $ 3,634,666      $  759,830     $1,306,793
                                         ==========     ===========     ===========      ==========     ===========
Pro forma (unaudited):
 Historical income before income
  taxes    ...........................   $1,086,053     $ 1,365,600     $ 4,247,414      $  759,830
 Pro forma provision for income
  taxes    ...........................     434,000          546,000       1,706,485         303,932
                                         ----------     -----------     -----------      ----------
 Pro forma net income  ...............   $  652,053     $   819,600     $ 2,540,929      $  455,898
                                         ==========     ===========     ===========      ==========
 Pro forma net income per share .                       $      0.17     $      0.50      $     0.10     $     0.18
                                                        ===========     ===========      ==========     ===========
 Pro forma weighted average
  shares outstanding   ...............                    4,728,906       5,086,736       4,733,549     7,371,157
                                                        ===========     ===========      ==========     ===========
</TABLE>

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

                                      F-9
<PAGE>

                                NCO GROUP, INC.

                Consolidated Statements of Shareholders' Equity
<TABLE>
<CAPTION>
                                                        Common Stock
                                                 --------------------------
                                                  Number
                                                    of                       Unexercised
                                                  Shares        Amount        Warrants
                                                 -----------  -------------  -------------
<S>                                              <C>          <C>            <C>
Balance, January 1, 1994  .....................    4,002,763    $    49,326
Issuance of common stock  .....................      123,803        300,000
Net income    .................................
Distributions to shareholders   ...............
Change in unrealized gains on securities    ...  
                                                  ----------    -----------   -----------

Balance, December 31, 1994   ..................    4,126,566        349,326
Issuance of common stock  .....................       86,881        188,000
Warrants issued  ..............................                                $  177,294
Note repayments  ..............................
Net income    .................................
Distributions to shareholders   ...............
Change in unrealized losses on securities   ...
                                                  ----------    -----------   -----------

Balance, December 31, 1995   ..................    4,213,447        537,326       177,294
Issuance of common stock  .....................    2,500,000     28,825,000
Warrants issued  ..............................                                   218,760
Note repayments  ..............................
Net income    .................................
Distributions to shareholders   ...............
                                                  ----------    -----------   -----------

Balance, December 31, 1996   ..................    6,713,447     29,362,326       396,054
Issuance of common stock for acquisitions      .     345,178      8,214,880
Warrants issued  ..............................                                   875,000
Net income ....................................
                                                  ----------    -----------   -----------

Balance, March 31, 1997 (Unaudited)   .........    7,058,625    $37,577,206    $1,271,054
                                                  ==========   ============   ===========

<CAPTION>
                                                                  Unrealized
                                                                     Gains          Notes
                                                   Retained       (Losses) on    Receivable
                                                   Earnings       Securities     Shareholder       Total
                                                 ---------------  -------------  -------------  -------------
<S>                                              <C>              <C>            <C>            <C>
Balance, January 1, 1994  .....................   $   813,366       $ 13,539                   $   876,231
Issuance of common stock  .....................                                                    300,000
Net income    .................................     1,086,053                                    1,086,053
Distributions to shareholders   ...............      (813,366)                                    (813,366)
Change in unrealized gains on securities    ...                      (26,234)                      (26,234)
                                                  -----------    -----------     -----------    -----------
Balance, December 31, 1994   ..................     1,086,053        (12,695)                    1,422,684
Issuance of common stock  .....................                                  $ (135,888)        52,112
Warrants issued  ..............................                                                    177,294
Note repayments  ..............................                                      53,015         53,015
Net income    .................................     1,365,600                                    1,365,600
Distributions to shareholders   ...............    (1,073,392)                                  (1,073,392)
Change in unrealized losses on securities   ...                       54,034                        54,034
                                                  -----------    -----------     -----------    -----------
Balance, December 31, 1995   ..................     1,378,261         41,339        (82,873)     2,051,347
Issuance of common stock  .....................                                                 28,825,000
Warrants issued  ..............................                                                    218,760
Note repayments  ..............................                                      82,873         82,873
Net income    .................................     3,634,666                                    3,634,666
Distributions to shareholders   ...............    (4,123,689)       (41,339)                   (4,165,028)
                                                  -----------    -----------     -----------    -----------
Balance, December 31, 1996   ..................       889,238                                   30,647,618
Issuance of common stock for acquisitions      .                                                 8,214,880
Warrants issued  ..............................                                                    875,000
Net income ....................................     1,306,793                                    1,306,793
                                                  -----------    -----------     -----------    -----------
Balance, March 31, 1997 (Unaudited)   .........   $ 2,196,031                                   $41,044,291
                                                  ===========    ===========     ===========    ===========
</TABLE>
              The accompanying notes are an integral part of these
                       consolidated financial statements.

                                      F-10
<PAGE>

                                NCO GROUP, INC.

                     Consolidated Statements of Cash Flows
<TABLE>
<CAPTION>
                                                                       Years Ended December 31,
                                                              ------------------------------------------------
                                                                 1994            1995              1996
                                                              -------------  ---------------  ----------------
<S>                                                           <C>            <C>              <C>
Cash flows from operating activities:
 Net income    .............................................  $ 1,086,053     $ 1,365,600      $  3,634,666
 Adjustments to reconcile net income to net
  cash provided by operating activities:
   Depreciation   ..........................................     171,378          199,123           465,785
   Loss on disposal of equipment    ........................                       49,082
   (Gain) Loss on sale of securities   .....................       4,421            2,877           (70,481)
   Amortization of intangibles   ...........................      43,739          221,813           707,050
   Amortization of deferred financing costs  ...............                       32,443            81,031
   Provision for doubtful accounts  ........................       3,903            3,808            55,845
   Changes in assets and liabilities, net of acquisitions:
    Accounts receivable, trade   ...........................     (41,675)        (571,611)       (1,825,307)
    Notes receivable    ....................................     (64,000)         (36,000)          155,856
    Accounts receivable, purchased  ........................     (44,038)          36,293            (4,755)
    Other current assets   .................................      31,126          (22,241)         (307,988)
    Deferred taxes   .......................................                                       (154,684)
    Other assets  ..........................................     (40,112)        (105,037)           (8,903)
    Accounts payable    ....................................    (123,094)         161,601           422,694
    Corporate taxes payable   ..............................                                        216,709
    Accrued expenses    ....................................        (214)         187,353          (788,709)
    Accrued compensation and related costs   ...............      51,755          555,398           598,997
    Unearned revenue    ....................................      23,950          (46,718)         (227,548)
                                                              -----------     -----------      ------------
      Net cash provided by operating activities    .........   1,103,192        2,033,784         2,950,258
Cash flows from investing activities:
 Purchase of property and equipment    .....................     (77,999)        (298,076)         (976,080)
 Purchase of securities    .................................    (169,785)        (107,643)          (78,307)
 Proceeds from sales of securities  ........................     143,613           99,256           406,937
 Net cash paid for acquisitions  ...........................  (1,000,000)      (1,729,244)      (12,857,223)
                                                              -----------     -----------      ------------
      Net cash used in investing activities  ...............  (1,104,171)      (2,035,707)      (13,504,673)
Cash flows from financing activities:
 Repayment of notes payable   ..............................                   (1,067,117)         (303,138)
 Borrowings under credit agreement  ........................   1,000,000        2,450,000        12,550,000
 Repayment under credit agreement   ........................    (222,084)                       (15,000,000)
 Payment of fees to acquire new debt   .....................                     (134,163)         (222,383)
 Issuance of common stock  .................................                      105,127        32,500,000
 Costs related to issuance of common stock   ...............                                     (3,675,000)
 Decrease in notes receivable, shareholders  ...............                                         82,873
 Distributions to shareholders   ...........................    (813,366)      (1,073,392)       (4,123,689)
                                                              -----------     -----------      ------------
      Net cash provided by (used in) financing activities        (35,450)         280,455        21,808,663
                                                              -----------     -----------      ------------
Net increase (decrease) in cash and cash equivalents  ......     (36,429)         278,532        11,254,248
Cash and equivalents at beginning of period  ...............     562,447          526,018           804,550
                                                              -----------     -----------      ------------
Cash and equivalents at end of period  .....................  $   526,018     $   804,550      $ 12,058,798
                                                              ===========     ===========      ============
</TABLE>
<PAGE>



<TABLE>
<CAPTION>
                                                                  Three Months Ended
                                                                        March 31,
                                                              ------------------------------
                                                                 1996            1997
                                                              -------------  ---------------
                                                              (Unaudited)     (Unaudited)
<S>                                                           <C>            <C>
Cash flows from operating activities:
 Net income    .............................................  $   759,830     $  1,306,793
 Adjustments to reconcile net income to net
  cash provided by operating activities:
   Depreciation   ..........................................      65,582           269,158
   Loss on disposal of equipment    ........................
   (Gain) Loss on sale of securities   .....................
   Amortization of intangibles   ...........................     106,898           403,975
   Amortization of deferred financing costs  ...............      27,795            43,334
   Provision for doubtful accounts  ........................       9,982            91,828
   Changes in assets and liabilities, net of acquisitions:
    Accounts receivable, trade   ...........................    (810,920)       (1,978,519)
    Notes receivable    ....................................     100,000
    Accounts receivable, purchased  ........................
    Other current assets   .................................     (33,887)          126,694
    Deferred taxes   .......................................                        39,644
    Other assets  ..........................................       4,563            50,568
    Accounts payable    ....................................     307,539        (1,073,492)
    Corporate taxes payable   ..............................      41,309           822,617
    Accrued expenses    ....................................     626,278         1,310,644
    Accrued compensation and related costs   ...............    (387,202)           17,017
    Unearned revenue    ....................................     (29,005)          (35,364)
                                                              -----------     ------------
      Net cash provided by operating activities    .........     788,762         1,394,897
Cash flows from investing activities:
 Purchase of property and equipment    .....................    (280,391)         (311,503)
 Purchase of securities    .................................     (16,063)
 Proceeds from sales of securities  ........................      24,636
 Net cash paid for acquisitions  ...........................  (4,515,534)      (15,556,862)
                                                              -----------     ------------
      Net cash used in investing activities  ...............  (4,787,352)      (15,868,365)
Cash flows from financing activities:
 Repayment of notes payable   ..............................     (17,067)         (130,157)
 Borrowings under credit agreement  ........................   4,550,000         8,350,000
 Repayment under credit agreement   ........................
 Payment of fees to acquire new debt   .....................     (10,916)          (12,157)
 Issuance of common stock  .................................
 Costs related to issuance of common stock   ...............
 Decrease in notes receivable, shareholders  ...............      82,873
 Distributions to shareholders   ...........................
                                                              -----------     ------------
      Net cash provided by (used in) financing activities      4,604,890         8,207,686
                                                              -----------     ------------
Net increase (decrease) in cash and cash equivalents  ......     606,300        (6,265,782)
Cash and equivalents at beginning of period  ...............     804,550        12,058,798
                                                              -----------     ------------
Cash and equivalents at end of period  .....................  $ 1,410,850     $  5,793,016
                                                              ===========     ============
</TABLE>

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

                                      F-11
<PAGE>

                                NCO GROUP, INC.

                  Notes to Consolidated Financial Statements

1. Nature of operations:

     NCO Group, Inc. (the "Company") is a leading provider of accounts
receivable management and related services utilizing an extensive teleservices
infrastructure. The Company's client base is comprised of organizations located
throughout the United States in the following sectors: financial services,
government, education, healthcare, retail and commercial, telecommunications,
and utilities.

     Effective September 3, 1996, the shareholders of NCO Financial Systems,
Inc. contributed each of their shares of common stock in exchange for one share
of common stock of the Company, a recently formed corporation. In September
1996, the Company also effected a 46.56-for-one stock split and increased the
number of authorized shares to 5,000,000 shares of preferred stock and
25,000,000 shares of common stock. All per share and related amounts have been
adjusted to reflect the stock exchange and stock split.

     On November 13, 1996, the Company completed its initial public offering
(the "IPO"), selling 2,875,000 shares of common stock including 375,000
over-allotment shares sold by existing shareholders. The Offering raised net
proceeds of approximately $28.8 million for the Company. A director of the
Company received compensation of $240,000 for services rendered in connection
with the IPO.

2. Summary of significant accounting policies:

Principles of Consolidation:

     The consolidated financial statements include the accounts of NCO Group,
Inc. and its wholly-owned subsidiaries after elimination of significant
intercompany accounts and transactions.

Revenue Recognition:

     The Company generates revenues from contingency fees and contractual
services. Contingency fee revenue is recognized upon collection of funds on
behalf of clients. Contractual services revenue is deferred and recognized as
services are performed.

Property and Depreciation:

     Property and equipment is stated at cost, less accumulated depreciation.
Depreciation is provided over the estimated useful life of each class of assets
using the straight-line method. Expenditures for maintenance and repairs are
charged to expense as incurred. Renewals and betterments are capitalized. When
property is sold or retired, the cost and related accumulated depreciation are
removed from the balance sheet and any gain or loss on the transaction is
included in the statement of income.

Income Taxes:

     The Company had elected to be taxed as an S Corporation under the Internal
Revenue Code and the Pennsylvania Tax Code. While this election was in effect,
no provision was made for income taxes by the Company since all income was
taxed directly to the shareholders of the Company.

     The Company terminated its S Corporation status on September 3, 1996 and
adopted Statement of Financial Accounting Standards SFAS No. 109, "Accounting
for Income Taxes." This standard requires an asset and liability approach that
takes into account changes in tax rates when valuing the deferred tax amounts
to be reported on the balance sheet. Upon termination of the S Corporation
status and adoption of SFAS No. 109, the Company recorded an estimated net
deferred tax asset. The net deferred tax asset resulted primarily from
differences in the treatment of unearned revenue and acquired account
inventory.

                                      F-12
<PAGE>

                                NCO GROUP, INC.
 
           Notes to Consolidated Financial Statements  -- (Continued)
 
2. Summary of significant accounting policies:  -- (Continued)
 
Cash and Cash Equivalents:

     The Company considers all highly liquid investments purchased with a
maturity of three months or less to be cash equivalents. These financial
instruments potentially subject the Company to concentrations of credit risk.

     At December 31, 1995 and 1996 and March 31, 1997, the Company had bank
deposits in excess of federally insured limits of approximately $1,276,000,
$1,045,605, and $1,052,207, respectively. The Company's cash deposits have been
placed with a large national bank to minimize risk.

Credit Policy:

     The Company has two types of arrangements under which it collects its
contingency fee revenue. For certain clients the Company remits funds collected
on behalf of the client, net of the related contingency fees while, for other
clients, the Company remits gross funds collected on behalf of clients, and
bills the client separately for its contingency fees. Management carefully
monitors its client relationships in order to minimize its credit risk and
generally does not require collateral. In the event of collection delays
from clients, management may at its discretion change from the gross remittance
method to the net remittance method.

Investment Securities:

     The Company adopted Statement of Financial Accounting Standards SFAS 115,
"Accounting for Certain Investments in Debt and Equity Securities," for all
periods presented. The statement requires management to report their
investments as either "held-to-maturity", "trading securities", or
"available-for-sale".

Deferred Financing Costs:

     Deferred financing costs relate to debt issuance costs incurred which are
capitalized and amortized over the term of the debt.

Intangibles:

     Intangibles consists of goodwill and acquisition costs and non-compete
covenants. Goodwill represents the excess of purchase price over the fair
market value of the net assets of the acquired businesses based on their
respective fair values at the date of acquisition. Goodwill is amortized on a
straight-line basis over 15 to 25 years. The recoverability of goodwill is
periodically reviewed by the Company. Such allocation has been based on
estimates which may be revised at a later date. In making such determination
with respect to goodwill, the Company evaluates the operating results of the
underlying business which gave rise to such amount. Accumulated amortization at
December 31, 1995 and 1996, and March 31, 1997 totaled $159,676, $762,612, and
$1,140,733, respectively.

Estimates Utilized in the Preparation of Financial Statements:

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

Earnings Per Share:

     Earnings per share were computed by dividing the net income (including pro
forma income taxes where applicable) for the years ended December 31, 1995 and
1996 and the three months ended March 31, 1996 and 1997 by the pro forma
weighted average number of shares outstanding. Pro forma net income amounts are
used

                                      F-13
<PAGE>

                                NCO GROUP, INC.
 
           Notes to Consolidated Financial Statements  -- (Continued)
 
2. Summary of significant accounting policies:  -- (Continued)
 
for the years ended December 31, 1995 and 1996 and the three months ended March
31, 1996 because the historical net income does not include the impact of
federal and state income taxes as if the Company had been subject to income
taxes. Pro forma weighted average shares outstanding are based on the weighted
average number of shares outstanding including common equivalent shares. All
outstanding options and warrants have been treated as common equivalent shares
in calculating pro forma net income per share, using the treasury stock method
and the IPO price of $13.00 per share for periods prior to the IPO, only when
their effect would be dilutive. For December 31, 1995 and 1996, the pro forma
weighted average number of shares outstanding have also been adjusted to include
the number of shares of common stock (250,000 shares) that the Company would
have needed to issue at the IPO price of $13.00 per share to finance the
distribution of undistributed S Corporation earnings through the date on which
the Company terminated its S Corporation status. Fully diluted earnings per
share are not materially different from primary earnings per share.

     In March 1997, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards (SFAS) No. 128 "Earnings Per Share." This
Statement establishes standards for computing and presenting earnings per share
("EPS") and applies to entities with publicly held common stock or potential
common stock. This Statement is effective for financial statements issued for
periods ending after December 15, 1997; earlier application is not permitted.
This Statement requires restatement of all prior-period EPS data presented. The
Company is currently evaluating the impact, if any, adoption of SFAS No. 128
will have on its financial statements.

Interim Financial Information:

     The accompanying consolidated interim financial statements have been
prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions for Form 10-Q and Rule
10-01 of Regulation S-X. Accordingly, they do not include all of the
information and footnotes required by generally accepted accounting principles
for complete financial statements. In the opinion of management, all
adjustments (consisting of normal recurring accruals) considered necessary for
a fair presentation have been included. Operating results for the three month
period ended March 31, 1997 are not necessarily indicative of the results that
may be expected for the year ending December 31, 1997.

Reclassifications:

     Certain amounts for December 31, 1994 and 1995 and the years then ended,
and for March 31, 1996 and the three months then ended, have been reclassified
for comparative purposes.

3. Acquisitions:

     On April 29, 1994, the Company purchased certain assets of B. Richard
Miller, Inc. ("BRM") at a cost of $1,427,000, which was comprised of $1,000,000
in cash, common stock valued at $300,000, and a note payable to the seller of
$127,000. The purchase price was allocated based upon the estimated fair market
value of the acquired property, equipment and account inventory and resulted in
goodwill of $984,126.

     On August 1, 1995, the Company purchased certain assets of Eastern
Business Services, Inc. ("Eastern") for approximately $2,041,000 comprised of
$1,625,000 in cash and $416,000 of liabilities assumed. The purchase price was
allocated primarily based upon the estimated fair market values of acquired
property, equipment, and accounts receivable less notes payable and funds due
to clients which resulted in goodwill of $1,812,000.

     On January 3, 1996 the Company purchased certain assets of Trans Union
Corporation Collections Division ("TCD") for $4,750,000 in cash. The purchase
price was allocated based upon the estimated fair market value of acquired
property, equipment, accounts receivable and an agreement not to compete which
resulted in goodwill of $3,681,000.

                                      F-14
<PAGE>

                                NCO GROUP, INC.
 
           Notes to Consolidated Financial Statements  -- (Continued)
 
3. Acquisitions:  -- (Continued)
 
     On September 5, 1996 the Company purchased the outstanding stock of
Management Adjustment Bureau, Inc. ("MAB") for $9,000,000 comprised of
$8,000,000 in cash and a $1,000,000 convertible note. The purchase price was
allocated based upon the estimated fair market value of acquired property,
equipment, and accounts receivable which resulted in goodwill of $8,511,000.

     The following summarizes unaudited pro forma results of operations for the
years ended December 31, 1995 and 1996, assuming the above acquisitions
occurred as of the beginning of the respective periods.

                                       1995           1996
                                    -------------   ------------
      Revenue  ..................   $34,509,071     $39,923,196
      Net income  ...............     2,166,501       3,372,491
      Earnings per share   ......           .36             .54

     On January 22, 1997, NCO purchased all of the outstanding stock of
Goodyear & Associates, Inc. ("Goodyear") for $4.5 million in cash and a
$900,000 convertible note. The note is convertible into the Company's Common
Stock, at any time, at $21.175 per share and bears interest payable monthly at
a rate of 8.0% per annum with principal due in January 2002. Goodyear, based in
Charlotte, North Carolina, provided accounts receivable management services
principally to the telecommunications, education, and utility industries.
Goodyear's revenues in 1996 were $5.5 million. This acquisition resulted in
goodwill of $5.1 million.

     On January 30, 1997, NCO purchased certain assets of Tele-Research Center,
Inc. ("TRC") for $1.6 million in cash. TRC, located in Philadelphia,
Pennsylvania, provided market research, data collection, and other teleservices
to market research companies as well as end-users. TRC's revenues in 1996 were
$1.8 million. This acquisition resulted in goodwill of $1.6 million.

     On January 31, 1997, NCO purchased substantially all the assets of CMS A/R
Services ("CMS A/R"), formerly a division of CMS Energy Corporation, owner of
Consumers Energy, one of the nation's largest utility companies, for $5.1
million in cash. Specializing in the utility industry, CMS A/R, located in
Jackson, Michigan, provided a wide range of accounts receivable management
services in addition to traditional recovery of delinquent accounts including
project outsourcing, early intervention, and database management services. CMS
A/R's revenues in 1996 were $6.8 million. This acquisition resulted in goodwill
of $3.5 million.

     On February 2, 1997, NCO purchased substantially all the assets of the
Collection Division of CRW Financial, Inc. ("CRWCD") for $3.8 million in cash,
345,178 shares of its Common Stock and a warrant to purchase 250,000
shares of common stock. The purchase price was valued at approximately $12.8
million. CRWCD provided accounts receivable management services principally to
the telecommunications, education, financial, government and utility industries
from 14 offices located throughout the United States. In addition, CRWCD had a
commercial collections division. CRWCD's revenues in 1996 were $25.9 million.
Due to the consolidation or closing of certain CRWCD branch offices, and the
loss of certain contracts during 1996, revenue for CRWCD for 1997 is
anticipated to be 10-15% lower than the revenue shown on their historical
financial statements. This acquisition resulted in goodwill of $12.2 million.

4. Marketable securities:

     The Company has classified all of its securities as "available-for-sale"
and has recorded them at fair value and unrealized gains and losses as a
separate component of shareholders' equity.

     Proceeds from the sale of investment securities were $406,937 in 1996. As
of December 31, 1996, there were no gross unrealized gains or losses because
all available-for-sale securities were distributed as part of the undistributed
S Corporation earnings and all gains and losses were recognized accordingly.

                                      F-15
<PAGE>
                                NCO GROUP, INC.
 
           Notes to Consolidated Financial Statements  -- (Continued)
 
4. Marketable securities:  -- (Continued)
 
     Proceeds from the sale of investment securities were $99,256 in 1995.
Gross unrealized gains and losses as of December 31, 1995 for
available-for-sale securities are as follows:
<TABLE>
<CAPTION>
                                       Unrealized     Unrealized
                                        Holding       Holding        Fair
                           Cost          Gain           Loss        Value
                          ----------   ------------   -----------   ---------
<S>                       <C>          <C>            <C>           <C>
Common stock  .........   $167,852       $ 41,475     $ (6,164)     $203,163
Corporate bonds  ......     90,297          6,028                     96,325
                          ---------      ---------    ---------     ---------
                          $258,149       $ 47,503     $ (6,164)     $299,488
                          =========      =========    =========     =========
</TABLE>
     Investment income, included in interest and investment income on the
statement of income consisted of:
<TABLE>
<CAPTION>
                                                                                             
                                                                                               For the     
                                                       For the Year Ended December 31,       Three Months 
                                                   ----------------------------------------   Ended March  
                                                    1994          1995           1996          31, 1997
                                                   ----------   ------------   ------------   -------------
<S>                                                <C>          <C>            <C>            <C>
Realized gain on the sales of securities  ......  $ 11,749       $ 12,217       $ 86,509
Realized loss on the sales of securities  ......   (16,170)       (15,094)       (12,186)
Interest income   ..............................     5,142          7,035         33,577       $93,308
Dividend income   ..............................     5,211          5,892          6,816
                                                   --------      --------       --------       -------
                                                   $  5,932      $ 10,050       $114,716       $93,308
                                                   ========      ========       ========       =======
</TABLE>
     The fair values of marketable securities held as of December 31, 1995 by
contractual maturity are as follows: due within one year, $20,425; due after
one year but within 5 years, $10,537; due after five years but within 10 years,
$65,363. Actual maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or without call
or repayment penalties. There were no marketable securities held as of December
31, 1996 or March 31, 1997.

5. Funds held in trust for clients:

     In the course of the Company's regular business activities as an accounts
receivable management company, the Company receives clients' funds arising from
the collection of accounts placed with the Company. These funds are placed in
segregated cash accounts and are generally remitted to clients within 30 days.
Funds held in trust for clients of $1,228,889, $3,835,409 and $5,832,231 at
December 31, 1995 and 1996 and March 31, 1997, respectively, have been shown
net of their offsetting liability for financial statement presentation.

6. Property and equipment:

     At December 31, 1995 and 1996 and March 31, 1997, property and equipment,
at cost, consisted of the following:
<TABLE>
<CAPTION>
                                                     December 31,          March 31,
                                              --------------------------   -----------
                                                1995          1996           1997
                                              -----------   ------------   -----------
<S>                                           <C>           <C>            <C>
      Computer equipment    ...............   $ 905,732     $2,461,211     $9,542,288
      Furniture and fixtures   ............     316,312      1,095,134      1,626,429
      Leased assets   .....................                    324,414        262,448
                                              ---------    -----------    -----------
                                              1,222,044      3,880,759     11,431,165
      Less accumulated depreciation  ......     584,911      1,050,697      6,066,096
                                              ----------    -----------    -----------
                                              $ 637,133     $2,830,062     $5,365,069
                                              ==========    ===========    ===========
</TABLE>
                                      F-16
<PAGE>

                                NCO GROUP, INC.
  
           Notes to Consolidated Financial Statements  -- (Continued)
  
 6. Property and equipment:  -- (Continued)
  
     Depreciation charged to operations amounted to $171,378, $199,123, and
$465,785 for the years ended 1994, 1995 and 1996, respectively, and $65,582,
and $269,158 for the three months ended March 31, 1996 and 1997, respectively.
The Company had not entered into any capital lease transactions for the year
ended December 31, 1995.

7. Long-term debt:
<TABLE>
<CAPTION>
                                                                      December 31,           
                                                               ---------------------------    March 31,
                                                                 1995           1996            1997
                                                               ------------   ------------   --------------
<S>                                                            <C>            <C>            <C>
Revolving credit agreement, LIBOR plus 2.5%, due
 December 2000 .............................................   $2,450,000                     $ 8,350,000
Non-interest bearing note; $157,500 face amount, payable
 in monthly installments of $5,250 through July 1999
 (less unamortized discount based on imputed interest
 rate of 10%)  .............................................     189,077      $  138,847          131,716
Subordinated seller note payable, 8.00% due September
 2001, convertible to common stock at $13.00 per share                        1,000,000         1,000,000
Subordinated seller note payable, 8.00% due January
 2002, convertible to common stock at $21.175 per
 share   ...................................................                                      900,000
  Less current portion  ....................................     (46,171)       (46,946)          (52,727)
                                                               ----------     ----------      -----------
                                                               $2,592,906     $1,091,901      $10,328,989
                                                               ==========     ==========      ===========
</TABLE>

     The following summarizes the Company's required debt payments for the next
five years:

       For the period ended December 31:


             1997  .....................   $  46,946            
             1998  .....................      56,346
             1999  .....................      35,555
             2000  .....................         -0-
             2001 and thereafter  ......   1,000,000
                                           ----------
                                           1,138,847
                                           ==========

     In July 1995, the Company entered into a $7,000,000 revolving credit
agreement. The line of credit is collateralized by substantially all the assets
of the Company. The revolving credit agreement contains, among other
provisions, requirements for maintaining defined levels of working capital, net
worth, capital expenditures, various financial ratios and restrictions of
distributions to shareholders.

     The Company recorded deferred charges of approximately $311,000 in
connection with the revolving credit agreement which consisted primarily of
bank charges, legal fees and a warrant to purchase 175,531 shares of Common
Stock. The warrants expire on July 31, 2005 and are exercisable at a nominal
exercise price. The bank had the right to put, and the Company had the ability
to call, the warrants during the twelve-month period ending on July 31, 2001.
However, these rights were eliminated as part of the increase in the credit
agreement in September 1996.

     In September 1996, the credit agreement was increased to $15,000,000 to
provide financing for the acquisition of MAB and the bank received a warrant to
purchase 46,560 shares of Common Stock, exercisable at $13.00 per share. In
December 1996, the bank increased the credit agreement to $25,000,000 and
received a warrant to purchase an additional 18,500 shares of Common Stock,
exercisable at $13.00 per share.


                                      F-17
<PAGE>
                                NCO GROUP, INC.

           Notes to Consolidated Financial Statements -- (Continued)

8. Income taxes:

     A summary of the components of the tax provision is as follows:
<TABLE>
<CAPTION>
                                                 Year Ended       Three Months
                                                 December 31,     Ended March
                                                    1996           31, 1997
                                                 --------------   -------------
<S>                                              <C>              <C>
  Currently payable:
     Federal    ..............................      $620,133        $737,844
     State   .................................       147,299         213,168
  Deferred:
     Federal .................................           500          33,332
     State   .................................           125           9,630
                                                    ---------       ---------
  Provision for income taxes   ...............       768,057         993,974
   (excluding effect of change in tax status)
  Effect of accounting change:
     Federal    ..............................       124,247              --
     State   .................................        31,062              --
                                                    ---------       ---------
  Total provision  ...........................      $612,748        $993,974
                                                    =========       =========
</TABLE>

     Deferred tax assets (liabilities) consist of the following:

<TABLE>
<CAPTION>
                                               December 31,     March 31,
                                                  1996             1997
                                               --------------   -------------
<S>                                            <C>              <C>
  Amortization   ...........................     $  90,083       $  65,864
  Contractual revenue recognition  .........        65,333          51,188
  Accrued expenses  ........................        38,878          34,192
                                                 ---------       ---------
     Gross deferred tax assets  ............       194,294         151,244
  Depreciation   ...........................       (39,610)        (58,654)
  Accrual basis conversion   ...............       (83,924)        (83,924)
                                                 ---------       ---------
     Gross deferred tax liabilities   ......      (123,534)       (142,578)
                                                 ---------       ---------
     Net deferred tax asset  ...............     $  70,760       $   8,666
                                                 =========       =========
</TABLE>

     A reconciliation of the U.S. statutory income tax rate to the effective
rate (excluding the effect of the change in tax status) is as follows:
<TABLE>
<CAPTION>
                                                        Year Ended       Three Months
                                                        December 31,     Ended March
                                                           1996           31, 1997
                                                        --------------   -------------
<S>                                                     <C>              <C>
  U.S. statutory income tax rate   ..................         34%             34%
  Income allocable to S Corporation   ...............        (27%)            --
  Non-deductible goodwill and other expenses   ......          5%              3%
  State taxes, net of federal   .....................          2%              6%
                                                           -------           ---
     Effective tax rate   ...........................         14%             43%
                                                           =======           ===
</TABLE>
9. Employee benefit plans:

     The Company has a savings plan under Section 401(k) of the Internal
Revenue Code (the "Plan"). The Plan allows all eligible employees to defer up
to 20% of their income on a pretax basis through contributions to the

                                      F-18
<PAGE>

                                NCO GROUP, INC.
 
            Notes to Consolidated Financial Statements -- (Continued)
 
9. Employee benefit plans:  -- (Continued)
 
Plan. The Company will match 25% of employee contributions for an amount up to
6% of each employee's base salary. The charge to operations for the matching
contributions was $23,536, $30,027, $71,800, $7,802 and $33,659 for the year
ended December 31, 1994, 1995 and 1996, and the three months ended March 31,
1996 and 1997, respectively.

10. Supplemental cash flow information:

     The following are supplemental disclosures of cash flow information:
<TABLE>
<CAPTION>
                                                                                  Three Months Ended
                                               Year Ended December 31,                 March 31,
                                        -------------------------------------   -----------------------
                                         1994         1995          1996         1996         1997
                                        ---------   -----------   -----------   ----------   ----------
<S>                                     <C>         <C>           <C>           <C>          <C>
  Cash paid for interest    .........   $71,588     $ 157,379     $ 817,950     $137,727
  Cash paid for income taxes   ......                               600,000                  $ 181,206
  Noncash investing and
   financing activities:
    Note receivable,
     shareholder   ..................                 135,888
    Fair value of assets
     acquired   .....................   442,874     2,145,578     4,081,005      680,983
    Liabilities assumed from
     acquisitions  ..................   127,000       416,334     2,005,749                  3,400,271
    Warrants issued with debt .......                 177,294       218,760
    Warrants issued with
     acquisitions  ..................                                                          875,000
    Property acquired under
     capital leases   ...............                               348,586
    Common stock issued for
     acquisitions  ..................   300,000                                              8,214,880
    Convertible note payable,
     issued for acquisition    ......                             1,000,000                    900,000
</TABLE>

11. Leases:

     The Company has entered into various office lease agreements with limited
partnerships owned by certain shareholders of the Company. In addition, the
Company has made disbursements on behalf of the limited partnerships and
recorded a note receivable of $100,000 at December 31, 1995. The notes
outstanding at December 31, 1995 were repaid during 1996.

     The Company leases certain equipment under agreements which are classified
as capital leases. The equipment leases have original terms ranging from 36 to
120 months and have purchase options at the end of the original lease term.

     The Company also leases certain equipment under non-cancelable operating
leases. Future minimum payments, by year and in the aggregate, under
noncancelable capital leases and operating leases with initial or remaining
terms of one year or more consist of the following at December 31, 1996:

     For the year ended December 31:


                1997   ............   $1,686,000                  
                1998   ............    1,398,000
                1999   ............    1,191,000
                2000   ............    1,088,000
                2001   ............      727,000
                Thereafter   ......      476,000
                                      -----------
                                      $6,566,000
                                      ===========

                                      F-19
<PAGE>
                                NCO GROUP, INC.
 
            Notes to Consolidated Financial Statements -- (Continued)
 
11. Leases:  -- (Continued)
 
     Rent expense was $305,308, $463,916, $1,073,914, $228,497 and $561,268 for
the years ended December 31, 1994, 1995, and 1996, and the three months ended
March 31, 1996 and 1997, respectively. The related party office lease expense
was $297,500, $385,217, $489,926, $151,101 and $135,194 for the years ended
December 31, 1994, 1995, and 1996, and the three months ended March 31, 1996
and 1997, respectively, and provides for an escalation clause which takes
effect in 1998. The total amount of base rent payments is being charged to
expense on the straight-line method over the term of the lease.

12. Stock options:

     In June 1995, the Company adopted the 1995 Stock Option Plan (the "1995
Plan"). In September 1996, the Company adopted the 1996 Stock Option Plan (the
"1996 Plan") and the 1996 Non-Employee Director Stock Option Plan (the
"Director Plan" and collectively with the 1995 Plan and the 1996 Plan, the
"Plans"). Payment of the exercise price for options granted under the Plans may
be made in cash, shares of Common Stock or a combination of both. The 1995 plan
authorized 221,719 shares of the Company's common stock to be issued as either
incentive or non-qualified stock options. The 1996 Plan authorized 218,413
shares of the Company's common stock to be issued as either incentive or
non-qualified stock options and the Director Plan authorized 24,258 shares of
the Company's common stock to be issued as non-qualified stock options. In
January 1997, the Board amended the 1996 Plan, subject to shareholder approval,
to increase the number of shares of Common Stock authorized under that Plan by
259,868 shares to a total of 478,281 shares. In April 1997, the Board amended
the Director Plan to, among other things, increase the number of shares of
Common Stock authorized under that plan by 75,742 shares to a total of 100,000
shares. The maximum exercise period is ten years after the date of grant. A
summary of stock option activity since inception of the Plans is as follows:
<TABLE>
<CAPTION>
                                                     Weighted                          Weighted
                                                      Average        Number of         Average
                                      Number of     Option Price       Shares        Exercise Price
                                      Options        Per Share       Exercisable      Per share
                                      -----------   --------------   -------------   ---------------
<S>                                   <C>           <C>              <C>             <C>
  Outstanding at January 1, 1995
    Granted   .....................     144,057        $ 2.73          48,039            $2.73
                                        --------       -------         -------           ------
  Outstanding at December 31, 1995
   (all at $2.73)..................     144,057          2.73          48,039             2.73
    Granted   .....................     294,914         13.88
                                        --------       -------         ------            ------
  Outstanding at December 31, 1996
   (at $2.73 to $17.00)   .........     438,971        $10.20          48,039            $2.73
    Forfeitures  ..................         250         17.00
   Granted ........................     149,600         24.86
                                        --------       -------         ------            ------
  Outstanding at March 31, 1997
   (at $2.73 to $25.00)   .........     588,321        $10.20          48,039            $2.73
                                        ========       =======         =======           ======
</TABLE>

     Effective January 1, 1996, the Company adopted Statement of Financial
Accounting Standards SFAS No. 123, "Accounting for Stock-Based Compensation".
In accordance with the provisions of SFAS 123, the Company applies APB Opinion
25 and related interpretations in accounting for its stock option plans and,
accordingly, does not recognize compensation cost based on the fair value of
the options granted at grant date. If the Company had elected to recognize
compensation cost based on the fair value of the options granted at grant date
in accordance with provisions of SFAS 123, net income and earnings per share
for 1995 and 1996 would have been reduced to the unaudited pro forma amounts
indicated in the following table:

                                      F-20
<PAGE>
                                NCO GROUP, INC.
 
            Notes to Consolidated Financial Statements -- (Continued)
 
12. Stock options:  -- (Continued)
                                                       1995          1996
                                                    ----------   -----------
     Net income -- as reported   ..................   $819,600     $2,540,929
     Net income -- pro forma   ....................   $812,022     $2,483,138
     Earnings per share -- as reported ............   $    .17            .50
     Earnings per share -- pro forma ..............   $    .17            .49

     The estimated weighted-average grant-date fair value of the options
granted during the year ended  December 31, 1996 was $4.35, and the
weighted-average remaining contractual life of options outstanding at December
31, 1996 was 9.3 years. All options granted were at the market price of the
stock on the grant date. For valuation purposes, the Company utilized the
Black-Scholes option pricing model and assumed a weighted average risk-free
interest rate of 6.32%, a weighted average expected life of 3.25 years, a
weighted average 32.16% volatility factor, no expected dividends and a
forfeiture rate of 5% over the vesting period.

     As part of the purchase price for the 1994 acquisition of certain assets
of B. Richard Miller, Inc., 123,803 shares of the Company's common stock were
issued to BRM's principal shareholder who also received an option to purchase
up to an additional 86,881 shares of the Company which was exercised during
1995 at a cost of $188,000. As a result of the purchase of these shares, a
receivable of $82,873 was due from the seller as of December 31, 1995 which was
subsequently repaid during 1996.

13. Fair value of financial instruments:

     The following methods and assumptions were used to estimate the fair value
of each class of financial instrument for which it is practicable to estimate
that value:

     Cash and Cash Equivalents: The carrying amount reported in the balance
sheet approximates fair value because of the short maturity of these
instruments.

     Marketable Securities: Available-for-sale securities consisted of debt and
equity securities. Fair values are based on quoted market prices.

     Debt: The Company's non-seller-financed debt is primarily variable in
nature and based on the prime rate, and accordingly, the carrying amount of
debt instruments approximates fair value. Seller-financed debt contains a
conversion option which allows the seller to convert the debt into shares of
common stock at a price of $13.00 per share. Valuation of the subordinated note
assumes a required rate of return of 13.25%. For valuation of the option to
convert the note into 76,923 shares of Common Stock, the Company utilized the
Black-Scholes option pricing model and assumed a risk-free interest rate of
6.48%, an expected life of three years, a 35.00% volatility factor and no
expected dividends.

     The estimated fair value of the Company's financial instruments are as
follows at December 31:
<TABLE>
<CAPTION>
                                                            1995                          1996
                                                  -------------------------   ----------------------------
                                                  Carrying        Fair         Carrying         Fair
                                                   Amount        Value          Amount          Value
                                                  -----------   -----------   -------------   ------------
<S>                                               <C>           <C>           <C>             <C>
  Financial Assets:
     Cash and cash equivalents  ...............   $ 804,550     $ 804,550     $12,058,798     $12,058,798
     Available-for-sale securities    .........     299,488       299,488
  Financial Liabilities:
     Non-interest bearing note payable   ......     189,077       189,077        138,847         138,847
     Revolving credit agreement    ............   2,450,000     2,450,000
     Subordinated seller note payable    ......                                1,000,000       1,491,016
</TABLE>

14. Quarterly Financial Information (unaudited):

     The following table sets forth selected actual unaudited historical
financial data for the calendar quarters of 1995, 1996 and the three months
ended March 31, 1997. This quarterly information is unaudited but has been


                                      F-21
<PAGE>

                                NCO GROUP, INC.
 
           Notes to Consolidated Financial Statements  -- (Continued)
 
 
14. Quarterly Financial Information (unaudited):  -- (Continued)
 
prepared on a basis consistent with the Company's audited financial statements
presented elsewhere herein and, in the Company's opinion, includes all
adjustments (consisting only of normal and recurring adjustments) necessary for
a fair presentation of the information for the quarters presented. The
operating results for any quarter are not necessarily indicative of results for
any future period.
<TABLE>
<CAPTION>
                                                                       Quarter Ended
                                 ------------------------------------------------------------------------------------------
                                                  1995                                     1996                     1997
                                 ---------------------------------------  ---------------------------------------  --------
                                  Mar.      Jun.      Sept.      Dec.      Mar.      Jun.     Sept.      Dec.       Mar.
                                   31        30         30        31        31        30        30        31         31
                                 --------  ---------  --------  --------  --------  --------  --------  ---------  --------
                                                                   (dollars in thousands)
<S>                              <C>       <C>        <C>       <C>       <C>       <C>       <C>       <C>        <C>
Revenue   .....................  $2,544    $ 3,002    $3,480    $3,707    $6,044    $6,499    $7,715    $10,502    $18,077
Income from operations   ......     244        485       496       320       915     1,156     1,183      1,569      2,383
Net income   ..................     227        429       460       250       760     1,001       968        906      1,307
</TABLE>

15. Commitments and Contingencies:

     The Company is party, from time to time, to various legal proceedings
incidental to its business. In the opinion of management none of these items
individually or in the aggregate would have a significant effect on the
financial position, result of operations or cash flows of the Company.

16. Other Recent Accounting Pronouncements:

     In March 1995, the FASB issued Statement of Financial Accounting Standards
SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to Be Disposed of," which was  effective for the Company
beginning January 1, 1996. SFAS No. 121 requires that long-lived assets and
certain identifiable intangibles be reviewed for impairment, based on the
estimated future cash flows, whenever events or changes in circumstances
indicate that the carrying amount of the asset may not be recoverable. SFAS No.
121 had no impact on the financial statements upon adoption.


                                      F-22
<PAGE>

                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To CRW Financial, Inc.:

We have audited the accompanying balance sheet of the Collection Division of
CRW Financial, Inc. (a Delaware Corporation) as of December 31, 1996, and the
related statements of operations, Division equity and cash flows for each of
the two years in the period ended December 31, 1996. These 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 misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of the Collection Division of CRW
Financial, Inc. as of December 31, 1996, and the results of its operations and
its cash flows for each of the two years in the period ended December 31, 1996,
in conformity with generally accepted accounting principles.



ARTHUR ANDERSEN LLP


Philadelphia, Pa.,
April 17, 1997

                                      F-23
<PAGE>

                              CRW FINANCIAL, INC.

                  COLLECTION DIVISION OF CRW FINANCIAL, INC.

                    BALANCE SHEET--AS OF DECEMBER 31, 1996


<TABLE>
<S>                                                                <C>
                            ASSETS
Current Assets:
 Cash  .........................................................   $ 1,448,000
 Cash held for clients   .......................................     2,729,000
 Accounts receivable, net of allowance for doubtful accounts of
  $127,000   ...................................................     2,527,000
 Other current assets    .......................................       153,000
                                                                   ------------
  Total current assets   .......................................     6,857,000
                                                                   ------------
Property and Equipment, net    .................................     2,591,000
Intangible Assets, net   .......................................     4,392,000
Other Assets    ................................................       475,000
                                                                   ------------
                                                                   $14,315,000
                                                                   ============
       LIABILITIES AND DIVISION EQUITY
Current Liabilities:
 Collections due to clients    .................................   $ 2,729,000
 Current portion of long-term debt   ...........................       111,000
 Accounts payable  .............................................     1,784,000
 Accrued interest  .............................................     1,494,000
 Due to CRW Financial, Inc.    .................................     2,927,000
                                                                   ------------
  Total current liabilities    .................................     9,045,000
                                                                   ------------
Long-Term Debt  ................................................        79,000
                                                                   ------------
Commitments and Contingencies, (Note 6)
Division Equity    .............................................     5,191,000
                                                                   ------------
                                                                   $14,315,000
                                                                   ============
</TABLE>

        The accompanying notes are an integral part of these statements.

                                      F-24
<PAGE>

                              CRW FINANCIAL, INC.

                   COLLECTION DIVISION OF CRW FINANCIAL, INC.

                           STATEMENTS OF OPERATIONS




<TABLE>
<CAPTION>
                                                       Year Ended December 31,
                                                   -------------------------------
                                                      1995             1996
                                                   -------------   ---------------
<S>                                                <C>             <C>
NET REVENUES   .................................   $28,742,000      $25,858,000

OPERATING EXPENSES:
 Compensation and payroll taxes  ...............    14,933,000       14,967,000
 Telephone  ....................................     2,528,000        2,745,000
 Occupancy  ....................................     1,994,000        2,113,000
 Postage and printing   ........................     2,019,000        2,052,000
 Other operating costs  ........................     5,259,000        4,060,000
 Depreciation  .................................       741,000          928,000
 Amortization of intangible assets  ............       686,000          377,000
                                                   -----------      -----------
  Operating income (loss)  .....................       582,000       (1,384,000)

INTEREST EXPENSE  ..............................       (12,000)          (8,000)
                                                   -----------      -----------
INCOME (LOSS) BEFORE INCOME TAX BENEFIT   ......       570,000       (1,392,000)
INCOME TAX BENEFIT   ...........................            --         (509,000)
                                                   -----------      -----------
NET INCOME (LOSS)    ...........................   $   570,000         (883,000)
                                                   ===========      ===========
</TABLE>

        The accompanying notes are an integral part of these statements.

 

                                      F-25
<PAGE>

                              CRW FINANCIAL, INC.

                   COLLECTION DIVISION OF CRW FINANCIAL, INC.

                         STATEMENTS OF DIVISION EQUITY



BALANCE, DECEMBER 31, 1994   ......   $ 5,504,000
 Net income  .....................        570,000
                                      -----------
BALANCE, DECEMBER 31, 1995   ......     6,074,000
 Net loss  ........................      (883,000)
                                      -----------
BALANCE, DECEMBER 31, 1996   ......   $ 5,191,000
                                      ===========

        The accompanying notes are an integral part of these statements.

 

                                      F-26
<PAGE>

                              CRW FINANCIAL, INC.

                  COLLECTION DIVISION OF CRW FINANCIAL, INC.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS




<TABLE>
<CAPTION>
                                                                           Year Ended December 31,
                                                                       -------------------------------
                                                                           1995             1996
                                                                       ---------------   -------------
<S>                                                                    <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income (loss)  ................................................        570,000        (883,000)
 Adjustments to reconcile net income (loss) to net cash provided by
  operating activities-
  Bad debt provision   .............................................             --          46,000
  Depreciation and amortization    .................................      1,427,000       1,305,000
  Changes in operating assets and liabilities-
    Accounts receivable   ..........................................        266,000         260,000
    Prepaid and other current assets  ..............................        (65,000)        245,000
    Accounts payable   .............................................        306,000        (707,000)
    Accrued expenses   .............................................     (1,282,000)        384,000
    Due to CRW Financial, Inc.  ....................................      1,436,000        (115,000)
    Other liabilities  .............................................       (308,000)        (11,000)
                                                                        -----------      -----------
     Net cash provided by operating activities    ..................      2,350,000         524,000
CASH FLOWS FROM INVESTING ACTIVITIES:
 Purchases of property and equipment  ..............................     (1,447,000)       (246,000)
                                                                        -----------      -----------
     Net cash used in investing activities  ........................     (1,447,000)       (246,000)
                                                                        -----------      -----------
CASH FLOWS FROM FINANCIAL ACTIVITIES:
 Repayment of long-term debt    ....................................       (129,000)       (140,000)
                                                                        -----------      -----------
     Net cash used in financing activities  ........................       (129,000)       (140,000)
                                                                        -----------      -----------
NET INCREASE IN CASH   .............................................        774,000         138,000
CASH, BEGINNING OF PERIOD    .......................................        536,000       1,310,000
                                                                        -----------      -----------
CASH, END OF PERIOD    .............................................    $ 1,310,000      $ 1,448,000
                                                                        ===========      ===========
</TABLE>

        The accompanying notes are an integral part of these statements.

                                      F-27
<PAGE>
                              CRW Financial, Inc.
                  Collection Division of CRW Financial, Inc.
                         Notes to Financial Statements

1. Background:
     The Collection Division of CRW Financial, Inc. (the "Division") performs
receivables management, administration and debt collection services for clients
primarily in the health care, student loan, credit card and utility industries,
and to commercial clients. CRW Financial, Inc. ("CRW") was a subsidiary of
Casino & Credit Services, Inc. ("CCS") prior to May 11, 1995, and its
operations were a division of CCS from July 1992 to May 11, 1995 when CCS
contributed all of its assets and subsidiaries, other than Central Credit, Inc.
("CCI"), to a newly formed subsidiary, CRW Financial, Inc. CCS then spun-off
CRW Financial, Inc. in a distribution of CRW Financial, Inc. stock to CCS
Shareholders on May 11, 1995.

2. Sale of Division:
     On February 2, 1997, CRW sold the assets of the Division to NCO Group,
Inc. ("NCO") for $3,750,000 in cash and 345,178 shares of NCO Common stock and
a warrant to purchase 250,000 shares of NCO Common stock at $27.625 per share
and the assumption of certain liabilities. The NCO Common stock and warrant
have been valued at $9,050,000.

3. Summaries of Significant Accounting Policies:

Use of Estimates in Preparation of Financial Statements

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that effect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

Revenue Recognition

     Collection fees are recorded as revenue upon collection of amounts owed by
the debtor on behalf of the client. These fees are either billed to the client
upon the Division's remittance of the amount collected to the client or are
retained by the Division through a net remittance to the client.

Property and Equipment

     Property and equipment are stated at cost. The Division provides for
depreciation on a straight-line basis over estimated useful lives of three to
five years. Leasehold improvements are amortized over the lease term. Property
and equipment, for continuing operations, consist of the following:
<TABLE>
<CAPTION>
                                                                      December 31,
                                                                         1996
                                                                      -------------
<S>                                                                   <C>
Data processing, telecommunications equipment and software   ......    6,058,000
Machinery and office equipment    .................................      600,000
Furniture and fixtures   ..........................................      423,000
Leasehold improvements   ..........................................      155,000
                                                                      -----------
                                                                       7,236,000
Less -- Accumulated depreciation  .................................   (4,645,000)
                                                                      -----------
                                                                      $ 2,591,000
                                                                      ===========
</TABLE>
                                                                December 31,
Intangible Assets                                    Life          1996
- ------------------                                -----------   ------------
Goodwill, net of accumulated amortization of
 $902,000 ....................................       15 years    4,021,000
Noncompete agreements, net of accumulated
 amortization of $1,869,000 ..................      3-5 years      371,000
                                                                -----------
                                                                $4,392,000
                                                                ===========

                                      F-28
<PAGE>

                              CRW Financial, Inc.
                  Collection Division of CRW Financial, Inc.
                  Notes to Financial Statements -- (Continued)
 
3. Summaries of Significant Accounting Policies:  -- (Continued)
 
     The Division determines impairments to goodwill and other intangibles
based upon management's estimates of undiscounted future cash flows over the
remaining useful life of the intangible asset. If the amount of such estimated
undiscounted future cash flows is less than the net book value of the related
intangible asset, the intangible asset is written down to the amount of the
estimated discounted cash flows. No such write-down of intangible assets was
made in 1995 or 1996.

Income Taxes

     The Division accounts for income taxes in accordance with Statement of
Financial Accounting Standard No. 109, "Accounting for Income Taxes" (SFAS No.
109). Under SFAS No. 109, deferred income tax assets and liabilities are
determined based on differences between the financial reporting and income tax
basis of assets and liabilities measured using enacted income tax rates and
laws that are expected to be in effect when the differences reverse.

Statement of Cash Flows

     For the years ended December 31, 1995 and 1996, the Division paid interest
expense of $12,000 and $8,000, respectively. The Division did not pay any
income taxes for the years ended December 31, 1995 and 1996.

Investments in RTC Partnerships

     In January 1994, CRW entered into two partnerships with the Resolution
Trust Corporation ("RTC") in which the Division is a general partner owning
approximately 37.5% and the RTC is a limited partner. The Division accounts for
these partnerships under the equity method. The Division has contributed
approximately $143,000 of capital to the partnerships and has been retained by
the partnerships as a collection agent for which it is paid a percentage of
collections as a fee. The Division records such contingent fee revenue upon
receipt of payment from the partnership. Revenues paid by the partnership to
the Division in 1995 and 1996 were approximately $1,018,000, and $1,058,000,
respectively. Included in other assets as of December 31, 1996 is the $143,000
of capital contributions made by the Division to the partnerships and the
Division's share of the partnership's undistributed earnings of approximately
$10,000.

4. Debt:

     In February 1994, the Division entered into a Note for the purchase of
certain computer equipment. The Note is for a term of 60 months and requires
monthly payments of principal and interest of $6,260, through January 1999. The
Note is collateralized by the equipment underlying the Note. At December 31,
1996, the remaining obligation under this Note was $154,000.

     In August 1994, the Division entered into a note payable to purchase
certain equipment. The Note bears interest at 10.5% and is payable in monthly
installments, including principal and interest, of $5,414, through August 1997.
The Note is collateralized by the equipment underlying the Note. At December
31, 1996, the remaining obligation under this Note was $36,000.

     Future obligations under the notes discussed above, are as follows:


                  1997               $111,000         
                  1998                 73,000
                  1999                  6,000
                                     ---------
                                     $190,000
                                     =========
      
5. Income Taxes:

     The results of operations of the Division are included in the consolidated
Federal and state income tax returns of CRW. Deferred income taxes result from
temporary differences between tax and financial accounting recognition of
income and expense. The principal temporary differences are depreciation and
certain accruals and reserves not deductible for tax purposes.


                                      F-29
<PAGE>

                              CRW Financial, Inc.
                  Collection Division of CRW Financial, Inc.
                  Notes to Financial Statements -- (Continued)
 
5. Income Taxes:  -- (Continued)
 
     In 1996, the net income tax benefit has been calculated by multiplying
CRW's Federal effective income tax rate by the Division's pre-tax loss. CRW's
federal effective rate was zero in 1995, therefore, the Division did not record
any income taxes.

     Federal and state income taxes are payable by CRW. Therefore, the
Division's portion of these assets have been netted against the due to CRW
Financial, Inc. balance on the accompanying balance sheet. At December 31,
1996, the Division's portion of CRW's deferred tax asset amounted to $73,000.

6. Commitments and Contingencies:

     The Division has noncancellable operating lease, including the
related-party leases discussed in Note 7, for its office facilities,
automobiles and certain office equipment. Rent expense under leases was
$1,299,000 in 1995 and $1,209,000 in 1996. The future minimum lease payments
under leases at December 31, 1996 are as follows:


                   1997                 $1,264,000                  
                   1998                    879,000
                   1999                    671,000
                   2000                    594,000
                   2001                    365,000
                                        -----------
                                        $3,773,000
                                        ===========
     
     The Division is party to a number of lawsuits arising in the ordinary
course of business. In the opinion of management, the ultimate resolution of
these lawsuits will not have a material impact on the Division's financial
position, liquidity or results of operations.

7. Related-Party Transactions:

     CRW leases an aggregate of 13,000 square feet from a partnership
controlled by the Chief Executive Officer of CRW. The lease requires CRW to
make monthly payments of $23,478 through December 31, 2001. In connection with
the sale of the Division to NCO (discussed in Note 3), NCO has subleased this
facility through July 31, 1997. In addition, CRW leases an aggregate of 22,000
square feet in King of Prussia from a second partnership which is also
controlled by the Chief Executive Officer of CRW. This lease requires monthly
base rent payments of $28,875 through April 1, 2005. CRW allocates a portion of
the rent expense associated with these facilities to the Division.

     In addition to rent expense on facilities, certain other costs are
allocated by CRW to the Division for overhead, data processing, employee
benefits, etc. The net effect of intercompany transactions is reflected in the
due to CRW Financial, Inc. balance on the accompanying balance sheet. At
December 31, 1996, the obligation to CRW totaled $2,927,000 and is non-interest
bearing. This obligation has no defined repayment terms.

8. Major Customers:

     Net revenues from the California Student Aid Commission were $4,220,000
and $3,619,000 in 1995 and 1996, respectively.


                                      F-30
<PAGE>

                       Report of Independent Accountants


To the Shareholder of Management Adjustment Bureau, Inc.

     We have audited the accompanying balance sheets of Management Adjustment
Bureau, Inc. as of December 31, 1994, 1995 and June 30, 1996, and the related
statements of income and retained earnings, and cash flows for each of the
three years in the period ended December 31, 1995 and the six months ended June
30, 1996. These 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 misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Management Adjustment
Bureau, Inc. as of December 31, 1994, 1995 and June 30, 1996, and the results
of its operations and its cash flows for each of the three years in the period
ended December 31, 1995 and the six months ended June 30, 1996, in conformity
with generally accepted accounting principles.


Coopers & Lybrand, L.L.P.

Rochester, New York
August 20, 1996
 


                                      F-31
<PAGE>

                      Management Adjustment Bureau, Inc.
                                 Balance Sheets




<TABLE>
<CAPTION>
                                                                December 31,          
                                                         ---------------------------   June 30,
                      Assets                               1994           1995           1996
                      -------                           ------------   ------------   -----------
<S>                                                      <C>            <C>            <C>
Current assets:
 Cash    .............................................   $  413,088     $  290,197     $  475,354
 Accounts receivable (less allowance for doubtful
  accounts of $47,000, $80,420 and $92,808,
  respectively)   ....................................      924,551      1,308,511      1,234,393
 Property held for sale    ...........................                     217,400
 Loans receivable    .................................                      57,623         56,088
 Prepaid expenses    .................................      145,476        162,091        135,888
                                                         -----------    -----------    -----------
    Total current assets   ...........................    1,483,115      2,035,822      1,901,723
                                                         -----------    -----------    -----------
Funds held in trust for clients
Property and equipment, net   ........................    1,005,664      1,319,614      1,160,130
Other assets:
 Loan receivable  ....................................       50,000                        33,811
 Cash value - officer's life insurance    ............        6,256          6,673          7,189
 Deposits   ..........................................       12,000         16,200         26,514
                                                         -----------    -----------    -----------
    Total other assets  ..............................       68,256         22,873         67,514
                                                         -----------    -----------    -----------
                                                         $2,557,035     $3,378,309     $3,129,367
                                                         ===========    ===========    ===========
Liabilities and Retained Earnings
Current liabilities:
 Line-of-credit   ....................................                  $  446,000     $  400,000
 Long-term debt, current portion    ..................   $  252,176        271,456        168,459
 Accounts payable    .................................       41,917         92,738        123,756
 Accrued distribution   ..............................       64,500
 Accrued repayment guarantee  ........................                                    190,000
 Accrued compensation   ..............................       28,369        192,375         97,044
 Accrued expenses    .................................       24,309         28,573         30,983
                                                         -----------    -----------    -----------
    Total current liabilities    .....................      411,271      1,031,142      1,010,242
                                                         -----------    -----------    -----------
Funds held in trust for clients
Long-term debt    ....................................      173,089        410,077        354,409
Retained earnings:
 Common stock, no par value; Class A - authorized 200
  shares; issued and outstanding 100 shares  .........       19,000         19,000         19,000
 Retained earnings   .................................    1,953,675      1,918,090      1,745,716
                                                         -----------    -----------    -----------
    Total retained earnings   ........................    1,972,675      1,937,090      1,764,716
                                                         -----------    -----------    -----------
                                                         $2,557,035     $3,378,309     $3,129,367
                                                         ===========    ===========    ===========
</TABLE>

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

 

                                      F-32
<PAGE>

                      Management Adjustment Bureau, Inc.
                   Statements of Income and Retained Earnings




<TABLE>
<CAPTION>
                                                                                                         
                                                                      For the Years Ended                 For the    
                                                                          December 31,                   Six Months  
                                                         ----------------------------------------------    Ended      
                                                                                                          June 30,
                                                            1993            1994             1995           1996
                                                         -------------   --------------   -------------   ------------
<S>                                                      <C>             <C>              <C>             <C>
Revenues    ..........................................   $ 9,281,629     $ 11,183,167     $12,975,799     $ 6,776,290
Operating costs and expenses:
 Payroll and related expenses    .....................    5,303,241        6,556,110       7,909,785       4,254,479
 Selling, general and administrative expenses   ......    3,425,653        3,624,489       4,138,523       2,421,714
 Depreciation and amortization   .....................      165,006          300,158         457,997         248,921
                                                         -----------     ------------     -----------     -----------
                                                          8,893,900       10,480,757      12,506,305       6,925,114
                                                         -----------     ------------     -----------     -----------
Income (loss) from operations    .....................      387,729          702,410         469,494        (148,824)
                                                         -----------     ------------     -----------     -----------
Other income (expense):
 Interest expense    .................................      (28,856)         (31,065)        (26,802)        (30,262)
 Loss on disposal of assets   ........................      (72,389)                         (96,792)
 Miscellaneous income   ..............................        2,848            1,656          12,115           6,712
 Property write-down    ..............................                                       (78,600)
                                                         -----------     ------------     -----------     -----------
    Total other expense   ...........................       (98,397)         (29,409)       (190,079)        (23,550)
                                                         -----------     ------------     -----------     -----------
Net income (loss)    .................................      289,332          673,001         279,415        (172,374)
Retained earnings - beginning of year  ...............    1,336,342        1,565,674       1,953,675       1,918,090
Distributions to shareholder  ........................      (60,000)        (285,000)       (315,000)
                                                         -----------     ------------     -----------     -----------
Retained earnings - end of year  .....................   $ 1,565,674     $  1,953,675     $ 1,918,090     $ 1,745,716
                                                         ===========     ============     ===========     ===========
</TABLE>

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

                                      F-33
<PAGE>

                      Management Adjustment Bureau, Inc.
                           Statements of Cash Flows




<TABLE>
<CAPTION>
                                                                                       
                                                        For the Years Ended            For the Six    
                                                           December 31,                Months Ended   
                                              ---------------------------------------    June 30,      
                                                1993          1994          1995           1996
                                              -----------   -----------   -----------   -------------
<S>                                           <C>           <C>           <C>           <C>
Cash flows from operating activities:
 Net income (loss)                            $ 289,332     $ 673,001     $ 279,415     $ (172,374)
 Adjustments to reconcile net income to
  net cash provided by operating
  activities:
  Depreciation and amortization                165,006       300,158       457,997         248,921
  Loss on disposal of assets                    72,389                      96,792
  Property write-down                                                       78,600
  Provision for doubtful accounts               30,000        17,000        33,420          12,388
  Changes in assets and liabilities:
    Decrease (increase) in accounts
     receivable                               (352,768)      130,193      (417,380)         61,730
    Decrease (increase) in prepaid
     expenses                                   10,558      (109,889)      (16,615)         26,203
    Decrease (increase) in cash value
     officer's life insurance                      284         6,000          (417)           (516)
    Increase in deposits                                     (12,000)       (4,200)        (10,314)
    Increase (decrease) in accounts
     payable                                   (15,867)      (35,367)       50,821          31,018
    Increase (decrease) in accrued
     expenses                                  123,436       (41,377)      103,770          97,079
    Decrease in accrued profit sharing
     contributions                            (175,000)
                                              ---------     ---------     ---------     ----------
       Total adjustments                      (141,962)      254,718       382,788         466,509
                                              ---------     ---------     ---------     ----------
    Net cash provided by operating
     activities                                147,370       927,719       662,203         294,135
                                              ---------     ---------     ---------     ----------
Cash flows from investing activities:
 Proceeds from sale of equipment                42,695                       5,800
 Purchases of equipment                       (488,186)     (371,172)     (637,419)        (89,437)
 Repayment (issuance) of loans receivable          117       (50,000)       (7,623)        (32,276)
 Proceeds from sale of property                                                            217,400
                                              ---------     ---------     ---------     ----------
    Net cash provided by (used in)
     investing activities                     (445,374)     (421,172)     (639,242)         95,687
                                              ---------     ---------     ---------     ----------
Cash flows from financing activities:
 Repayment of loans                           (100,000)     (193,324)     (204,695)       (561,719)
 Proceeds from loan agreements                 200,000       100,000       300,000         400,000
 Payment of stock redemption note              (70,007)
 Proceeds from line-of-credit                                              150,000
 Principal payments on capital leases          (18,198)      (47,428)      (76,157)        (42,946)
 Distributions to shareholders                 (60,000)     (285,000)     (315,000)
                                              ---------     ---------     ---------     ----------
    Net cash used in financing activities      (48,205)     (425,752)     (145,852)       (204,665)
                                              ---------     ---------     ---------     ----------
Net increase (decrease) in cash               (346,209)       80,795      (122,891)        185,157
Cash -- beginning of year                      678,502       332,293       413,088         290,197
                                              ---------     ---------     ---------     ----------
Cash -- end of year                           $ 332,293     $ 413,088     $ 290,197     $  475,354
                                              =========     =========     =========     ==========
</TABLE>

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

                                      F-34
<PAGE>

                      Management Adjustment Bureau, Inc.
                      Statements of Cash Flows, continued




<TABLE>
<CAPTION>
                                                                                    
                                                                                      For the      
                                                      For the Years Ended               Six        
                                                          December 31,              Months Ended  
                                              ------------------------------------    June 30,     
                                               1993         1994         1995           1996
                                              ----------   ----------   ----------   -------------
<S>                                           <C>          <C>          <C>          <C>
Supplemental disclosures of cash flow
 information:
 Cash paid for interest                         $ 36,975   $ 41,704     $ 43,042      $ 27,762
 Cash paid for state income taxes               $    607   $ 15,715     $ 15,246
 Noncash activities:
  Capital lease obligations entered into        $ 89,139   $ 61,742     $237,121
  Debt assumed for property held for sale                               $296,000
</TABLE>

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

                                      F-35
<PAGE>

                      Management Adjustment Bureau, Inc.

                         Notes to Financial Statements


1. Nature of Operations

     Management Adjustment Bureau, Inc. ("MAB"), specializes in accounts
receivable management and liquidation, with a concentration of university,
guaranteed student loans, bank credit cards, utility, retail, commercial and
health care customers. MAB has principal operations in Buffalo, New York and
Denver, Colorado.

2. Summary of Significant Accounting Policies


Revenue Recognition

     MAB generates revenues from contingency fees and contractual services and
revenue is recognized upon collection of funds on behalf of clients.


Credit Policy

     MAB has two types of arrangements under which it collects its contingency
fee revenue. For certain  clients, MAB remits funds collected on behalf of the
client, net of the related contingency fees while, for other clients, MAB
remits gross funds, collected on behalf of clients, and bills the client
separately for its contingency fees. Management carefully monitors its client
relationships in order to minimize its credit risk and generally does not
require collateral. In the event of collection delays from clients, management
may at its discretion change from the gross remittance method to the net
remittance method.

Estimates Utilized in the Preparation of Financial Statements

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

Property, Equipment and Depreciation

     Property and equipment are stated at cost less accumulated depreciation.
Expenditures for maintenance and repairs are charged to expense as incurred.
Depreciation is computed over the estimated useful lives of the assets which
range from three to thirty-nine years, using straight-line and accelerated
methods. When property is sold or retired, the cost and related accumulated
depreciation are removed from the balance sheet and any gain or loss on the
transaction is included in the statement of income.

Income Taxes

     MAB has elected to be treated as an S-Corporation for tax purposes.
Accordingly, no provision will be made for income taxes by MAB since all income
will be taxed directly to the shareholder of MAB. State taxes which are not
significant are included in selling, general and administrative expenses.

3. Concentration of Credit Risk

     At December 31, 1994, 1995 and June 30, 1996, MAB had bank deposits in
excess of federally insured limits of approximately $2,322,000, $1,662,000 and
$1,614,070, respectively. MAB's cash deposits have been placed with a large
national bank to minimize risk.

4. Loans Receivable

     In 1994, MAB loaned a former shareholder $50,000. Interest is payable in
monthly installments of $333 at a fixed annual rate of eight percent. The loan
is due in full on or before September 1, 1996. The note is unsecured. In 1995,
MAB also extended various miscellaneous loans to employees.

     In 1996, MAB loaned $33,811 to a related party. The loan was assumed by
the shareholder in August 1996.

                                      F-36
<PAGE>

                      Management Adjustment Bureau, Inc.
                 Notes to Financial Statements  -- (Continued)

5. Funds Held in Trust for Clients

     In the course of MAB's regular business activities as an accounts
receivable management agency, MAB receives clients' funds arising from the
collection of accounts placed with MAB. These funds are placed in segregated
cash accounts and are generally remitted to clients within 30 days. Funds held
in trust for clients and their offsetting liability of $1,778,502 and
$1,530,270 as of December 31, 1994 and 1995 and $1,393,938 as of June 30, 1996,
have been shown net for financial statement presentation purposes.

6. Demand Loans

     MAB has a $200,000 unsecured demand line-of-credit with a bank which
carries interest at the prime rate less .25%. The demand loan balance at
December 31, 1995 was $150,000. The demand loan balance was paid off in January
1996, at which time MAB borrowed $400,000 through an unsecured note from a
related party. The related party note is due on demand and accrues interest at
nine percent per year.

     MAB has an outstanding demand line-of-credit of $296,000 with PHH Real
Estate Services Corporation at December 31, 1995. The line-of-credit is secured
by an investment in real estate and due upon sale of the real estate. In May
1996, the real estate was sold and the line-of-credit was repaid and
terminated.

7. Property and Equipment

     Property and equipment, at cost, are as follows:

<TABLE>
<CAPTION>
                                                    December 31,
                                             ---------------------------
                                                                           June 30,
                                               1994           1995           1996
                                             ------------   ------------   -----------
<S>                                          <C>            <C>            <C>
   Computer equipment   ..................   $1,059,596     $1,341,432     $1,407,832
   Furniture and fixtures  ...............      513,633        625,828        648,865
   Capitalized leases   ..................      150,881        388,002        388,002
                                             -----------    -----------    -----------
                                              1,724,110      2,355,262      2,444,699
   Less: Accumulated depreciation   ......      718,446      1,035,648      1,284,569
                                             -----------    -----------    -----------
                                             $1,005,664     $1,319,614     $1,160,130
                                             ===========    ===========    ===========
</TABLE>

     Depreciation charged to operations amounted to approximately $165,006,
$300,158 and $457,997 in 1993, 1994 and 1995, respectively and $248,921 for the
six months ended June 30, 1996 and included amortization of capital leases of
approximately $-0-, $9,984 and $41,567 in 1993, 1994 and 1995, respectively and
$29,629 for the six months ended June 30, 1996.


                                      F-37
<PAGE>
                      Management Adjustment Bureau, Inc.
                 Notes to Financial Statements  -- (Continued)

8. Long-Term Debt

     Long-term debt is as follows:

<TABLE>
<CAPTION>
                                                                                   December 31,
                                                                            --------------------------
                                                                                                         June 30,
                                                                              1994          1995           1996
                                                                            -----------  -------------  -------------
<S>                                                                         <C>          <C>            <C>
Bank debt:
Chemical Bank, collateralized by computer equipment. Monthly principal
 payments of $8,333 plus interest at 8.4% are due through April 1996. .    $ 133,333      $  33,333
Chemical Bank, unsecured term loan. Monthly principal payments of
 $5,000 plus interest at 8% are due through November 2000. ...............                  295,000      $ 265,000
M & T Bank, collateralized by computer equipment payments of $1,195,
 which include interest at 6.5%, are due through December 1996.  .........   206,676        106,979         54,593
                                                                            ---------     ---------      ---------
                                                                             340,009        435,312        319,593
Capital Leases:
AT&T Credit Corporation, telephone leases. Monthly lease payments of
 $3,084 and $2,039 which include interest and due through October
 1998.  ..................................................................    30,684         67,079         49,452
Steelcase Financial Services, office furniture lease. Monthly lease pay-
 ments of $2,000 for the first 20 months; $3,000 for the next 40 months,
 which include interest and are due through June 2002.  ..................                  164,394        153,823
Data General Corporation, lease collateralized by computer equipment
 Monthly lease payments of $794, which include interest at 9.3%, are
 due through May 1996.    ................................................    12,598          3,878
Data General Corporation, lease collateralized by an optical imaging sys-
 tem Monthly payments of $2,758, which include interest at 7.1%, are
 due through April, 1996.    .............................................    41,974         10,870
                                                                            ---------     ---------      ---------
                                                                              85,256        246,221        203,275
                                                                            ---------     ---------      ---------
Total debt and capital leases   ..........................................   425,265        681,533        522,868
Less: Current portion  ...................................................  (252,176)      (271,456)      (168,459)
                                                                            ---------     ---------      ---------
                                                                           $ 173,089      $ 410,077      $ 354,409
                                                                            =========     =========      =========
</TABLE>

     The fair value of debt approximates the carrying value.

     Long-term debt and capital leases maturing during the next five years
ending December 31, is approximately as follows:


<TABLE>
<CAPTION>
                                                             Debt        Capital leases
                                                            ----------   ---------------
      <S>                                                         <C>          <C>
      1996  .............................................   $200,750        $ 84,627
      1997  .............................................     60,000          59,757
      1998  .............................................     60,000          40,172
      1999  .............................................     60,000          32,280
      2000  .............................................     54,562          32,280
      Thereafter  .......................................         --          48,420
                                                            ---------
                                                            $435,312         297,536
                                                            =========
      Less amounts representing interest  ...............                     51,315
                                                                            ---------
      Present value of net minimum lease payments  ......                   $246,221
                                                                            =========
</TABLE>

                                      F-38
<PAGE>

                      Management Adjustment Bureau, Inc.
                 Notes to Financial Statements  -- (Continued)

     The term loan agreement contains, among other provisions, requirements for
maintaining defined levels of working capital, net worth and various financial
ratios. MAB was in violation of covenants for which waivers were obtained.

     In May 1996, MAB established two unsecured lines-of-credit with a total
availability of $1,000,000. Each line-of-credit carries variable interest based
on the prime rate. One line-of-credit is collateralized by MAB's accounts
receivables and specific equipment.

9. Commitments and Contingencies

     MAB has operating leases for a building and automobiles which expire at
various dates through 2010 with renewal privileges in some instances. Total
rental expense under operating leases was approximately $344,500, $330,000 and
$469,400 for 1993, 1994, and 1995, respectively and $227,500 for the six months
ended June 30, 1996.

     Future minimum lease payments under operating leases through 2000 for the
years ending December 31, are approximately:

                1996  .............................................$ 416,900
                1997  ...............................................346,600
                1998 ................................................324,900
                1999 ................................................305,100
                2000 ................................................310,700

     MAB is involved in various legal issues. In the opinion of MAB's
management, the ultimate cost individually or in the aggregate to resolve these
matters will not have a material adverse effect on MAB's financial position,
results of operations or cash flows beyond the reserves already established.
Included in these reserves is an amount for $190,000 for a potential loss
related to a specific contract. Management estimates the range of potential
losses is between $-0- and $380,000 for this specific contract. Management is
not aware of any other legal proceedings.

10. Profit Sharing Plan

     MAB has a profit sharing plan with a 401(k) feature covering all qualified
employees. MAB's contribution to this plan is a 50% match on the first 4%
contributed by employees. MAB contributed $47,732, $50,531, and $50,805 in
1993, 1994, and 1995, respectively, to the Plan. MAB contributed $40,242 to the
Plan for the six month period ended June 30, 1996.

11. Major Customer

     MAB had revenues from a major customer of approximately 9% and 10% for the
years ended December 31, 1994 and 1995, respectively and 13% for the six month
period ended June 30, 1996.

     During August 1996, MAB was notified that it will not continue to provide
certain services to this customer.

12. Stock Purchase Agreement

     In July 1996, the shareholder received a letter of intent from NCO
Financial Systems to purchase MAB. MAB is currently pursuing the sale.


                                      F-39
<PAGE>

================================================================================

       No dealer, sales representative or any other person has been authorized
to give any information or to make any representations in connection with the
Offering other than those contained in this Prospectus and, if given or made,
such information or representations must not be relied upon as having been
authorized by the Company or any of the Underwriters. This Prospectus does not
constitute an offer to sell or a solicitation of an offer to buy any securities
other than the shares of Common Stock to which it relates or an offer to, or a
solicitation of, any person in any jurisdiction where such offer or
solicitation would be unlawful. Neither the delivery of this Prospectus nor any
sale made hereunder shall, under any circumstances, create an implication that
there has been no change in the affairs of the Company, or that information
contained herein is correct as of any time subsequent to the date hereof.



                               ------------------
                                TABLE OF CONTENTS
                               ------------------



                                                     Page
                                                     -----
Prospectus Summary  ..............................     3
Risk Factors  ....................................     8
Acquisition History    ...........................    13
Use of Proceeds  .................................    16
Dividend Policy and Prior S Corporation Status .      16
Price Range of Common Stock  .....................    17
Capitalization   .................................    18
Selected Financial and Operating Data ............    19
Management's Discussion and Analysis of     
   Financial Condition and Results of
   Operations    .................................    22
Business   .......................................    30
Management    ....................................    39
Certain Transactions   ...........................    44
Principal and Selling Shareholders    ............    47
Description of Capital Stock    ..................    49
Shares Eligible for Future Sale    ...............    52
Underwriting  ....................................    54
Legal Matters    .................................    55
Experts    .......................................    55
Additional Information    ........................    55
Index to Consolidated Financial Statements  ......   F-1

================================================================================
<PAGE>







                                2,256,000 Shares






                                [GRAPHIC OMITTED]





                                  Common Stock




                                  -------------
                                   PROSPECTUS
                                  ------------







                             MONTGOMERY  SECURITIES

                          JANNEY MONTGOMERY SCOTT INC.

                             THE ROBINSON-HUMPHREY
                                  COMPANY, INC.




                                       , 1997



================================================================================
 
<PAGE>

                                    PART II
                    INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13. Other Expenses of Issuance and Distribution.

     The following table sets forth the expenses in connection with the
issuance and distribution of the securities being registered, all of which are
being borne by the Registrant.


<TABLE>
<S>                                                                   <C>
      Securities and Exchange Commission Registration Fee    ......   $ 25,453
      National Association of Securities Dealers, Inc. Fee   ......      8,900
      Nasdaq Listing Fee ..........................................     25,000
      Printing and Engraving Expenses   ...........................    100,000
      Accounting Fees and Expenses   ..............................    100,000
      Legal Fees and Expenses  ....................................    100,000
      Blue Sky Qualification Fees and Expenses   ..................     10,000
      Transfer Agent and Registrar Fees and Expenses   ............     10,000
      Miscellaneous   .............................................    520,647
                                                                      ---------
         Total  ...................................................   $900,000
                                                                      =========
</TABLE>

     The foregoing, except for the Securities and Exchange Commission
registration fee and the National Association of Securities Dealers, Inc. fee,
and the Nasdaq Listing fee are estimates.


Item 14. Indemnification of Directors and Officers.

     Sections 1741 through 1750 of Subchapter D, Chapter 17, of the
Pennsylvania Business Corporation Law of 1988, as amended (the "BCL"), contain
provisions for mandatory and discretionary indemnification of a corporation's
directors, officers and other personnel, and related matters.

     Under Section 1741, subject to certain limitations, a corporation has the
power to indemnify directors and officers under certain prescribed
circumstances against expenses (including attorneys' fees), judgments, fines
and amounts paid in settlement actually and reasonably incurred in connection
with an action or proceeding, whether civil, criminal, administrative or
investigative, to which any of them is a party by reason of his being a
representative, director or officer of the corporation or serving at the
request of the corporation as a representative of another corporation,
partnership, joint venture, trust or other enterprise, if he acted in good
faith and in a manner he reasonably believed to be in, or not opposed to, the
best interests of the corporation and, with respect to any criminal proceeding,
had no reasonable cause to believe his conduct was unlawful. Under Section
1743, indemnification is mandatory to the extent that the officer or director
has been successful on the merits or otherwise in defense of any action or
proceeding if the appropriate standards of conduct are met.

     Section 1742 provides for indemnification in derivative actions except in
respect of any claim, issue or matter as to which the person has been adjudged
to be liable to the corporation unless and only to the extent that the proper
court determines upon application that, despite the adjudication of liability
but in view of all the circumstances of temnity for the expenses that the court
deems proper.

     Section 1744 provides that, unless ordered by a court, any indemnification
under Section 1741 or 1742 shall be made by the corporation only as authorized
in the specific case upon a determination that the representative met the
applicable standard of conduct, and such determination will be made by the
board of directors (i) by a majority vote of a quorum of directors not parties
to the action or proceeding; (ii) if a quorum is not obtainable, or if
obtainable and a majority of disinterested directors so directs, by independent
legal counsel; or (iii) by the shareholders.

     Section 1745 provides that expenses (including attorney's fees) incurred
by an officer, director, employee or agent in defending a civil or criminal
action or proceeding may be paid by the corporation in advance of the final
disposition of such action or proceeding upon receipt of an undertaking by or
on behalf of such person to repay such amount if it shall ultimately be
determined that he or she is not entitled to be indemnified by the corporation.
 


                                      II-1
<PAGE>

     Section 1746 provides generally that, except in any case where the act or
failure to act giving rise to the claim for indemnification is determined by a
court to have constituted willful misconduct or recklessness, the
indemnification and advancement of expenses provided by Subchapter 17D of the
BCL shall not be deemed exclusive of any other rights to which a person seeking
indemnification or advancement of expenses may be entitled under any bylaw,
agreement, vote of shareholders or disinterested directors or otherwise, both
as to action in his or her official capacity and as to action in another
capacity while holding that office.

     Section 1747 grants to a corporation the power to purchase and maintain
insurance on behalf of any director or officer against any liability incurred
by him or her in his or her capacity as officer or director, whether or not the
corporation would have the power to Subchapter 17D of the BCL.

     Section 1748 and 1749 extend the indemnification and advancement of
expenses provisions contained in Subchapter 17D of the BCL to successor
corporations in fundamental changes and to representatives serving as
fiduciaries of employee benefit plans.

     Section 1750 provides that the indemnification and advancement of expenses
provided by, or granted pursuant to, Subchapter 17D of the BCL, shall, unless
otherwise provided when authorized or ratified, continue as to a person who has
ceased to be a director, officer, employee or agent and shall inure to the
benefit of the heirs and personal representative of such person.

     For information regarding provisions under which a director or officer of
the Company may be insured or indemnified in any manner against any liability
which he or she may incur in his or her capacity as such, reference is made to
the Company's Articles of Incorporation and Bylaws, copies of which are filed
as Exhibits 3.1 and 3.2, respectively, which provide in general that the
Company shall indemnify its officers and directors to the fullest extent
authorized by law.

     Reference is also made to Section 11 of the Underwriting Agreement filed
as Exhibit 1.1 to this Registration Statement.

Item 15. Recent Sales of Unregistered Securities.

     In connection with the Company's purchase of certain assets of B. Richard
Miller, Inc. in April 1994, the Company issued 123,803 shares of Common Stock
to the seller. In addition, Bernard Miller, the principal shareholder of the
seller, received an option to purchase up to an additional 86,881 shares of
Common Stock, which option was exercised in 1995. These transactions were made
in reliance on the exemption from the registration requirements provided by
Section 4(2) of the Securities Act.

     In September 1996, the Company issued one share of Common Stock of the
Company in exchange for each outstanding share of common stock of NCO Financial
and NCO Financial became a wholly-owned subsidiary of the Company. The stock
was issued without registration under the Securities Act in reliance on the
exemption from the registration requirements provided by Section 4(2) of the
Securities Act.

     In July 1995, the Company issued a warrant to purchase an aggregate of
175,531 shares of the Company's Common Stock to Mellon Bank, N.A. in connection
with its Credit Agreement. The warrant expires on July 31, 2005 and provides
for exercise at a nominal price. The Company issued an additional warrant to
purchase 46,560 shares of Common Stock to Mellon Bank, N.A. upon the amendment
of the Company's Credit Agreement in September 1996. The Company issued an
additional warrant to purchase 18,500 shares of Common Stock to Mellon Bank,
N.A. in connection with the Bank's commitment to increase the credit facility
to $25.0 million. These warrants have an exercise price of $13.00 per share and
expire on July 31, 2005. All of the warrants were issued in reliance upon the
exemption from the registration requirements provided by Section 4(2) of the
Securities Act. Mellon Bank, N.A. subsequently assigned the warrants to APT
Holdings Corporation, an affiliate.

     In September 1996, the Company acquired all of the outstanding stock of
MAB. As part of the purchase price, the Company issued a Convertible Note in
the aggregate principal amount of $1.0 million. This note is convertible at any
time into 76,923 shares of Common Stock at an conversion price of $13.00 per
share. The note was issued in reliance on the exemption from the registration
requirements provided by Section 4(2) of the Securities Act.


                                      II-2
<PAGE>

     The Company granted options to certain executive officers, key employees
and consultants to purchase shares of Common Stock under the 1995 Stock Option
Plan and the 1996 Stock Option Plan on the dates and at the exercise prices set
forth below. Generally, options will become exercisable in equal one-third
installments beginning on the first anniversary of the date of grant. All of
the options were issued in connection with such person's employment or
engagement with the Company and no cash or other consideration was received by
the Company in exchange for such options. The options were issued in reliance
upon the exemption from the registration requirements provided by Section 4(2)
of the Securities Act and, with respect to options issued prior to November 6,
1997, by Rule 701 under the Securities Act.

Date Issued        Options Granted     Exercise Price
- ----------------   -----------------   ---------------
June 1995               144,117           $ 2.56
July 1996                33,258            13.00
September 1996           38,801            13.00
October 1996            156,145            13.00
December 1996            64,650            17.00
January 1997              5,900            22.50
January 1997              6,200            24.00
February 1997             9,000            25.00
April 1997              110,000            25.00

     In December 1996, the Company issued options pursuant to the 1996
Non-Employee Director Stock Option Plan to purchase 1,000 shares of Common
Stock to each of Eric S. Siegel and Alan F. Wise upon their appointment to the
Board of Directors. These options were granted at an exercise price of $18.125
per share. As a result of the amendments to the Director Plan, and subject to
shareholder approval, each of Messrs. Siegel and Wise received a grant of an
option to purchase 10,000 shares of Common Stock in April 1997 at an exercise
price of $25.00 per share and will be granted an option to purchase 2,000
shares immediately following the 1997 Annual Meeting of Shareholders at the
fair market value of the Common Stock on the date of grant. The options were
issued in reliance upon the exemption from the registration requirements
provided by Section 4(2) of the Securities Act.

     On January 22, 1997, NCO purchased all of the outstanding stock of
Goodyear for $4.5 million in cash and a $900,000 convertible note. The note is
convertible into up to 42,503 shares of the Company's Common Stock, at any
time, at a conversion price of $21.175 per share and bears interest payable
monthly at a rate of 8.0% per annum with principal due in January 2002. These
securities were issued in reliance upon the exemption from the registration
requirements provided by Section 4(2) of the Securities Act.

     On January 30, 1997, NCO purchased certain assets of TRC, for $1.6 million
in cash. The purchase price may be increased by a maximum of up to $600,000 if
the TRC business achieves certain revenue targets during the three year period
following the closing date. At the option of the seller, the purchase price
adjustment may be paid in cash or Common Stock, based on the fair market value
of NCO Common Stock as of the date that the purchase price adjustment accrues.
These securities were issued in reliance upon the exemption from the
registration requirements provided by Section 4(2) of the Securities Act.

     On February 2, 1997, NCO purchased certain assets of CRWCD for $3.75
million in cash, 345,178 shares of Common Stock and warrants to purchase
250,000 shares of Common Stock exercisable at any time on or before January 31,
2002 at an exercise price of $27.625 per share. These securities were issued in
reliance upon the exemption from the registration requirements provided by
Section 4(2) of the Securities Act.


                                      II-3
<PAGE>

Item 16. Exhibits and Financial Statement Schedules.


     (a) Exhibits




<TABLE>
<CAPTION>
Exhibit No.                                             Description
- -------------  ------------------------------------------------------------------------------------------------
<S>            <C>
    1.1        Form of Underwriting Agreement
    3.1(1)     The Company's amended and restated Articles of Incorporation.
    3.2(1)     The Company's amended and restated Bylaws.
    4.1(1)     Specimen of Common Stock Certificate.
    5.1        Opinion of Blank Rome Comisky & McCauley.
   10.1(1)     Employment Agreement, dated September 1, 1996, between the Company and Bernard R. Miller.
   10.2(1)     Employment Agreement, dated September 1, 1996, between the Company and Michael J. Barrist.
   10.3(1)     Employment Agreement, dated September 1, 1996, between the Company and Charles C. Piola, Jr.
   10.4(1)     Employment Agreement, dated September 1, 1996, between the Company and Joseph C. McGowan.
   10.5(1)     Employment Agreement, dated September 1, 1996, between the Company and Steven L. Winokur.
   10.6(1)     Agreements of Lease dated May 9, 1995, as amended, between the Company and 1710-20 Sentry
               East Associates, L.P., relating to the offices located at 1710 Walton Road, Blue Bell,
               Pennsylvania.
   10.7(1)     Agreements of Lease dated July 1, 1993 between the Company and 1740 Sentry East Associates,
               L.P., relating to the offices located at 1740 Walton Road, Blue Bell, Pennsylvania.
   10.8(1)     Lease Agreement by and between The Uniland Partnership, L.P. and Management Adjustment
               Bureau, Inc., as amended by First Amendment to Lease, dated December 10, 1994, as further
               amended by Second Amendment to Lease, dated December 10, 1994.
   10.9(1)     Software License Agreement and Software Purchase Agreement by and between the Company and
               CRSoftware, Inc., relating to computer software (CRS Credit Bureau Reporting Software) and
               computer hardware.
   10.10(1)    Amended and Restated 1995 Stock Option Plan.
   10.11(1)    1996 Stock Option Plan.
   10.12(1)    1996 Non-Employee Director Stock Option Plan.
   10.13(1)    Amended and Restated Credit Agreement by and among the Company, its subsidiaries and Mellon
               Bank, N.A., dated September 5, 1996.
   10.14(1)    Amended and Restated Security Agreement, dated September 5, 1996, by and among the Company,
               its subsidiaries and Mellon Bank, N.A.
   10.15(1)    Warrant Agreement, dated July 28, 1995, by and between the Company and Mellon Bank, N.A. and
               Amendment dated September 5, 1996.
   10.16(1)    Warrant Agreement, dated September 5, 1996, by and between the Company and Mellon Bank, N. A.
   10.17(5)    Second Amended and Restated Registration Rights Agreement, dated December 13, 1996, by and
               between the Company and Mellon Bank, N.A.
   10.18(5)    First Amendment dated December 13, 1996 to Amended and Restated Credit Agreement by and
               among the Company, its subsidiaries and Mellon Bank, N.A., dated September 5, 1996.
   10.19(5)    Second 1996 Warrant Agreement, dated December 13, 1996, by and between the Company and APT
               Holdings Corporation, an affiliate of Mellon Bank, N.A.
   10.20(1)    Stock Pledge Agreement, dated as of September 5, 1996 made by NCO Group, Inc. in favor of 
               Mellon Bank, N.A.
</TABLE>

                                      II-4
<PAGE>


<TABLE>
<CAPTION>
Exhibit No.                                              Description
- -------------  -------------------------------------------------------------------------------------------------
<S>            <C>
   10.21(1)    Convertible Note dated September 1, 1996, made by the Company in the principal amount of
               $1,000,000, as partial payment of the purchase price for the acquisition of MAB.
   10.22(1)    Distribution and Tax Indemnification Agreement
   10.23(1)    Irrevocable Proxy Agreement by and between Michael J. Barrist and Annette H. Barrist.
   10.24       Common Stock Purchase Warrant for 175,531 shares issued to APT Holdings Corporation, an
               affiliate of Mellon Bank, N.A.
   10.25       1996 Common Stock Purchase Warrant for 46,560 shares issued to APT Holdings Corporation, an
               affiliate of Mellon Bank, N.A.
   10.26(5)    Second 1996 Common Stock Purchase Warrant for 18,500 shares issued to APT Holdings 
               Corporation, an affiliate of Mellon Bank, N.A.
   10.27(1)    Indemnification Agreement by and between NCO Financial Systems, Inc., Management Adjustment
               Bureau, Inc. and Craig Costanzo.
   10.28(1)    Stock Purchase Agreement, by and among the Company, and Craig Costanzo and Andrew J. Boyuka,
               as Trustee of the Susan E. Costanzo Grantor Trust and Christopher A. Costanzo Grantor Trust,
               relating to the acquisition of MAB. NCO will furnish to the Securities and Exchange Commission a copy
               of any omitted schedule upon request.
   10.29(1)    Asset Purchase Agreement dated December 8, 1995 by and between the Company and Trans Union
               Corporation. NCO will furnish to the Securities and Exchange Commission a copy of any omitted
               schedule upon request.
   10.30(2)    Stock Purchase Agreement, dated January 22, 1997, by and among NCO and the majority sharehold-
               ers of Goodyear. NCO will furnish to the Securities and Exchange Commission a copy of any 
               omitted schedule upon request.
   10.31(2)    Stock Purchase Agreement, dated January 22, 1997, by and among NCO and the minority 
               shareholders of Goodyear. NCO will furnish to the Securities and Exchange Commission a copy of any 
               omitted schedule upon request.
   10.32(2)    Non-negotiable Subordinated Convertible Promissory Note dated January 22, 1997, made by the
               Company in the principal amount of $900,000, as partial payment of the purchase price for the
               acquisition of Goodyear.
   10.33(3)    Asset Purchase Agreement, dated January 30, 1997, by and among NCO, Tele-Research, Strategic
               Information, Inc. and the Tele-Research shareholders. NCO will furnish to the Securities and
               Exchange Commission a copy of any omitted schedule upon request.
   10.34(4)    Asset Purchase Agreement, dated January 21, 1997, by and among NCO, and CMS A/R. NCO will
               furnish to the Securities and Exchange Commission a copy of any omitted schedule upon request.
   10.35(4)    Asset Acquisition Agreement, dated February 2, 1997, by and among CRW Financial Systems, Inc.
               ("CRW"), Kaplan & Kaplan, Inc., NCO, CRWF Acquisition, Inc., and K&K Acquisition, Inc. dated
               February 2, 1997. NCO will furnish to the Securities and Exchange Commission a copy of any
               omitted schedule upon request.
   10.36(4)    Non-Transferable Common Stock Purchase Warrant dated February 2, 1997 issued to CRW.
   10.37(4)    Registration Rights Agreement dated February 2, 1997 between NCO and CRW.
   10.38(4)    Nondisclosure, Nonsolicitation, Noncompetition and Standstill Agreement dated February 2, 1997
               between Jonathan P. Robinson and NCO.
   10.39(4)    Nondisclosure, Nonsolicitation, Noncompetition and Standstill Agreement dated February 2, 1997
               between J. Brian O'Neill and NCO.
   21.1        Subsidiaries of the Registrant.
</TABLE>

                                      II-5
<PAGE>


<TABLE>
<CAPTION>
Exhibit No.                                             Description
- -------------  -----------------------------------------------------------------------------------------------
<S>            <C>
    23.1       Consent of Coopers & Lybrand L.L.P.
    23.2       Consent of Arthur Andersen LLP.
    23.3       Consent of Blank Rome Comisky & McCauley (included in the opinion filed as Exhibit 5.1 hereto)
    24.1       Power of Attorney of directors and officers (included on Page II-7).
    27.1       Financial Data Schedules.
</TABLE>

- ------------
1 Incorporated by reference to the Company's Registration Statement on Form S-1
  (Registration No. 333-11745), as amended, filed with the Securities Exchange
  Commission on September 11, 1996.

2 Incorporated by reference to the Company's Current Report on Form 8-K (File
  No. 0-21639) filed with the Securities Exchange Commission on February 6,
  1997.

3 Incorporated by reference to the Company's Current Report on Form 8-K/A (File
  No. 0-21639) filed with the Securities Exchange Commission on February 18,
  1997.

4 Incorporated by reference to the Company's Current Report on Form 8-K (File
  No. 0-21639) filed with the Securities Exchange Commission on February 18,
  1997.

5 Incorporated by reference to the Company's Current Report on Form 10-K (File
  No. 0-21639) filed with the Securities Exchange Commission on March 31,
  1997).

   (b) Financial Statement Schedules
       None required.


Item 17. Undertakings.

     (a) Insofar as indemnification for liabilities arising under the
Securities Act may be permitted to directors, officers and controlling persons
of the registrant pursuant to the provisions described in Item 14 above, or
otherwise, the registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public
policy as expressed in the Securities Act and is, therefore, unenforceable. In
the event that a claim for indemnification against such liabilities (other than
the payment by the registrant of expenses incurred or paid by a director,
officer or controlling person of the registrant in the successful defense of
any action, suit or proceeding) is asserted by such director, officer or
controlling person in connection with the securities being registered, the
registrant will, unless in the opinion of its counsel the matter has been
settled by controlling precedent, submit to a court of appropriate jurisdiction
the question whether such indemnification by it is against public policy as
expressed in the Securities Act and will be governed by the final adjudication
of such issue.

   (b) The undersigned hereby undertakes:

       (1) that for purposes of determining any liability under the Securities
   Act, the information omitted from the form of prospectus filed as part of
   this registration Statement in reliance upon Rule 430A and contained in a
   form of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or
   (4) or 497(h) under the Securities Act shall be deemed to be part of the
   Registration Statement as of the time it was declared effective; and

       (2) that for the purpose of determining any liability under the
   Securities Act, each post-effective amendment that contains a form of
   prospectus shall be deemed to be a new registration statement relating to
   the securities offered therein, and the offering of such securities at that
   time shall be deemed the initial bona fide offering thereof.


                                      II-6
<PAGE>

                                  SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in Blue Bell, Pennsylvania, on June 10,
1997.


                                            NCO GROUP, INC.



                                            By: /s/ Michael J. Barrist
                                            -----------------------------------
                                            Michael J. Barrist,
                                            Chairman of the Board, President
                                            and Chief Executive Officer


                       POWER OF ATTORNEY AND SIGNATURES

     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints Michael J. Barrist and Steven L. Winokur, and
each of them, his true and lawful attorneys-in-fact and agents, with full power
of substitution or resubstitution, for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments to this Registration
Statement, and to file the same, with all exhibits thereto, and other
documentation in connection therewith, as well as any related registration
statement (or amendment thereto) filed pursuant to Rule 462(b) promulgated
under the Securities Act of 1933 with the Securities and Exchange Commission,
granting unto said attorneys-in-fact and agents full power and authority to do
and perform each and every act and thing requisite and necessary to enable NCO
Group, Inc. to comply with the provisions of the Securities Act of 1933 and all
requirements of the Securities and Exchange Commission, as fully to all intents
and purposes as he might or could do in person, hereby ratifying and confirming
all that said attorneys-in-fact and agents, or their substitute or substitutes,
may lawfully do or cause to be done by virtue hereof. Pursuant to the
requirements of the Securities Act of 1933, this Registration Statement has
been signed by the following persons in the capacities and on the date
indicated.

<TABLE>
<CAPTION>
             SIGNATURE                                 TITLE(S)                       DATE
- --------------------------------------   ---------------------------------------   --------------
<S>                                      <C>                                       <C>
 /s/ Michael J. Barrist                  Chairman of the Board, President and      June 10, 1997
 --------------------------              Chief Executive Officer (principal  
   Michael J. Barrist                    executive officer)                  
                                         
                                         
/s/ Charles C. Piola                     Executive Vice President and Director     June 10, 1997
- --------------------------
   Charles C. Piola


/s/ Steven L. Winokur                    Vice President of Finance, Chief          June 10, 1997
- --------------------------               Financial Officer and Treasurer       
    Steven L. Winokur                    (principal financial and accounting   
                                         officer)                              
                                         
/s/ Bernard R. Miller                    Senior Vice President, Development        June 10, 1997
- --------------------------               and Director   
    Bernard R. Miller                    

/s/ Eric S. Siegel                       Director                                  June 10, 1997
- --------------------------
    Eric S. Siegel

/s/ Allen F. Wise                        Director                                  June 10, 1997
- --------------------------
    Allen F. Wise
</TABLE>


                                      II-7




<PAGE>

                                 EXHIBIT INDEX



<TABLE>
<CAPTION>
Exhibit
- ---------
<S>         <C>
  1.1       Form of Underwriting Agreement
  5.1       Opinion of Blank Rome Comisky & McCauley.
 10.24      Common Stock Purchase Warrant for 175,531 shares issued to APT Holdings Corporation, an
            affiliate of Mellon Bank, N.A.
 10.25      1996 Common Stock Purchase Warrant for 46,560 shares issued to APT Holdings Corporation,
            an affiliate of Mellon Bank, N.A.
 21.1       Subsidiaries of the Registrant.
 23.1       Consent of Coopers & Lybrand L.L.P.
 23.2       Consent of Arthur Andersen LLP.
 27.1       Financial Data Schedules.
</TABLE>



<PAGE>
                                                                     EXHIBIT 1.1

                                2,256,000 Shares

                                 NCO GROUP, INC.

                                  Common Stock


                             UNDERWRITING AGREEMENT



                                                            ______________, 1997



MONTGOMERY SECURITIES
JANNEY MONTGOMERY SCOTT INC.
THE ROBINSON-HUMPHREY COMPANY, INC.
c/o MONTGOMERY SECURITIES
600 Montgomery Street
San Francisco, California  94111

Dear Sirs:


                  SECTION 1. Introductory. NCO Group, Inc., a Pennsylvania
corporation (the "Company"), proposes to issue and sell 1,200,000 shares of its
authorized but unissued Common Stock (the "Common Stock") and the shareholders
of the Company named in Schedule B (collectively, the "Selling Stockholders")
severally propose to sell an aggregate of 1,056,000 shares of Common Stock to
the several underwriters named in Schedule A annexed hereto (the
"Underwriters"). Said aggregate of 2,256,000 shares are herein called the "Firm
Common Shares." In addition, certain stockholders of the Company named in
Schedule B annexed hereto (the "Option Selling Stockholders") propose to grant
to the Underwriters an option to purchase up to 338,400 additional shares of
Common Stock (the "Optional Common Shares"), as provided in Section 5 hereof.
The Firm Common Shares and, to the extent such option is exercised, the Optional
Common Shares are hereinafter collectively referred to as the "Common Shares."

                  You have advised the Company and the Selling Stockholders that
the Underwriters propose to make a public offering of their respective portions
of the Common Shares on the effective date of the registration statement
hereinafter referred to, or as soon thereafter as in your judgment is advisable.

                  The Company and each of the Selling Stockholders hereby
confirm their respective agreements with respect to the purchase of the Common
Shares by the Underwriters as follows:

                  SECTION 2. Representations and Warranties of the Company and
the Selling Stockholders. The Company and, to the best of their knowledge, each
of the Selling Stockholders (with the exception of the Other Selling
Stockholders (as defined on Schedule B hereto) severally represent and warrant
to the several Underwriters that:

                  (a) A registration statement on Form S-1 (File No.
         333-_________) with respect to the Common Shares has been prepared by
         the Company in conformity with the requirements of the Securities Act
         of 1933, as amended (the "Act"), and the rules and regulations (the
         "Rules and Regulations") of the Securities and Exchange Commission (the

                                     - 1 -
<PAGE>

         "Commission") thereunder, and has been filed with the Commission. The
         Company has prepared and has filed or proposes to file prior to the
         effective date of such registration statement an amendment or
         amendments to such registration statement, which amendment or
         amendments have been or will be similarly prepared. There have been
         delivered to you two copies of such registration statement and
         amendments, together with two copies of each exhibit filed therewith.
         Conformed copies of such registration statement and amendments (but
         without exhibits) and of the related preliminary prospectus have been
         delivered to you in such reasonable quantities as you have requested
         for each of the Underwriters. The Company will next file with the
         Commission one of the following: (i) prior to effectiveness of such
         registration statement, a further amendment thereto, including the form
         of final prospectus, (ii) a final prospectus in accordance with Rules
         430A and 424(b) of the Rules and Regulations. As filed, such amendment
         and form of final prospectus, or such final prospectus, shall include
         all Rule 430A Information and, except to the extent that you shall
         agree in writing to a modification, shall be in all substantive
         respects in the form furnished to you prior to the date and time that
         this Agreement was executed and delivered by the parties hereto, or, to
         the extent not completed at such date and time, shall contain only such
         specific additional information and other changes (beyond that
         contained in the latest form furnished to you) as the Company shall
         have previously advised you in writing would be included or made
         therein.

                  The term "Registration Statement" as used in this Agreement
         shall mean such registration statement at the time such registration
         statement becomes effective and, in the event any post-effective
         amendment thereto becomes effective prior to the First Closing Date (as
         hereinafter defined), shall also mean such registration statement as so
         amended; provided, however, that such term shall also include (i) all
         Rule 430A Information deemed to be included in such registration
         statement at the time such registration statement becomes effective as
         provided by Rule 430A of the Rules and Regulations and (ii) any
         registration statement filed pursuant to 462(b) of the Rules and
         Regulations relating to the Common Shares. The term "Preliminary
         Prospectus" shall mean any preliminary prospectus referred to in the
         preceding paragraph and any preliminary prospectus included in the
         Registration Statement at the time it becomes effective that omits Rule
         430A Information. The term "Prospectus" as used in this Agreement shall
         mean either (i) the prospectus relating to the Common Shares in the
         form in which it is first filed with the Commission pursuant to Rule
         424(b) of the Rules and Regulations or (ii) if no filing pursuant to
         Rule 424(b) of the Rules and Regulations is required, shall mean the
         form of final prospectus included in the Registration Statement at the
         time such registration statement becomes effective. The term "Rule 430A
         Information" means information with respect to the Common Shares and
         the offering thereof permitted to be omitted from the Registration
         Statement when it becomes effective pursuant to Rule 430A of the Rules
         and Regulations.

                  (b) The Commission has not issued any order preventing or
         suspending the use of any Preliminary Prospectus, and each Preliminary
         Prospectus has conformed in all material respects to the requirements
         of the Act and the Rules and Regulations and, as of its date, has not
         included any untrue statement of a material fact or omitted to state a
         material fact necessary to make the statements therein, in the light of
         the circumstances under which they were made, not misleading; and at
         the time the Registration Statement becomes effective, and at all times
         subsequent thereto up to and including each Closing Date hereinafter
         mentioned, the Registration Statement and the Prospectus, and any
         amendments or supplements thereto, will contain all material statements
         and information required to be included therein by the Act and the
         Rules and Regulations and will in all material respects conform to the
         requirements of the Act and the Rules and Regulations, and neither the
         Registration Statement nor the Prospectus, nor any amendment or
         supplement thereto, will include any untrue statement of a material
         fact or omit to state a material fact required to be stated therein or
         necessary to make the statements therein, in the light of the
         circumstances under which they were made, not misleading; provided,
         however, no representation or warranty contained in this subsection
         2(b) shall be applicable to information contained in or omitted from
         any Preliminary Prospectus, the Registration Statement, the Prospectus
         or any such amendment or supplement in reliance upon and in conformity
         with written information furnished to the Company by or on behalf of
         any Underwriter, directly or through the Underwriters, specifically for
         use in the preparation thereof.

                                     - 2 -
<PAGE>


                  (c) The Company does not own more than a majority of the
         outstanding capital stock or other equity interest in, or control,
         directly or indirectly, any corporation, association or other entity
         other than the subsidiaries listed in Exhibit 21 to the Registration
         Statement. The Company and each of its subsidiaries have been duly
         incorporated and are validly existing as corporations in good standing
         under the laws of their respective jurisdictions of incorporation, with
         full power and authority (corporate and other) to own and lease their
         properties and conduct their respective businesses as described in the
         Prospectus; the Company owns all of the outstanding capital stock of
         its subsidiaries free and clear of all claims, liens, charges and
         encumbrances except that the stock of its subsidiaries is pledged to
         Mellon Bank, N.A. to secure the Company's obligations under the Amended
         and Restated Credit Agreement with Mellon Bank, N.A. dated September 5,
         1996, as amended (the "Credit Agreement"); the Company and each of its
         subsidiaries are in possession of and operating in compliance with all
         authorizations, licenses, permits, consents, certificates and orders
         necessary to the conduct of their respective businesses, all of which
         are valid and in full force and effect, except where the failure to so
         possess or comply or maintain such authorizations, licenses, permits,
         consents, certificates or orders in full force and effect would not,
         singly or in the aggregate, have a material adverse effect on the on
         the business, financial condition, results of operations or prospects
         of the Company and its subsidiaries taken as a whole (a "Material
         Adverse Effect"); the Company and each of its subsidiaries are duly
         qualified to do business and in good standing as foreign corporations
         in each jurisdiction in which the ownership or leasing of properties or
         the conduct of their respective businesses requires such qualification,
         except for jurisdictions in which the failure to so qualify would not
         have a Material Adverse Effect; and no proceeding has been instituted
         in any such jurisdiction, revoking, limiting or curtailing, or seeking
         to revoke, limit or curtail, such power and authority or qualification.

                  (d) The Company has an authorized and outstanding capital
         stock as set forth under the heading "Capitalization" in the
         Prospectus; the issued and outstanding shares of Common Stock have been
         duly authorized and validly issued, are fully paid and nonassessable,
         have been issued in compliance, in all material respects, with all
         federal and state securities laws, were not issued in violation of or
         subject to any preemptive rights or other rights to subscribe for or
         purchase securities, and conform, in all material respects, to the
         description thereof contained in the Prospectus. All issued and
         outstanding shares of capital stock of each subsidiary of the Company
         have been duly authorized and validly issued and are fully paid and
         nonassessable. Except as disclosed in or contemplated by the Prospectus
         and the financial statements of the Company, and the related notes
         thereto, included in the Prospectus, neither the Company nor any
         subsidiary has outstanding any options to purchase, or any preemptive
         rights or other rights to subscribe for or to purchase, any securities
         or obligations convertible into, or any contracts or commitments to
         issue or sell, shares of its capital stock or any such options, rights,
         convertible securities or obligations. The description of the Company's
         stock option, stock bonus and other stock plans or arrangements, and
         the options or other rights granted and exercised thereunder, set forth
         in the Prospectus accurately and fairly presents the information
         required to be shown with respect to such plans, arrangements, options
         and rights in all material respects.

                  (e) The Common Shares to be sold by the Company have been duly
         authorized and, when issued, delivered and paid for in the manner set
         forth in this Agreement, will be validly issued, fully paid and
         nonassessable, and will conform, in all material respects, to the
         description thereof contained in the Prospectus. No preemptive rights
         or other rights to subscribe for or purchase exist with respect to the
         issuance and sale of the Common Shares by the Company pursuant to this
         Agreement. No stockholder of the Company has any right which has not
         been waived to require the Company to register the sale of any shares
         owned by such stockholder under the Act in the public offering
         contemplated by this Agreement. No further approval of, or
         authorization by, the stockholders or the Board of Directors of the
         Company will be required for the issuance and sale of the Common Shares
         to be sold by the Company or the transfer and sale of the Common Shares
         to be sold by the Selling Stockholders as contemplated herein.

                                     - 3 -
<PAGE>


                  (f) The Company has full legal right, power and authority to
         enter into this Agreement and perform the transactions contemplated
         hereby, assuming that the Registration Statement is declared effective
         by the Commission and assuming compliance with applicable state
         securities or "blue sky" laws. This Agreement has been duly authorized,
         executed and delivered by the Company and, assuming due authorization,
         execution and delivery by the other parties hereto, constitutes a valid
         and binding obligation of the Company in accordance with its terms
         except as enforceability may be limited by general equitable
         principles, bankruptcy, insolvency, reorganization, moratorium or other
         laws affecting creditors' rights generally and, to the extent that this
         Agreement provides for indemnification or contribution for liabilities
         arising under federal or state securities laws or under this Agreement,
         except as rights to indemnification or contribution may be limited by
         federal or state securities laws and the public policy underlying such
         laws. The making and performance of this Agreement by the Company and
         the consummation of the transactions herein contemplated will not
         violate any provisions of the articles of incorporation or bylaws, or
         other organizational documents, of the Company or any of its
         subsidiaries, and will not conflict with, result in the breach or
         violation of, or constitute, either by itself or upon notice or the
         passage of time or both, a default under any agreement, mortgage, deed
         of trust, lease, franchise, license, indenture, permit or other
         instrument to which the Company or any of its subsidiaries is a party
         or by which the Company or any of its subsidiaries or any of its
         respective properties may be bound or affected, any statute or any
         authorization, judgment, decree, order, rule or regulation of any court
         or any regulatory body, administrative agency or other governmental
         body applicable to the Company or any of its subsidiaries or any of its
         respective properties. No consent, approval, authorization or other
         order of any court, regulatory body, administrative agency or other
         governmental body is required for the execution and delivery of this
         Agreement or the consummation of the transactions contemplated by this
         Agreement, except for compliance with the Act, the Blue Sky laws
         applicable to the public offering of the Common Shares by the several
         Underwriters and the clearance of such offering with the National
         Association of Securities Dealers, Inc. (the "NASD").

                  (g) Coopers & Lybrand, who have expressed their opinion with
         respect to the financial statements and schedules of the Company [and
         Management Adjustment Bureau, Inc. ("MAB")] filed with the Commission
         as a part of the Registration Statement and included in the Prospectus
         and in the Registration Statement, are independent accountants as
         required by the Act and the Rules and Regulations. Arthur Andersen LLP,
         who have expressed their opinion with respect to the financial
         statements and schedules of the Collection Division of CRW Financial,
         Inc. ("CRWCD") filed with the Commission as a part of the Registration
         Statement and included in the Prospectus and in the Registration
         Statement, are independent accountants as required by the Act and the
         Rules and Regulations.

                  (h) The financial statements of the Company, and the related
         notes thereto, included in the Registration Statement and the
         Prospectus present fairly the financial position of the Company as of
         the respective dates of such financial statements, and the results of
         operations and changes in financial position of the Company for the
         respective periods covered thereby. The financial statements of CRWCD,
         and the related notes thereto, included in the Registration Statement
         and the Prospectus present fairly the financial position of CRWCD as of
         the respective dates of such financial statements, and the results of
         operations and changes in financial position of CRWCD for the
         respective periods covered thereby. The financial statements of MAB,
         the related notes thereto, included in the Registration Statement and
         the Prospectus present fairly the financial position of MAB as of the
         respective dates of such financial statements, and the results of
         operations and changes in financial position of MAB for the respective
         periods covered thereby. Such statements and related notes have been
         prepared in accordance with generally accepted accounting principles
         applied on a consistent basis as certified by the independent
         accountants named in subsection 2(g). The selected financial data set
         forth in the Prospectus under the captions "Capitalization" and
         "Selected Financial and Operating Data" fairly present the information
         set forth therein on the basis stated in the Registration Statement.

                  (i) The pro forma consolidated financial statements and other
         pro forma financial information of the Company included in the
         Prospectus have been prepared in accordance with the Commission's rules
         and guidelines with respect to pro forma financial statements, have
         been properly compiled on the pro forma basis described therein, and,
         in the opinion of the Company, the assumptions used in the preparation
         thereof are reasonable and the adjustments used therein are appropriate
         to give effect to the transactions or circumstances referred to
         therein.

                                     - 4 -
<PAGE>


                  (j) Except as disclosed in the Prospectus, neither the Company
         nor any of its subsidiaries is in violation or default of any provision
         of its articles of incorporation or bylaws, or other organizational
         documents, or, except as to defaults which individually or in the
         aggregate would have not a Material Adverse Effect, is in breach of or
         default with respect to any provision of any agreement, judgment,
         decree, order, mortgage, deed of trust, lease, franchise, license,
         indenture, permit or other instrument to which it is a party or by
         which it or any of its properties are bound; and there does not exist
         any state of facts which constitutes an event of default on the part of
         the Company or any such subsidiary as defined in such documents or
         which, with notice or lapse of time or both, would constitute such an
         event of default.

                  (k) There are no contracts or other documents required to be
         described in the Registration Statement or to be filed as exhibits to
         the Registration Statement by the Act or by the Rules and Regulations
         which have not been described or filed as required. The contracts so
         described in the Prospectus are accurate and complete in all material
         respects; all such contracts are in full force and effect on the date
         hereof; and neither the Company nor any of its subsidiaries, nor to the
         best of the Company's knowledge, any other party is in breach of or
         default under any of such contracts.

                  (l) There are no legal or governmental actions, suits or
         proceedings pending to which the Company or any of its subsidiaries is
         a party or of which property owned or leased by the Company or any of
         its subsidiaries is subject, or related to environmental or
         discrimination matters and there are no legal or governmental actions,
         suits or proceedings, to the best of the Company's knowledge,
         threatened to which the Company or any of its subsidiaries may be a
         party or of which property owned or leased by the Company or any of its
         subsidiaries may be the subject, or related to environmental or
         discrimination matters, all of which actions, suits or proceedings
         will, individually or in the aggregate, prevent or adversely affect the
         transactions contemplated by this Agreement or result in a material
         adverse change in the condition (financial or otherwise), properties,
         business, results of operations or prospects of the Company and its
         subsidiaries taken as a whole; and no labor disturbance by the
         employees of the Company or any of its subsidiaries exists or, to the
         knowledge of the Company, is threatened which will materially and
         adversely affect such condition, properties, business, results of
         operations or prospects. Neither the Company nor any of its
         subsidiaries is a party or subject to the provisions of any material
         injunction, judgment, decree or order of any court, regulatory body,
         administrative agency or other governmental body.

                  (m) The Company or the applicable subsidiary has good and
         marketable title to all the properties and assets reflected as owned in
         the financial statements hereinabove described (or elsewhere in the
         Prospectus), subject to no lien, mortgage, pledge, charge or
         encumbrance of any kind except (i) those, if any, reflected in such
         financial statements (or elsewhere in the Prospectus), or (ii) those
         which are not material in amount and do not adversely affect the use
         made and proposed to be made of such property by the Company and its
         subsidiaries. The Company or the applicable subsidiary holds its leased
         properties under valid and binding leases, with such exceptions as are
         not materially significant in relation to the business of the Company.

                  (n) Since the respective dates as of which information is
         given in the Registration Statement and Prospectus, and except as
         described in or contemplated by the Prospectus: (i) the Company and its
         subsidiaries have not incurred any material liabilities or obligations,
         indirect, direct or contingent, or entered into any material verbal or
         written agreement or other transaction which is not in the ordinary
         course of business; (ii) the Company and its subsidiaries have not
         sustained any material loss or interference with their respective
         businesses or properties from fire, flood, windstorm, accident or other
         calamity, whether or not covered by insurance; (iii) the Company has
         not paid or declared any dividends or other distributions with respect
         to its capital stock and the Company and its subsidiaries are not in
         default in the payment of principal or interest on any outstanding debt
         obligations; (iv) there has not been any change in the capital stock

                                     - 5 -
<PAGE>

         (other than upon the sale of the Common Shares hereunder or as a result
         of the exercise of outstanding options and warrants or the conversion
         of convertible notes disclosed in the Prospectus) or indebtedness
         material to the Company and its subsidiaries (other than in the
         ordinary course of business); and (v) there has not been any material
         adverse change in the condition (financial or otherwise), business,
         properties, results of operations or prospects of the Company and its
         subsidiaries taken as a whole.

                  (o) Except as disclosed in or specifically contemplated by the
         Prospectus, the Company and its subsidiaries own or have the right to
         use all material trademarks, trade names, patent rights, mask works,
         copyrights, licenses, approvals and governmental authorizations to
         conduct their businesses as now conducted; the expiration of any
         trademarks, trade names, patent rights, mask works, copyrights,
         licenses, approvals or governmental authorizations would not have a
         Material Adverse Effect; and the Company has no knowledge of any
         material infringement by it or its subsidiaries of trademark, trade
         name rights, patent rights, mask works, copyrights, licenses, trade
         secret or other similar rights of others, and there is no claim being
         made against the Company or its subsidiaries regarding trademark, trade
         name, patent, mask work, copyright, license, trade secret or other
         infringement, which, in either case, would have a Material Adverse
         Effect.

                  (p) The Company has not been advised, and has no reason to
         believe, that either it or any of its subsidiaries is not conducting
         business in compliance with all applicable laws, rules and regulations
         of the jurisdictions in which it is conducting business, including,
         without limitation, the federal Fair Debt Collection Practices Act, the
         federal Fair Credit Reporting Act, the federal Telemarketing and
         Consumer Fraud and Abuse Prevention Act of 1994, the federal Telephone
         Consumer Protection Act of 1991, related state and local statutes and
         regulations and all applicable local, state and federal environmental
         laws and regulations; except where failure to be so in compliance would
         not have a Material Adverse Effect.

                  (q) The Company and its subsidiaries have filed all necessary
         federal, state and foreign income and franchise tax returns and have
         paid all taxes shown as due thereon to the extent such taxes have
         become due and are not being contested in good faith; and the Company
         has no knowledge of any tax deficiency which has been or is reasonably
         likely to be asserted or threatened against the Company or its
         subsidiaries which would materially and adversely affect the business,
         operations or properties of the Company and its subsidiaries.

                  (r) The Company is not, and will not become as a result of the
         consummation of the transactions contemplated by this Agreement and
         application of the net proceeds therefrom as described in the
         Prospectus, an "investment company" within the meaning of the
         Investment Company Act of 1940, as amended and the rules and
         regulations of the Commission thereunder.

                  (s) The Company has not distributed and will not distribute
         prior to the First Closing Date any offering material in connection
         with the offering and sale of the Common Shares other than the
         Prospectus, the Registration Statement and the other materials
         permitted by the Act.

                  (t) Each of the Company and its subsidiaries maintain
         insurance of the types and in the amounts generally deemed adequate for
         its business, including, but not limited to, insurance covering real
         and personal property owned or leased by the Company and its
         subsidiaries against theft, damage, destruction, acts of vandalism and
         all other risks customarily insured against, all of which insurance is
         in full force and effect.

                  (u) To the Company's knowledge, neither the Company nor any of
         its subsidiaries has at any time during the last five years (i) made
         any unlawful contribution to any candidate for foreign office, or
         failed to disclose fully any contribution in violation of law, or (ii)
         made any payment to any federal or state governmental officer or
         official, or other person charged with similar public or quasi-public
         duties, other than payments required or permitted by the laws of the
         United States or any jurisdiction thereof.

                  (v) The Company has not taken and will not take prior to the
         earlier of (i) the termination of this Agreement or (ii) the Second
         Closing Date, directly or indirectly, any action designed to or that
         might be reasonably expected to cause or result in stabilization or
         manipulation of the price of the Common Stock to facilitate the sale or
         resale of the Common Shares.

                                     - 6 -
<PAGE>


                  (w) The transaction pursuant to which the shareholders of NCO
         Financial Systems, Inc. ("NCO Financial") exchanged each of their
         shares of NCO Financial for one share of Common Stock of the Company
         has been consummated. As a result of such transaction, NCO Financial
         became a wholly-owned subsidiary of the Company and NCO Financial's
         status as a Subchapter S Corporation terminated.

                  (x) The agreements necessary to effect the acquisition of MAB,
         CRWCD, and each other company included in the Company's pro forma
         balance sheet included in the Prospectus and Registration Statement
         have been duly authorized, executed and delivered by each of the
         parties thereto and constitute the valid, legal and binding agreements
         of each such party, and the acquisition of all of the capital stock or
         assets of the respective acquired company by the Company and the
         related transactions contemplated thereby have been consummated
         pursuant to the terms described in the Prospectus.

                  SECTION 3. Representations, Warranties and Covenants of the
Selling Stockholders.

                  (a) Each of the Selling Stockholders, severally and not
         jointly, represents and warrants to, and agrees with, the several
         Underwriters that:

                  (i) Such Selling Stockholder has, or has the right to acquire,
         and on the Closing Date hereinafter mentioned will have, good and
         marketable title to the Common Shares proposed to be sold by such
         Selling Stockholder hereunder on such Closing Date and full right,
         power and authority to enter into this Agreement and to sell, assign,
         transfer and deliver such Common Shares hereunder, free and clear of
         all voting trust arrangements, liens, encumbrances, equities, security
         interests, restrictions and claims whatsoever; and upon delivery of and
         payment for such Common Shares hereunder, the Underwriters will acquire
         good and marketable title thereto, free and clear of all liens,
         encumbrances, equities, claims, restrictions, security interests,
         voting trusts or other defects of title whatsoever.

                  (ii) Such Selling Stockholder has executed and delivered a
         Power of Attorney and caused to be executed and delivered on his behalf
         a Custody Agreement (hereinafter collectively referred to as the
         "Stockholders Agreement") and in connection herewith such Selling
         Stockholder further represents, warrants and agrees that such Selling
         Stockholder deposited under the Stockholders Agreement, with the agent
         named therein (the "Agent" or "Custodian") as custodian, certificates
         in negotiable form for the Common Shares to be sold hereunder by such
         Selling Stockholder, for the purpose of further delivery pursuant to
         this Agreement. Such Selling Stockholder agrees that the Common Shares
         to be sold by such Selling Stockholder and to be on deposit with the
         Agent are subject to the interests of the Company and the Underwriters,
         that the arrangements made for such custody are to that extent
         irrevocable, and that the obligations of such Selling Stockholder
         hereunder shall not be terminated, except as provided in this Agreement
         or in the Stockholders Agreement, by any act of such Selling
         Stockholder, by operation of law, by the death or incapacity of such
         Selling Stockholder or by the occurrence of any other event. If the
         Selling Stockholder should die or become incapacitated, or if any other
         event should occur, before the delivery of the Common Shares hereunder,
         the documents evidencing Common Shares then on deposit with the Agent
         shall be delivered by the Agent in accordance with the terms and
         conditions of this Agreement as if such death, incapacity or other
         event had not occurred, regardless of whether or not the Agent shall
         have received notice thereof. This Agreement and the Stockholders
         Agreement have been duly executed and delivered by or on behalf of such
         Selling Stockholder and the form of such Stockholders Agreement has
         been delivered to you.

                                     - 7 -
<PAGE>


                           (iii) The performance of this Agreement and the
         Stockholders Agreement and the consummation of the transactions
         contemplated hereby and by the Stockholders Agreement will not result
         in a breach or violation by such Selling Stockholder of any of the
         terms or provisions of, or constitute a default by such Selling
         Stockholder under, any material indenture, mortgage, deed of trust,
         trust (constructive or other), loan agreement, lease, franchise,
         license or other material agreement or instrument to which such Selling
         Stockholder is a party or by which such Selling Stockholder or any of
         its properties is bound, any statute, or any judgment, decree, order,
         rule or regulation of any court or governmental agency or body
         applicable to such Selling Stockholder or any of its properties.

                           (iv) Such Selling Stockholder has not taken and will
         not take prior to the Second Closing Date, directly or indirectly, any
         action designed to or which has constituted or which might reasonably
         be expected to cause or result in stabilization or manipulation of the
         price of any security of the Company to facilitate the sale or resale
         of the Common Shares.

                           (v) Each Preliminary Prospectus and the Prospectus,
         insofar as it has related to such Selling Stockholder has conformed in
         all material respects to the requirements of the Act and the Rules and
         Regulations and has not included any untrue statement of a material
         fact or omitted to state a material fact necessary to make the
         statements therein, in the light of the circumstances under which they
         were made, not misleading in light of the circumstances under which
         they were made; and neither the Registration Statement nor the
         Prospectus, nor any amendment or supplement thereto, as it relates to
         such Selling Stockholder, will include any untrue statement of a
         material fact or omit to state any material fact required to be stated
         therein or necessary to make the statements therein, in the light of
         the circumstances under which they were made, not misleading.

                  (b) The Other Selling Stockholders, severally and not jointly,
         represent and warrant to the several Underwriters that such Other
         Selling Stockholder is not aware that any of the representations or
         warranties set forth in Section 2 above is untrue or inaccurate in any
         material respect.

                  (c) Each of the Selling Stockholders agrees with the Company
         and the Underwriters not to offer to sell, sell or contract to sell or
         otherwise dispose of any shares of Common Stock or securities
         convertible into or exchangeable for any shares of Common Stock, for a
         period of 90 days after the first date that any of the Common Shares
         are released by you for sale to the public, without the prior written
         consent of Montgomery Securities, which consent may be withheld at the
         sole discretion of Montgomery Securities; provided, however that, the
         provisions of this paragraph shall not preclude the Selling
         Stockholders from: (a) exercising any warrant or stock option provided,
         that it is prohibited from selling, offering to sell or otherwise
         disposing of the securities upon exercise thereof except as provided in
         this paragraph or (b) transferring shares of Common Stock, warrants,
         options or other securities of the Company by gift, by will or laws of
         descent and distribution to any person or entity provided such person
         or entity agrees in writing to be bound by the provisions of this
         paragraph or (c) pledging shares of Common Stock to secure bona fide
         loans provided that the pledgee agrees in writing to be bound by the
         provisions of this paragraph.

         SECTION 4. Representations and Warranties of the Underwriters. The
Underwriters, represent and warrant to the Company and to the Selling
Stockholders that the information set forth (i) on the cover page of the
Prospectus with respect to price, underwriting discounts and commissions and
terms of offering, (ii) the last paragraph of the inside front cover page of the
Prospectus and (iii) under "Underwriting" in the Prospectus was furnished to the
Company by and on behalf of the Underwriters for use in connection with the
preparation of the Registration Statement and the Prospectus and is correct in
all material respects. The Underwriters represent and warrant that they have
been authorized to enter into this Agreement on its behalf and to act for it in
the manner herein provided.

         SECTION 5.  Purchase, Sale and Delivery of Common Shares.

                                     - 8 -
<PAGE>


          Upon the terms herein set forth, (i) the Company agrees to issue and
sell to the several Underwriters an aggregate of 1,200,000 Common Shares and
(ii) the Selling Stockholders agree to sell to the several Underwriters an
aggregate of 1,056,000 Firm Common Shares, each Selling Stockholder selling the
number of Firm Common Shares set forth opposite such Selling Stockholder's name
on Schedule B. On the basis of the representations, warranties and agreements
herein contained, and upon the terms but subject to the conditions herein set
forth, the Underwriters agree, severally and not jointly, to purchase from the
Company and the Selling Stockholders the respective number of Firm Common Shares
set forth opposite their names on Schedule A. The purchase price per Firm Common
Share to be paid by the several Underwriters to the Company and the Selling
Stockholders shall be $[___] per share.

                  Delivery of certificates for the Firm Common Shares to be
purchased by the Underwriters and payment therefor shall be made at the offices
of Montgomery Securities, 600 Montgomery Street, San Francisco, California (or
such other place as may be agreed to by the Company and the Representative) at
6:00 a.m. San Francisco time, on [___], 1997 or such other time and date not
later than 10:30 a.m. San Francisco time, on [___], 1997 as the Representative
shall designate by notice to the Company (the time and date of such closing are
called the "First Closing Date"). The Company and the Selling Stockholders
hereby acknowledge that circumstances under which the Representative may provide
notice to postpone the First Closing Date as originally scheduled include, but
are in no way limited to, any determination by the Company, the Selling
Stockholders or the Representative to recirculate to the public copies of an
amended or supplemented Prospectus or a delay as contemplated by the provisions
of Section 12.

          In addition, on the basis of the representations, warranties and
agreements herein contained, and upon the terms but subject to the conditions
herein set forth, the Option Selling Stockholders hereby grant an option to the
several Underwriters to purchase, severally and not jointly, up to an aggregate
of 338,400 Optional Common Shares from such Option Selling Stockholders at the
purchase price per share to be paid by the Underwriters for the Firm Common
Shares. The option granted hereunder is for use by the Underwriters solely in
covering any over-allotments in connection with the sale and distribution of the
Firm Common Shares. The option granted hereunder may be exercised at any time
(but not more than once) upon notice by the Representative to such Option
Selling Stockholders (with a copy to the Company), which notice may be given at
any time within 30 days from the date of this Agreement. Such notice shall set
forth (i) the aggregate number of Optional Common Shares as to which the
Underwriters are exercising the option, (ii) the names and denominations in
which the certificates for the Optional Common Shares are to be registered and
(iii) the time, date and place at which such certificates will be delivered
(which time and date may be simultaneous with, but not earlier than, the First
Closing Date; and in such case the term "First Closing Date" shall refer to the
time and date of delivery of certificates for the Firm Common Shares and the
Optional Common Shares). Such time and date of delivery, if subsequent to the
First Closing Date, is called the "Second Closing Date" and shall be determined
by the Representative and shall not be earlier than three nor later than five
full business days after delivery of such notice of exercise. If any Optional
Common Shares are to be purchased, (a) each Underwriter agrees, severally and
not jointly, to purchase the number of Optional Common Shares (subject to such
adjustments to eliminate fractional shares as the Representative may determine)
that bears the same proportion to the total number of Optional Common Shares to
be purchased as the number of Firm Common Shares set forth on Schedule A
opposite the name of such Underwriter bears to the total number of Firm Common
Shares and (b) each Option Selling Stockholder agrees, severally and not
jointly, to sell the number of Optional Common Shares (subject to such
adjustments to eliminate fractional shares as the Representative may determine)
that bears the same proportion to the total number of Optional Common Shares to
be sold as the number of Optional Common Shares set forth in Schedule B opposite
the name of such Selling Stockholder. The Representative may cancel the option
at any time prior to its expiration by giving written notice of such
cancellation to such Option Selling Stockholders (with a copy to the Company).

         Payment for the Common Shares to be sold by the Company shall be made
at the First Closing Date by wire transfer of immediately available funds to the
order of the Company. Payment for the Common Shares to be sold by the Selling
Stockholders shall be made at the First Closing Date (and, if applicable, at the
Second Closing Date) by wire transfer of immediately available funds to the
order of the Custodian.

                                     - 9 -
<PAGE>


         It is understood that the Representative has been authorized, for its
own account and the accounts of the several Underwriters, to accept delivery of
and receipt for, and make payment of the purchase price for, the Firm Common
Shares and any Optional Common Shares the Underwriters have agreed to purchase.
Montgomery Securities, individually and not as the Representative of the
Underwriters, may (but shall not be obligated to) make payment for any Common
Shares to be purchased by any Underwriter whose funds shall not have been
received by the Representative by the First Closing Date or the Second Closing
Date, as the case may be, for the account of such Underwriter, but any such
payment shall not relieve such Underwriter from any of its obligations under
this Agreement.

         Each Selling Stockholder hereby agrees that (i) it will pay all stock
transfer taxes, stamp duties and other similar taxes, if any, payable upon the
sale or delivery of the Common Shares to be sold by such Selling Stockholder to
the several Underwriters, or otherwise in connection with the performance of
such Selling Stockholder's obligations hereunder and (ii) the Custodian is
authorized to deduct for such payment any such amounts from the proceeds to such
Selling Stockholder hereunder and to hold such amounts for the account of such
Selling Stockholder with the Custodian under the Custody Agreement.

         The Company and the Selling Stockholders shall deliver, or cause to be
delivered, to the Representative for the accounts of the several Underwriters
certificates for the Firm Common Shares to be sold by them at the First Closing
Date, against the irrevocable release of a wire transfer of immediately
available funds for the amount of the purchase price therefor. The Company and
the Selling Stockholders shall also deliver, or cause to be delivered, to the
Representative for the accounts of the several Underwriters, certificates for
the Optional Common Shares the Underwriters have agreed to purchase from them at
the First Closing Date or the Second Closing Date, as the case may be, against
the irrevocable release of a wire transfer of immediately available funds for
the amount of the purchase price therefor. The certificates for the Common
Shares shall be in definitive form and registered in such names and
denominations as the Representative shall have requested at least two full
business days prior to the First Closing Date (or the Second Closing Date, as
the case may be) and shall be made available for inspection on the business day
preceding the First Closing Date (or the Second Closing Date, as the case may
be) at a location in New York City as the Representative may designate. Time
shall be of the essence, and delivery at the time and place specified in this
Agreement is a further condition to the obligations of the Underwriters.

         Not later than 12:00 p.m. on the second business day following the date
the Common Shares of released by the Underwriters for sale to the public, the
Company shall delivery or cause to be delivered copies of the Prospectus in such
quantities and at such places as the Representative shall request.



         SECTION 6. Covenants of the Company. The Company covenants and agrees
that:

                  (a) The Company will use its best efforts to cause the
         Registration Statement and any amendment thereof, if not effective at
         the time and date that this Agreement is executed and delivered by the
         parties hereto, to become effective. If the Registration Statement has
         become or becomes effective pursuant to Rule 430A of the Rules and
         Regulations, or the filing of the Prospectus is otherwise required
         under Rule 424(b) of the Rules and Regulations, the Company will file
         the Prospectus, properly completed, pursuant to the applicable
         paragraph of Rule 424(b) of the Rules and Regulations within the time
         period prescribed and will provide evidence satisfactory to you of such
         timely filing. The Company will promptly advise you in writing (i) of
         the receipt of any comments of the Commission, (ii) of any request of
         the Commission for amendment of or supplement to the Registration
         Statement (either before or after it becomes effective), any
         Preliminary Prospectus or the Prospectus or for additional information,
         (iii) when the Registration Statement shall have become effective, and
         (iv) of the issuance by the Commission of any stop order suspending the
         effectiveness of the Registration Statement or of the institution of
         any proceedings for that purpose. If the Commission shall enter any
         such stop order at any time, the Company will use its best efforts to
         obtain the lifting of such order at the earliest possible moment. The
         Company will not file any amendment or supplement to the Registration
         Statement (either before or after it becomes effective), any
         Preliminary Prospectus or the Prospectus of which you have not been
         furnished with a copy a reasonable time prior to such filing or to
         which you reasonably object or which is not in compliance with the Act
         and the Rules and Regulations.

                                     - 10 -
<PAGE>


                  (b) The Company will prepare and file with the Commission,
         promptly upon your request, any amendments or supplements to the
         Registration Statement or the Prospectus which in your judgment may be
         necessary or advisable to enable the several Underwriters to continue
         the distribution of the Common Shares and will use its best efforts to
         cause the same to become effective as promptly as possible. The Company
         will fully and completely comply with the provisions of Rule 430A of
         the Rules and Regulations with respect to information omitted from the
         Registration Statement in reliance upon such Rule.

                  (c) If at any time prior to the final date on which a
         prospectus relating to the Common Shares is required by law to be
         delivered by an Underwriter or dealer, any event occurs, as a result of
         which the Prospectus, including any amendments or supplements, would
         include an untrue statement of a material fact, or omit to state any
         material fact required to be stated therein or necessary to make the
         statements therein, in the light of the circumstances under which they
         were made, not misleading, or if it is necessary at any time to amend
         the Prospectus, including any amendments or supplements, to comply with
         the Act or the Rules and Regulations, the Company will promptly advise
         you thereof and will promptly prepare and file with the Commission, at
         its own expense, an amendment or supplement which will correct such
         statement or omission or an amendment or supplement which will effect
         such compliance and will use its best efforts to cause the same to
         become effective as soon as possible; and, in case any Underwriter is
         required to deliver a prospectus after such nine-month period, the
         Company upon request, but at the expense of such Underwriter, will
         promptly prepare such amendment or amendments to the Registration
         Statement and such Prospectus or Prospectuses as may be necessary to
         permit compliance with the requirements of Section 10(a)(3) of the Act.

                  (d) As soon as practicable, but not later than 45 days after
         the end of the first quarter ending after one year following the
         "effective date of the Registration Statement" (as defined in Rule
         158(c) of the Rules and Regulations), the Company will make generally
         available to its security holders an earnings statement (which need not
         be audited) covering a period of 12 consecutive months beginning after
         the effective date of the Registration Statement which will satisfy the
         provisions of the last paragraph of Section 11(a) of the Act.

                  (e) During such period as a prospectus is required by law to
         be delivered in connection with sales by an Underwriter or dealer, the
         Company, at its expense, will furnish to you and the Selling
         Stockholders or mail to your order copies of the Registration
         Statement, the Prospectus, the Preliminary Prospectus and all
         amendments and supplements to any such documents in each case as soon
         as available and in such quantities as you and the Selling Stockholders
         may request, for the purposes contemplated by the Act.

                  (f) The Company shall cooperate with you and your counsel in
         order to qualify or register the Common Shares for sale under (or
         obtain exemptions from the application of) the Blue Sky laws of such
         jurisdictions as you designate, will comply with such laws and will
         continue such qualifications, registrations and exemptions in effect so
         long as reasonably required for the distribution of the Common Shares.
         The Company shall not be required to qualify as a foreign corporation
         or to file a general consent to service of process in any such
         jurisdiction where it is not presently qualified or where it would be
         subject to taxation as a foreign corporation. The Company will advise
         you promptly of the suspension of the qualification or registration of
         (or any such exemption relating to) the Common Shares for offering,
         sale or trading in any jurisdiction or any initiation or threat of any
         proceeding for any such purpose, and in the event of the issuance of
         any order suspending such qualification, registration or exemption, the
         Company, with your cooperation, will use its best efforts to obtain the
         withdrawal thereof.

                  (g) During the period of five years hereafter, the Company
         will furnish to the Underwriters: (i) as soon as practicable after the
         end of each fiscal year, copies of the Annual Report of the Company

                                     - 11 -
<PAGE>

         containing the balance sheet of the Company as of the close of such
         fiscal year and statements of income, stockholders' equity and cash
         flows for the year then ended and the opinion thereon of the Company's
         independent public accountants; (ii) as soon as practicable after the
         filing thereof, copies of each proxy statement, Annual Report on Form
         10-K, Quarterly Report on Form 10-Q, Current Report on Form 8-K or
         other report filed by the Company with the Commission, the NASD or any
         securities exchange; and (iii) as soon as available, copies of any
         report or communication of the Company mailed generally to holders of
         its Common Stock.

                  (h) During the period of 90 days after the first date that any
         of the Common Shares are released by you for sale to the public,
         without the prior written consent of Montgomery Securities, which
         consent may be withheld at the sole discretion of Montgomery
         Securities, the Company will not issue, offer, sell, grant options to
         purchase or otherwise dispose of any of the Company's equity securities
         or any other securities convertible into or exchangeable with its
         Common Stock or other equity security except for (a) issuances of
         Common Stock pursuant to this Agreement, (b) grants of options to the
         Company's employees, directors and consultants under the Company's
         stock option plans as disclosed in the Prospectus, (c) issuances of
         Common Stock upon the exercise or conversion of reserved, authorized or
         outstanding stock options, warrants or convertible notes disclosed in
         the Prospectus, (d) issuances of the Company's Common Stock or other
         equity securities or any other securities convertible into or
         exchangeable for its Common Stock or other equity securities as full or
         partial consideration for any bona fide loan to the Company or for any
         bona fide merger or acquisition transaction.

                  (i) The Company will apply the net proceeds of the sale of the
         Common Shares sold by it substantially in accordance with its
         statements under the caption "Use of Proceeds" in the Prospectus.

                  (j) The Company will use its best efforts to qualify or
         register its Common Stock for sale in non-issuer transactions under (or
         obtain exemptions from the application of) the Blue Sky laws of the
         State of California (and thereby permit market making transactions and
         secondary trading in the Company's Common Stock in California), will
         comply with such Blue Sky laws and will continue such qualifications,
         registrations and exemptions in effect for a period of five years after
         the date hereof.

                  (k) The Company will use its best efforts to cause the Common
         Shares to be listed for quotation as a national market system security
         on the Nasdaq National Market.

                  You may, in your sole discretion, waive in writing the
         performance by the Company of any one or more of the foregoing
         covenants or extend the time for their performance.

         SECTION 7. Payment of Expenses. Whether or not the transactions
contemplated hereunder are consummated or this Agreement becomes effective or is
terminated, the Company shall pay all costs, fees and expenses incurred in
connection with the performance of the obligations of the Company and of the
Selling Stockholders hereunder and in connection with the transactions
contemplated hereby, including without limiting the generality of the foregoing,
(i) all expenses incident to the issuance and delivery of the Common Shares
(including all printing and engraving costs), (ii) all fees and expenses of the
registrar and transfer agent of the Common Stock, (iii) all necessary issue,
transfer and other stamp taxes in connection with the issuance and sale of the
Common Shares to the Underwriters, (iv) all fees and expenses of the Company's
counsel and the Company's independent accountants, (v) all costs and expenses
incurred in connection with the printing, filing, shipping and distribution of
the Registration Statement, each Preliminary Prospectus and the Prospectus
(including all exhibits and financial statements) and all amendments and
supplements provided for herein, this Agreement, the Agreement Among
Underwriters, the Selected Dealers Agreement, the Underwriters' Questionnaire,
the Underwriters' Power of Attorney and the Blue Sky memorandum, (vi) all filing
fees, attorneys' fees and expenses incurred by the Company or the Underwriters
in connection with qualifying or registering (or obtaining exemptions from the
qualification or registration of) all or any part of the Common Shares for offer
and sale under the Blue Sky laws, (vii) the filing fee of the National

                                     - 12 -
<PAGE>

Association of Securities Dealers, Inc., and (viii) all other fees, costs and
expenses referred to in Item 13 of the Registration Statement. Except as
provided in this Section 7, Section 9 and Section 11 hereof, the Underwriters
shall pay all of their own expenses, including the fees and disbursements of
their counsel (excluding those relating to qualification, registration or
exemption under the Blue Sky laws and the Blue Sky memorandum referred to
above). The Company and the Selling Stockholders shall not in any event be
liable to any of the Underwriters for the loss of anticipated profits from the
transactions covered by this Agreement. This Section 7 shall not affect any
agreements relating to the payment of expenses between the Company and the
Selling Stockholders.

         The Selling Stockholders will pay (directly or by reimbursement) all
fees and expenses incident to the performance of their obligations under this
Agreement which are not otherwise specifically provided for herein, including
but not limited to (i) any fees and expenses of separate counsel for such
Selling Stockholders; (ii) any fees and expenses of the Agent; and (iii) any
issue, transfer and other stamp taxes incident to the sale and delivery of the
Common Shares to be sold by such Selling Stockholders to the Underwriters
hereunder.

         SECTION 8. Conditions of the Obligations of the Underwriters. The
obligations of the several Underwriters to purchase and pay for the Firm Common
Shares on the First Closing Date and the Optional Common Shares on the Second
Closing Date shall be subject to the accuracy of the representations and
warranties on the part of the Company and the Selling Stockholders herein set
forth as of the date hereof and as of the First Closing Date or the Second
Closing Date, as the case may be, to the accuracy of the statements of Company
officers and the Selling Stockholders made pursuant to the provisions hereof, to
the performance by the Company and the Selling Stockholders of their respective
obligations hereunder, and to the following additional conditions:

                  (a) The Registration Statement shall have become effective not
         later than 5:00 P.M. (or, in the case of a registration statement filed
         pursuant to Rule 462(b) of the Rules and Regulations relating to the
         Common Shares, not later than 10 P.M.), Washington, D.C. Time, on the
         date of this Agreement, or at such later time as shall have been
         consented to by you; if the filing of the Prospectus, or any supplement
         thereto, is required pursuant to Rule 424(b) of the Rules and
         Regulations, the Prospectus shall have been filed in the manner and
         within the time period required by Rule 424(b) of the Rules and
         Regulations; and prior to such Closing Date, no stop order suspending
         the effectiveness of the Registration Statement shall have been issued
         and no proceedings for that purpose shall have been instituted or shall
         be pending or, to the knowledge of the Company, the Selling
         Stockholders or you, shall be contemplated by the Commission; and any
         request of the Commission for inclusion of additional information in
         the Registration Statement, or otherwise, shall have been complied with
         to your satisfaction.

                  (b) You shall be reasonably satisfied that since the
         respective dates as of which information is given in the Registration
         Statement and Prospectus and except as described in or contemplated by
         the Prospectus, (i) there shall not have been any change in the capital
         stock (other than upon the sale of the Common Shares hereunder or as a
         result of the exercise of outstanding options and warrants or the
         conversion of convertible notes disclosed in the Prospectus) of the
         Company or any of its subsidiaries or any material change in the
         indebtedness (other than in the ordinary course of business) of the
         Company or any of its subsidiaries, (ii) no material verbal or written
         agreement or other transaction shall have been entered into by the
         Company or any of its subsidiaries which is not in the ordinary course
         of business, (iii) no loss or damage (whether or not insured) to the
         property of the Company or any of its subsidiaries shall have been
         sustained which materially and adversely affects the condition
         (financial or otherwise), business, results of operations or prospects
         of the Company and its subsidiaries taken as a whole, (iv) no legal or
         governmental action, suit or proceeding affecting the Company or any of
         its subsidiaries which will have a Material Adverse Effect or which
         adversely affects the transactions contemplated by this Agreement shall
         have been instituted or threatened, and (v) there shall not have been
         any material adverse change in the condition (financial or otherwise),
         business, management, results of operations or prospects of the Company
         and its subsidiaries taken as a whole which makes it impractical or
         inadvisable in the reasonable judgment of the Underwriters to proceed
         with the public offering or purchase the Common Shares as contemplated
         hereby.

                                     - 13 -
<PAGE>


                  (c) There shall have been furnished to you, as Underwriters,
         on each Closing Date, in form and substance satisfactory to you, except
         as otherwise expressly provided below:

                  (i) An opinion of Blank Rome Comisky & McCauley, counsel for
         the Company and certain of the Selling Stockholders, addressed to the
         Underwriters and dated the First Closing Date, or the Second Closing
         Date (in the latter case with respect to the Selling Stockholders
         only), as the case may be, to the effect that:

                                    (1) Each of the Company, NCO Financial
         Systems, Inc., CRWF Acquisition, Inc. and K&K Acquisition, Inc. is a
         corporation duly organized and presently subsisting under the laws of
         the Commonwealth of Pennsylvania. Each of the Company's other
         subsidiaries has been duly incorporated and is validly existing as a
         corporation in good standing under the laws of its jurisdiction of
         incorporation. Each of the Company and its subsidiaries is duly
         qualified to do business as a foreign corporation and is in good
         standing in all other jurisdictions where the ownership or leasing of
         properties or the conduct of its business requires such qualification,
         except for jurisdictions in which the failure to so qualify would not
         have a Material Adverse Effect and has full corporate power and
         authority to own its properties and conduct its business as described
         in the Registration Statement;

                                    (2) The authorized, issued and outstanding
         capital stock of the Company is as set forth under the caption
         "Capitalization" in the Prospectus; all necessary and proper corporate
         proceedings have been taken in order to authorize validly such
         authorized Common Stock; all outstanding shares of Common Stock
         (including any Optional Common Shares) have been duly and validly
         issued, are fully paid and nonassessable, have been issued in
         compliance, in all material respects, with federal and state securities
         laws, were not issued in violation of or subject to any statutory
         preemptive rights or, to the knowledge of counsel, other preemptive or
         other rights to subscribe for or purchase any securities and conform,
         in all material respects, to the description thereof contained in the
         Prospectus; without limiting the foregoing, there are no statutory
         preemptive rights or, to the knowledge of counsel, other preemptive or
         other rights to subscribe for or purchase any of the Common Shares to
         be sold by the Company hereunder;

                                    (3) All of the issued and outstanding shares
         of the Company's subsidiaries have been duly and validly authorized and
         issued, are fully paid and nonassessable and are owned of record and,
         to such counsel's knowledge, beneficially by the Company or another
         wholly-owned subsidiary of the Company free and clear of any adverse
         claims (within the meaning of the Uniform Commercial Code) or voting
         trusts;

                                    (4) The certificates evidencing the Common
         Shares to be delivered hereunder are in due and proper form under
         Pennsylvania law, and when duly countersigned by the Company's transfer
         agent and registrar, and delivered to you or upon your order against
         payment of the agreed consideration therefor in accordance with the
         provisions of this Agreement, the Common Shares represented thereby
         will be duly authorized and validly issued, fully paid and
         nonassessable, will not have been issued in violation of or subject to
         any statutory preemptive rights or, to the knowledge of counsel, other
         preemptive or other rights to subscribe for or purchase such securities
         and will conform in all material respects to the description thereof
         contained in the Prospectus;

                                    (5) Except as disclosed in or specifically
         contemplated by the Prospectus, to such counsel's knowledge, there are
         no outstanding options, warrants or other rights calling for the
         issuance of, and no legally binding commitments, plans or arrangements
         to issue, any shares of capital stock of the Company or any security
         convertible into or exchangeable for capital stock of the Company;

                                    (6) (a) The Registration Statement has
         become effective under the Act, and, to such counsel's knowledge, no
         stop order suspending the effectiveness of the Registration Statement
         or preventing the use of the Prospectus has been issued and no
         proceedings for that purpose have been instituted or are pending or

                                     - 14 -
<PAGE>

         threatened by the Commission; any required filing of the Prospectus and
         any supplement thereto pursuant to Rule 424(b) of the Rules and
         Regulations has been made in the manner and within the time period
         required by such Rule 424(b);

                                    (b) The Registration Statement, the
                  Prospectus and each amendment or supplement thereto (except
                  for the financial statements, schedules and other financial
                  and statistical information included therein as to which such
                  counsel need express no opinion) comply as to form in all
                  material respects with the requirements of the Act and the
                  Rules and Regulations;

                                    (c) To such counsel's knowledge, there are
                  no franchises, leases, contracts, agreements or documents of a
                  character required to be disclosed in the Registration
                  Statement or Prospectus or to be filed as exhibits to the
                  Registration Statement which are not disclosed or filed, as
                  required;

                                    (d) To such counsel's knowledge, there are
         no legal or governmental actions, suits or proceedings pending or
         threatened against the Company which are required to be described in
         the Prospectus which are not described as required; and

                                    (7) The Company has full right, power and
         authority to enter into this Agreement and to sell and deliver the
         Common Shares to be sold by it to the several Underwriters; this
         Agreement has been duly and validly authorized by all necessary
         corporate action by the Company, has been duly and validly executed and
         delivered by and on behalf of the Company, and, assuming due
         authorization, execution and delivery by the other parties thereto, is
         a valid and binding agreement of the Company enforceable in accordance
         with its terms, except as enforceability may be limited by general
         equitable principles, bankruptcy, insolvency, reorganization,
         moratorium or other laws affecting creditors' rights generally and
         except as to those provisions relating to indemnity or contribution for
         liabilities arising under the Act or under this Agreement as to which
         no opinion need be expressed; and no approval, authorization, order,
         consent, registration, filing, qualification, license or permit of or
         with any court, regulatory, administrative or other governmental body
         is required for the execution and delivery of this Agreement by the
         Company or the consummation of the transactions contemplated by this
         Agreement, except such as have been obtained and are in full force and
         effect under the Act and such as may be required under applicable Blue
         Sky laws in connection with the purchase and distribution of the Common
         Shares by the Underwriters, as to which such counsel need not express
         an opinion, and the clearance of such offering with the NASD, as to
         which such counsel need not express an opinion;

                                    (8) The execution and performance of this
         Agreement and the consummation of the transactions herein contemplated
         will not conflict with, result in the breach of, or constitute, either
         by itself or upon notice or the passage of time or both, a default
         under, any agreement, mortgage, deed of trust, lease, franchise,
         license, indenture, permit or other instrument known to such counsel to
         which the Company or any of its subsidiaries is a party or by which the
         Company or any of its subsidiaries or any of its or their property may
         be bound or affected which conflict, breach or default would have a
         Material Adverse Effect, or violate any of the provisions of the
         articles of incorporation or bylaws, or other organizational documents,
         of the Company or any of its subsidiaries or, violate any statute,
         judgment, decree, order, rule or regulation known to such counsel of
         any court or governmental body having jurisdiction over the Company or
         any of its subsidiaries or any of its or their property;

                                    (9) Neither the Company nor any subsidiary
         is in violation of its articles of incorporation or bylaws, or other
         organizational documents, or such counsel's knowledge, in breach of or
         default with respect to any provision of any agreement, mortgage, deed
         of trust, lease, franchise, license, indenture, permit or other
         instrument known to such counsel to which the Company or any such
         subsidiary is a party or by which it or any of its properties may be
         bound or affected, except where such default would not have a Material
         Adverse Effect; and, to such counsel's knowledge, the Company and its
         subsidiaries are in compliance with all laws, rules, regulations,
         judgments, decrees, orders and statutes of any court or jurisdiction to
         which they are subject, except where noncompliance would not have a
         Material Adverse Effect;

                                     - 15 -
<PAGE>


                                    (10) To such counsel's knowledge, no holders
         of securities of the Company have rights which have not been waived to
         the registration of shares of Common Stock or other securities, because
         of the filing of the Registration Statement by the Company or the
         offering contemplated hereby;

                                    (11) To such counsel's knowledge, this
         Agreement and the Stockholders Agreement have been executed and
         delivered by or on behalf of each of the Selling Stockholders; the
         Agent has been duly and validly authorized to act as the custodian of
         the Common Shares to be sold by each such Selling Stockholder; and the
         performance of this Agreement and the Stockholders Agreement and the
         consummation of the transactions herein contemplated by the Selling
         Stockholders will not result in a breach of, or constitute a default
         under, any indenture, mortgage, deed of trust, trust (constructive or
         other), loan agreement, lease, franchise, license or other agreement or
         instrument to which any of the Selling Stockholders is a party or by
         which any of the Selling Stockholders or any of their properties may be
         bound which is material to such Selling Stockholder, or violate any
         statute, judgment, decree, order, rule or regulation known to such
         counsel of any court or governmental body having jurisdiction over any
         of the Selling Stockholders or any of their properties; and to such
         counsel's knowledge, no approval, authorization, order or consent of
         any court, regulatory body, administrative agency or other governmental
         body is required for the execution and delivery of this Agreement or
         the Stockholders Agreement or the consummation by the Selling
         Stockholders of the transactions contemplated by this Agreement, except
         such as have been obtained and are in full force and effect under the
         Act and such as may be required under the rules of the NASD and
         applicable Blue Sky laws (as to which such counsel need not express an
         opinion);

                                    (12) To such counsel's knowledge, the
         Selling Stockholders have full right, power and authority to enter into
         this Agreement and the Stockholders Agreement and to sell, transfer and
         deliver the Common Shares to be sold on such Closing Date by such
         Selling Stockholders hereunder and good and marketable title to such
         Common Shares so sold, free and clear of any adverse claims (within the
         meaning of the Uniform Commercial Code) or voting trusts, has been
         transferred to the Underwriters (whom counsel may assume to be bona
         fide purchasers within the meaning of the Uniform Commercial Code) who
         have purchased such Common Shares hereunder;

                                    (13) To such counsel's knowledge, this
         Agreement and the Stockholders Agreement are valid and binding
         agreements of each of the Selling Stockholders in accordance with their
         terms except as enforceability may be limited by general equitable
         principles, bankruptcy, insolvency, reorganization, moratorium or other
         laws affecting creditors' rights generally and except with respect to
         those provisions relating to indemnities or contributions for
         liabilities under the Act or under this Agreement, as to which no
         opinion need be expressed;

                                    (14) The transaction pursuant to which the
         shareholders of NCO Financial exchanged each of their shares of NCO
         Financial for one share of the Company has been consummated. As a
         result of such transaction, NCO Financial became a wholly-owned
         subsidiary of the Company and NCO Financial's status as a Subchapter S
         Corporation terminated; and

                                    (15) The agreements necessary to effect the
         acquisitions of MAB, CRWCD, and each other company included in the
         Company's Pro Forma Financial Statements contained in the Prospectus
         have been duly authorized, executed and delivered by each of the
         parties thereto and constitute the valid, legal and binding agreements
         of each of such party, and the acquisition of all of the capital stock
         or assets of each of such companies by the Company and the related
         transactions contemplated thereby have been consummated as described in
         the Prospectus.

                                     - 16 -
<PAGE>



                  In rendering such opinion, such counsel may rely as to matters
         of local law, on opinions of local counsel, and as to matters of fact
         or mixed questions of fact and law, on certificates of the Selling
         Stockholders and of officers of the Company and of governmental
         officials, in which case their opinion is to state that they are so
         doing and that the Underwriters are justified in relying on such
         opinions or certificates and copies of said opinions or certificates
         are to be attached to the opinion. In rendering an opinion as to the
         matters set forth in subparagraphs (11), (12) and (13), counsel may
         rely as to matters of fact and mixed questions of fact and law with
         respect to each Selling Stockholder, upon the representations of such
         Selling Stockholder contained in this Agreement, the Stockholders
         Agreement and/or in certificates of the Selling Stockholder. Such
         counsel shall also include a statement to the effect that nothing has
         come to such counsel's attention that would lead such counsel to
         believe that either at the effective date of the Registration Statement
         or at the applicable Closing Date the Registration Statement or the
         Prospectus, or any such amendment or supplement, contains any untrue
         statement of a material fact or omits to state a material fact required
         to be stated therein or necessary to make the statements therein, in
         the light of the circumstances under which they were made, not
         misleading (except that said counsel need not express any opinion or
         make any statement with respect to the financial statements, schedules
         and other financial and statistical information included therein). With
         respect to such statement, counsel may state that their belief is based
         upon the procedures set forth therein, but is without independent check
         and verification;

                           (ii) Such opinion or opinions of Piper & Marbury
         L.L.P., counsel for the Underwriters dated the First Closing Date or
         the Second Closing Date, as the case may be, with respect to the
         incorporation of the Company, the sufficiency of all corporate
         proceedings and other legal matters relating to this Agreement, the
         validity of the Common Shares, the Registration Statement and the
         Prospectus and other related matters as you may reasonably require, and
         the Company and the Selling Stockholders shall have furnished to such
         counsel such documents and shall have exhibited to them such papers and
         records as they may reasonably request for the purpose of enabling them
         to pass upon such matters. In connection with such opinions, such
         counsel may rely on representations or certificates of officers of the
         Company and governmental officials.

                           (iii) A certificate of the Company executed by the
         President and the chief financial or accounting officer of the Company
         (on behalf of the Company and not in an individual capacity), dated the
         First Closing Date or the Second Closing Date, as the case may be, to
         the effect that:

                                    (1) The representations and warranties of
         the Company set forth in Section 2 of this Agreement are true and
         correct as of the date of this Agreement and as of the First Closing
         Date or the Second Closing Date, as the case may be, and the Company
         has complied with all the agreements and satisfied all the conditions
         on its part to be performed or satisfied on or prior to such Closing
         Date;

                                    (2) The Commission has not issued any order
         preventing or suspending the use of the Prospectus or any Preliminary
         Prospectus filed as a part of the Registration Statement or any
         amendment thereto; no stop order suspending the effectiveness of the
         Registration Statement has been issued; and to the best of the
         knowledge of the respective signers, no proceedings for that purpose
         have been instituted or are pending or contemplated under the Act;

                                    (3) As of the effective date of the
         Registration Statement, the statements contained in the Registration
         Statement and the Prospectus and any amendments or supplements thereto
         regarding the Company and its subsidiaries were true and correct; and
         neither the Registration Statement nor the Prospectus nor any amendment
         or supplement thereto includes any untrue statement of a material fact
         or omits to state any material fact required to be stated therein or
         necessary to make the statements therein, in the light of the
         circumstances under which they were made, not misleading;

                                     - 17 -
<PAGE>


                                    (4) Since the initial date on which the
         Registration Statement was filed, no agreement, written or oral,
         transaction or event has occurred which should have been set forth in
         an amendment to the Registration Statement or in a supplement to or
         amendment of any prospectus which has not been disclosed in such a
         supplement or amendment;

                                    (5) Since the respective dates as of which
         information is given in the Registration Statement and the Prospectus,
         and except as disclosed in or contemplated by the Prospectus: (i) there
         has not been any material adverse change or a development involving a
         material adverse change in the condition (financial or otherwise),
         business, properties, results of operations, management or prospects of
         the Company and its subsidiaries taken as a whole; (ii) no legal or
         governmental action, suit or proceeding is pending or, to the knowledge
         of the respective signers, threatened against the Company or any of its
         subsidiaries which will have a Material Adverse Effect or which
         adversely affects the transactions contemplated by this Agreement;
         (iii) no material verbal or written agreement or other transaction has
         been entered into by the Company or any of its subsidiaries which is
         not in the ordinary course of business; (iv) there has not been any
         change in the capital stock (other than upon the sale of the Common
         Shares hereunder or as a result of the exercise of outstanding options
         and warrants or the conversion of convertible notes disclosed in the
         Prospectus) of the Company or any of its subsidiaries or any change in
         the indebtedness material to the Company and its subsidiaries (other
         than in the ordinary course of business); and (v) the Company has not
         declared or paid any dividend, or made any other distribution, upon its
         outstanding capital stock payable to stockholders of record on a date
         prior to the First Closing Date or Second Closing Date; and

                                    (6) Since the respective dates as of which
         information is given in the Registration Statement and the Prospectus
         and except as disclosed in or contemplated by the Prospectus, the
         Company and its subsidiaries have not sustained a material loss or
         material damage by strike, fire, flood, windstorm, accident or other
         calamity (whether or not insured).

                           (iv) On the Second Closing Date, a certificate, dated
         such Closing Date and addressed to you, signed by or on behalf of each
         of the Selling Stockholders to the effect that the representations and
         warranties of such Selling Stockholder in this Agreement are true and
         correct, as if made at and as of the Second Closing Date, and such
         Selling Stockholder has complied with all the agreements and satisfied
         all the conditions on his part to be performed or satisfied prior to
         the Second Closing Date.

                           (v) On the date before this Agreement is executed and
         also on the First Closing Date and the Second Closing Date a letter
         addressed to you, as Underwriters, from Coopers & Lybrand and Arthur
         Andersen LLP, independent accountants, the first one to be dated the
         day before the date of this Agreement (the receipt and satisfactory
         form of which letter the Underwriters hereby acknowledge), the second
         one to be dated the First Closing Date and the third one (in the event
         of a Second Closing) to be dated the Second Closing Date, in form and
         substance satisfactory to you.

                           (vi) On or before the First Closing Date, letters
         from each of the Selling Stockholders and each director and executive
         officer of the Company, in form and substance satisfactory to you,
         confirming that for a period of 90 days after the first date that any
         of the Common Shares are released by you for sale to the public, such
         person will not directly or indirectly sell or offer to sell or
         otherwise dispose of any shares of Common Stock or any right to acquire
         such shares without the prior written consent of either Montgomery
         Securities or each of the Underwriters which consent may be withheld at
         the sole discretion of Montgomery Securities or each of the
         Underwriters, as the case may be; provided, however that, the
         provisions of such agreement shall not preclude such persons from: (a)
         exercising any warrant or stock option provided that it is prohibited
         from selling, offering to sell or otherwise disposing of the securities
         upon exercise thereof except as provided in this paragraph or (b)
         transferring shares of Common Stock, warrants, options or other
         securities of the Company by gift, by will or laws of descent and
         distribution to any person or entity provided that such person or
         entity agrees in writing to be bound by the provisions of this
         paragraph or (c) pledging shares of Common Stock to secure bona fide
         loans provided that the pledgee agrees in writing to be bound by the
         provisions of this paragraph.

                                     -18 -
<PAGE>


         All such opinions, certificates, letters and documents shall be in
compliance with the provisions hereof only if they are reasonably satisfactory
to you and to Piper & Marbury L.L.P., counsel for the Underwriters. The Company
shall furnish you with such manually signed or conformed copies of such
opinions, certificates, letters and documents as you request. Any certificate
signed by any officer of the Company and delivered to the Underwriters or to
counsel for the Underwriters shall be deemed to be a representation and warranty
by the Company to the Underwriters as to the statements made therein.

         If any condition to the Underwriters' obligations hereunder to be
satisfied prior to or at the First Closing Date is not so satisfied, this
Agreement at your election will terminate upon notification by you as
Underwriters to the Company and the Selling Stockholders without liability on
the part of any Underwriter, the Company or the Selling Stockholders except for
the expenses to be paid or reimbursed by the Company and by the Selling
Stockholders pursuant to Sections 7 and 9 hereof and except to the extent
provided in Section 11 hereof.

         SECTION 9. Reimbursement of Underwriters' Expenses. Notwithstanding any
other provisions hereof, if this Agreement shall be terminated by you pursuant
to Section 8 or if the sale to the Underwriters of the Common Shares at the
First Closing is not consummated because of any refusal, inability or failure on
the part of the Company or the Selling Stockholders to perform any agreement
herein or to comply with any provision hereof, unless such refusal, inability or
failure is due to the breach of any material terms or conditions of this
Agreement by the Underwriters, the Company agrees to reimburse you as the
Underwriters upon demand for all out-of-pocket expenses that shall have been
reasonably incurred by you in connection with the proposed purchase and the sale
of the Common Shares, including but not limited to fees and disbursements of
counsel, printing expenses, travel expenses, postage, telegraph charges and
telephone charges relating directly to the offering contemplated by the
Prospectus. Any such termination shall be without liability of any party to any
other party except that the provisions of this Section, Section 7 and Section 11
shall at all times be effective and shall apply. For purposes of this Agreement,
the Company and the Selling Stockholders shall not in any event be liable to any
of the Underwriters for the loss of anticipated profits from the transactions
covered by this Agreement.

         SECTION 10. Effectiveness of Registration Statement. You, the Company
and the Selling Stockholders will use your, its and their best efforts to cause
the Registration Statement to become effective, to prevent the issuance of any
stop order suspending the effectiveness of the Registration Statement and, if
such stop order be issued, to obtain as soon as possible the lifting thereof.

         SECTION 11. Indemnification. (a) The Company and each of the Selling
Stockholders, severally and not jointly, agrees to indemnify and hold harmless
each Underwriter and each person, if any, who controls any Underwriter within
the meaning of the Act against any losses, claims, damages, liabilities or
expenses, joint or several, to which such Underwriter or such controlling person
may become subject, under the Act, the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), or other federal or state statutory law or
regulation, or at common law or otherwise (including in settlement of any
litigation, if such settlement is effected with the written consent of the
Company, which consent will not be unreasonably withheld or delayed), insofar as
such losses, claims, damages, liabilities or expenses (or actions in respect
thereof as contemplated below) arise out of or are based upon (i) any untrue
statement or alleged untrue statement of any material fact contained in the
Registration Statement, any Preliminary Prospectus, the Prospectus, or any
amendment or supplement thereto, (ii) arise out of or are based upon the
omission or alleged omission to state in any of them a material fact required to
be stated therein or necessary to make the statements in any of them, in light
of the circumstances under which they were made, not misleading, or (iii) arise
out of or are based in whole or in part on any inaccuracy in the representations
and warranties of the Company or the Selling Stockholders contained herein or
any failure of the Company or the Selling Stockholders to perform their

                                     - 19 -
<PAGE>

respective obligations hereunder or under law; and will reimburse each
Underwriter and each such controlling person for any legal and other expenses as
such expenses are reasonably incurred by such Underwriter or such controlling
person in connection with investigating, defending, settling, compromising or
paying (if such settlement, compromise or payment is effected with the written
consent of the Company, which consent will not be unreasonably withheld or
delayed) any such loss, claim, damage, liability, expense or action; provided,
however, that (i) neither the Company nor the Selling Stockholders will be
liable in any such case to the extent that any such loss, claim, damage,
liability or expense arises out of or is based upon an untrue statement or
alleged untrue statement or omission or alleged omission made in the
Registration Statement, any Preliminary Prospectus, the Prospectus or any
amendment or supplement thereto in reliance upon and in conformity with the
information furnished to the Company as described in Section 4 hereof, (ii) with
respect to any untrue statement or alleged untrue statement or omission or
alleged omission made in any preliminary prospectus, such indemnity in this
subsection (a) shall not inure to the benefit of any Underwriter (or to the
benefit of any person controlling such Underwriter) if the person asserting any
such loss, claim, damage or liability who purchased the Common Shares which are
the subject thereof did not receive a copy of an amended preliminary prospectus
or the Prospectus (or the Prospectus as amended or supplemented) at or prior to
the written confirmation of the sale of such Common Shares to such person and
the untrue statement or alleged untrue statement or omission or alleged omission
of a material fact made in such preliminary prospectus was corrected in the
amended preliminary prospectus or the Prospectus (or the Prospectus as amended
and supplemented), and (iii) with respect to clause (iii) above, an Other
Selling Stockholder shall not be liable for a breach of a representation,
warranty, or covenant of the Company or another Selling Stockholder.

         The Company and the Selling Stockholders may agree, as among themselves
and without limiting the rights of the Underwriters under this Agreement, as to
the respective amounts of such liability for which they each shall be
responsible. In no event, however, shall the liability of any Selling
Stockholder for indemnification or contribution under this Section 11 exceed the
proceeds received by such Selling Stockholder from the Underwriters in the
offering. Notwithstanding any thing to the contrary in this Section 11(a), each
underwriter and each person who controls such Underwriter agrees not to assert
its rights to indemnity under this Section 11(a) against the Selling
Stockholders unless and until (i) such Underwriter or controlling person has
requested indemnification and reimbursement from the Company for such losses,
claims, damages or liabilities (including any legal or other expenses reasonably
incurred) and (ii) the Company does not within thirty (30) days of such request
(A) agree to so indemnify such Underwriter or controlling person and (B)
reimburse in full such Underwriter or controlling person for any such losses,
damages or liabilities (including legal or other expenses) incurred. In the
event that litigation between the parties with respect to the Section 11 results
in a joint or several judgment against the Company and the Selling Stockholders,
each Underwriter and each person who controls such Underwriter, agrees that it
will not attempt to enforce such judgment against the Selling Stockholders
unless and until any part of such judgment shall remain unsatisfied by the
Company for more than thirty (30) days.

         (b) Each Underwriter will severally indemnify and hold harmless the
Company, each of its directors, each of its officers who signed the Registration
Statement, the Selling Stockholders and each person, if any, who controls the
Company or any Selling Stockholder within the meaning of the Act, against any
losses, claims, damages, liabilities or expenses to which the Company, or any
such director, officer, Selling Stockholder or controlling person may become
subject, under the Act, the Exchange Act, or other federal or state statutory
law or regulation, or at common law or otherwise (including in settlement of any
litigation, if such settlement is effected with the written consent of such
Underwriter), insofar as such losses, claims, damages, liabilities or expenses
(or actions in respect thereof as contemplated below) arise out of or are based
upon: (i) any untrue or alleged untrue statement of any material fact contained
in the Registration Statement, any Preliminary Prospectus, the Prospectus, or
any amendment or supplement thereto, or arise out of or are based upon the
omission or alleged omission to state therein a material fact required to be
stated therein or necessary to make the statements therein, in the light of the
circumstances under which they were made, not misleading, in each case to the
extent, but only to the extent, that such untrue statement or alleged untrue
statement or omission or alleged omission was made in the Registration
Statement, any Preliminary Prospectus, the Prospectus, or any amendment or
supplement thereto, in reliance upon and in conformity with the information
furnished to the Company as described in Section 4 hereof or (ii) the failure of
any Underwriter at or prior to the written confirmation of the sale of shares to
send or deliver a copy of an amended Preliminary Prospectus or the Prospectus
(or the Prospectus as amended or supplemented) to the person asserting any such
losses, claims, damages, liabilities or expenses who purchased the Shares which
is the subject thereof and the untrue statement or omission of a material fact

                                     - 20 -
<PAGE>

contained in such Preliminary Prospectus was corrected in the amended
Preliminary Prospectus or Prospectus (or the Prospectus as amended or
supplemented); and will reimburse the Company, or any such director, officer,
Selling Stockholder or controlling person for any legal and other expense
reasonably incurred by the Company, or any such director, officer, Selling
Stockholder or controlling person in connection with investigating, defending,
settling, compromising or paying any such loss, claim, damage, liability,
expense or action. This indemnity agreement will be in addition to any liability
which such Underwriter may otherwise have.

         (c) Promptly after receipt by an indemnified party under this Section
of notice of the commencement of any action, such indemnified party will, if a
claim in respect thereof is to be made against an indemnifying party under this
Section, notify the indemnifying party in writing of the commencement thereof;
but the omission so to notify the indemnifying party will not relieve it from
any liability which it may have to any indemnified party for contribution or
otherwise than under the indemnity agreement contained in this Section or to the
extent it is not prejudiced as a result of such failure. In case any such action
is brought against any indemnified party and such indemnified party notifies the
indemnifying party of the commencement thereof, the indemnifying party will be
entitled to participate in, and, to the extent that it may wish, jointly with
all other indemnifying parties similarly notified, to assume the defense thereof
with counsel reasonably satisfactory to such indemnified party; provided,
however, if the defendants in any such action include both the indemnified party
and the indemnifying party and the representation of both parties by the same
counsel would be inappropriate due to conflicts of interest between the
positions of the indemnifying party and the indemnified party in conducting the
defense of any such action or because there may be legal defenses available to
it and/or other indemnified parties which are different from or additional to
those available to the indemnifying party, the indemnified party or parties
shall have the right to select separate counsel to assume such legal defenses
and to otherwise participate in the defense of such action on behalf of such
indemnified party or parties. Upon receipt of notice from the indemnifying party
to such indemnified party of its election so to assume the defense of such
action and approval by the indemnified party of counsel appointed to defend such
action, the indemnifying party will not be liable to such indemnified party
under this Section for any legal or other expenses subsequently incurred by such
indemnified party in connection with the defense thereof unless (i) the
indemnified party shall have employed such counsel in connection with the
assumption of legal defenses in accordance with the proviso to the next
preceding sentence (it being understood, however, that the indemnifying party
shall not be liable for the expenses of more than one separate counsel, approved
by the Underwriters in the case of paragraph (a), representing the indemnified
parties who are parties to such action) or (ii) the indemnifying party shall not
have employed counsel reasonably satisfactory to the indemnified party to
represent the indemnified party within a reasonable time after notice of
commencement of the action, in each of which cases the fees and expenses of
counsel shall be at the expense of the indemnifying party.

         (d) If the indemnification provided for in this Section 11 is required
by its terms but is for any reason held to be unavailable to or otherwise
insufficient to hold harmless an indemnified party under paragraphs (a), (b) or
(c) in respect of any losses, claims, damages, liabilities or expenses referred
to herein, except by reason of the exceptions set forth in clauses (i) and (ii)
of Section 11(a) or for the failure of the indemnified party to give notice as
required in Section 11(c) (provided that the indemnifying party was unaware of
the proceeding to which such notice would have related and was prejudiced by the
failure to give such notice), then each applicable indemnifying party shall
contribute to the amount paid or payable by such indemnified party as a result
of any losses, claims, damages, liabilities or expenses referred to herein (i)
in such proportion as is appropriate to reflect the relative benefits received
by the Company, the Selling Stockholders and the Underwriters from the offering
of the Common Shares or (ii) if the allocation provided by clause (i) above is
not permitted by applicable law, in such proportion as is appropriate to reflect
not only the relative benefits referred to in clause (i) above but also the
relative fault of the Company, the Selling Stockholders and the Underwriters in
connection with the statements or omissions or inaccuracies in the
representations and warranties herein which resulted in such losses, claims,
damages, liabilities or expenses, as well as any other relevant equitable
considerations. The respective relative benefits received by the Company, the
Selling Stockholders and the Underwriters shall be deemed to be in the same
proportion, in the case of the Company and the Selling Stockholders, as the
total price paid to the Company and to the Selling Stockholders (in the case of
the Selling Stockholders, the proceeds received by such Selling Stockholders
from the Underwriters in the Offering for the Common Shares sold by them to the
Underwriters (net of underwriting commissions but before deducting expenses)

                                     - 21 -
<PAGE>

bears to the total price to the public set forth on the cover of the Prospectus,
and in the case of the Underwriters as the underwriting commissions received by
them bears to the total price to the public set forth on the cover of the
Prospectus. The relative fault of the Company, the Selling Stockholders and the
Underwriters shall be determined by reference to, among other things, whether
the untrue or alleged untrue statement of a material fact or the omission or
alleged omission to state a material fact or the inaccurate or the alleged
inaccurate representation and/or warranty relates to information supplied by the
Company, the Selling Stockholders or the Underwriters and the parties' relative
intent, knowledge, access to information and opportunity to correct or prevent
such statement or omission and any other equitable considerations appropriate in
the circumstances. The amount paid or payable by a party as a result of the
losses, claims, damages, liabilities and expenses referred to above shall be
deemed to include, subject to the limitations set forth in subparagraph (c) of
this Section 11, any legal or other fees or expenses reasonably incurred by such
party in connection with investigating or defending any action or claim. The
provisions set forth in subparagraph (c) of this Section 11 with respect to
notice of commencement of any action shall apply if a claim for contribution is
to be made under this subparagraph (d); provided, however, that no additional
notice shall be required with respect to any action for which notice has been
given under subparagraph (c) for purposes of indemnification. The Company, the
Selling Stockholders and the Underwriters agree that it would not be just and
equitable if contribution pursuant to this Section 11 were determined solely by
pro rata allocation (even if the Underwriters were treated as one entity for
such purpose) or by any other method of allocation which does not take account
of the equitable considerations referred to in the immediately preceding
paragraph. Notwithstanding the provisions of this Section 11(d), (i) no
Underwriter shall be required to contribute any amount in excess of the amount
of the total underwriting commissions received by such Underwriter in connection
with the Common Shares underwritten by it and distributed to the public, (ii) no
person guilty of fraudulent misrepresentation (within the meaning of Section
11(f) of the Act) shall be entitled to contribution from any person who was not
guilty of such fraudulent misrepresentation and (iii) no Selling Stockholder
shall be required to contribute any amount in excess of the proceeds received by
such Selling Stockholder from the Underwriters in the offering. The
Underwriters' obligations to contribute pursuant to this Section 11(d) are
several in proportion to their respective underwriting commitments and not
joint.

         SECTION 12. Default of Underwriters. It shall be a condition to the
obligation of the Company and the Selling Stockholders to sell and deliver the
Common Shares hereunder, that, except as hereinafter in this paragraph provided,
each of the Underwriters shall purchase and pay for all the Common Shares agreed
to be purchased by such Underwriter hereunder upon tender to the Underwriters of
all such shares in accordance with the terms hereof. If any Underwriter or
Underwriters default in their obligations to purchase Common Shares hereunder on
either the First or Second Closing Date and the aggregate number of Common
Shares which such defaulting Underwriter or Underwriters agreed but failed to
purchase on such Closing Date does not exceed 10% of the total number of Common
Shares which the Underwriters are obligated to purchase on such Closing Date,
the non-defaulting Underwriters shall be obligated severally, in proportion to
their respective commitments hereunder, to purchase the Common Shares which such
defaulting Underwriters agreed but failed to purchase on such Closing Date. If
any Underwriter or Underwriters so default and the aggregate number of Common
Shares with respect to which such default occurs is more than the above
percentage and arrangements satisfactory to the Underwriters and the Company for
the purchase of such Common Shares by other persons are not made within 48 hours
after such default, this Agreement will terminate without liability on the part
of any non-defaulting Underwriter or the Company or the Selling Stockholders
except for the expenses to be paid by the Company and the Selling Stockholders
pursuant to Section 7 hereof and except to the extent provided in Section 11
hereof.

         In the event that Common Shares to which a default relates are to be
purchased by the non-defaulting Underwriters or by another party or parties, the
Underwriters or the Company shall have the right to postpone the First or Second
Closing Date, as the case may be, for not more than five business days in order
that the necessary changes in the Registration Statement, Prospectus and any
other documents, as well as any other arrangements, may be effected. As used in
this Agreement, the term "Underwriter" includes any person substituted for an
Underwriter under this Section.
Nothing herein will relieve a defaulting Underwriter from liability for its
default.

         SECTION 13. Effective Date. This Agreement shall become effective (i)
if at the time of execution and delivery of this Agreement the Registration
Statement has not become effective, simultaneously with the effectiveness of the

                                     - 22 -
<PAGE>

Registration Statement, or (ii) immediately if at the time of execution and
delivery of this Agreement the Registration Statement has been declared
effective, but this Agreement shall nevertheless become effective at such
earlier time after the Registration Statement becomes effective as you may
determine on and by notice to the Company or by release of any of the Common
Shares for sale to the public. For the purposes of this Section 13, the Common
Shares shall be deemed to have been so released upon the release for publication
of any newspaper advertisement relating to the Common Shares or upon the release
by you of telegrams (i) advising Underwriters that the Common Shares are
released for public offering, or (ii) offering the Common Shares for sale to
securities dealers, whichever may occur first.

         SECTION 14. Termination. Without limiting the right to terminate this
Agreement pursuant to any other provision hereof:

                  (a) This Agreement may be terminated by the Company by notice
         to you and the Selling Stockholders or by you by notice to the Company
         and the Selling Stockholders at any time prior to the time this
         Agreement shall become effective and any such termination shall be
         without liability on the part of the Company or the Selling
         Stockholders to any Underwriter (except for the expenses to be paid or
         reimbursed by the Company and the Selling Stockholders pursuant to
         Sections 7 and 9 hereof and except to the extent provided in Section 11
         hereof) or of any Underwriter to the Company or the Selling
         Stockholders (except to the extent provided in Section 11 hereof).

                  (b) This Agreement may also be terminated by you prior to the
         First Closing Date by notice to the Company (i) if additional material
         governmental restrictions, not in force and effect on the date hereof,
         shall have been imposed upon trading in securities generally (other
         than general limitations on hours or number of days of trading) or if
         minimum or maximum prices shall have been generally established on the
         New York Stock Exchange or on the American Stock Exchange or in the
         over the counter market by the NASD, or trading in securities generally
         shall have been suspended on either such Exchange or in the over the
         counter market by the NASD, or a general banking moratorium shall have
         been established by federal, New York or California authorities, (ii)
         if an outbreak of major hostilities or other national or international
         calamity or any substantial change in political, financial or economic
         conditions shall have occurred or shall have accelerated or escalated
         to such an extent, as, in the judgment of the Underwriters, to affect
         adversely the marketability of the Common Shares, (iii) if any adverse
         event shall have occurred or shall exist which makes untrue or
         incorrect in any material respect any statement or information
         contained in the Registration Statement or Prospectus or which is not
         reflected in the Registration Statement or Prospectus but should be
         reflected therein in order to make the statements or information
         contained therein not misleading in any material respect or (iv) except
         as described in or contemplated by the Prospectus, if there shall be
         any pending or threatened action, suit or proceeding affecting the
         Company or any of its subsidiaries which will have a Material Adverse
         Effect or which materially and adversely affects the transactions
         contemplated by this Agreement, or there shall have been any
         development involving particularly the business or properties or
         securities of the Company or any of its subsidiaries or the
         transactions contemplated by this Agreement, which, in the reasonable
         judgment of the Underwriters, is reasonably likely to materially and
         adversely affect the Company's business or earnings and makes it
         impracticable or inadvisable to offer or sell the Common Shares. Any
         termination pursuant to this subsection (b) shall without liability on
         the part of any Underwriter to the Company or the Selling Stockholders
         or on the part of the Company or the Selling Stockholders to any
         Underwriter (except for expenses to be paid or reimbursed by the
         Company and the Selling Stockholders pursuant to Sections 7 and 9
         hereof and except to the extent provided in Section 11 hereof).

                  (c) This Agreement shall also terminate at 5:00 P.M.,
         California time, on the tenth full business day after the Registration
         Statement shall have become effective if the public offering price of
         the Common Shares shall not then as yet have been determined as
         provided in Section 5 hereof. Any termination pursuant to this
         subsection (c) shall without liability on the part of any Underwriter
         to the Company or the Selling Stockholders or on the part of the
         Company or the Selling Stockholders to any Underwriter (except for
         expenses to be paid or reimbursed by the Company and the Selling
         Stockholders pursuant to Sections 7 and 9 hereof and except to the
         extent provided in Section 11 hereof).

                                     - 23 -
<PAGE>


         SECTION 15. Failure of the Selling Stockholders to Sell and Deliver. If
one or more of the Selling Stockholders shall fail to sell and deliver to the
Underwriters the Common Shares to be sold and delivered by such Selling
Stockholders at the Second Closing Date under the terms of this Agreement, then
the Underwriters may at their option, by written notice from you to the Company
and the Selling Stockholders, either (i) rescind such exercise of the option
without any liability on the part of any Underwriter, the Company or the other
non-breaching Selling Stockholders except as provided in Sections 7, 9 and 11
hereof, or (ii) purchase the shares which the Company and other Selling
Stockholders have agreed to sell and deliver in accordance with the terms
hereof. In the event of a failure by one or more of the Selling Stockholders to
sell and deliver as referred to in this Section, either you or the Company shall
have the right to postpone the Second Closing Date for a period not exceeding
seven business days in order that the necessary changes in the Registration
Statement, Prospectus and any other documents, as well as any other
arrangements, may be effected.

         SECTION 16. Representations and Indemnities to Survive Delivery. The
respective indemnities, agreements, representations, warranties and other
statements of the Company, of its officers, of the Selling Stockholders and of
the several Underwriters set forth in or made pursuant to this Agreement will
remain in full force and effect, regardless of any investigation made by or on
behalf of any Underwriter or the Company or any of its or their partners,
officers or directors or any controlling person, or the Selling Stockholders, as
the case may be, and will survive delivery of and payment for the Common Shares
sold hereunder and any termination of this Agreement.

         SECTION 17. Notices. All communications hereunder shall be in writing
and, if sent to the Underwriters shall be mailed, delivered or telegraphed and
confirmed to you at 600 Montgomery Street, San Francisco, California 94111,
Attention: Mr. Frank M. Dunlevy, with a copy to Piper & Marbury L.L.P., 36 S.
Charles Street, Baltimore, Maryland 21201, Attention, Henry D. Kahn, Esquire;
and if sent to the Company or the Selling Stockholders shall be mailed,
delivered or telegraphed and confirmed to the Company at 1740 Walton Road, Blue
Bell, Pennsylvania 19422-0987, or, effective as of July 7, 1997, 515
Pennsylvania Avenue, Fort Washington, Pennsylvania 19034, Attention: Mr. Michael
J. Barrist with a copy to Blank Rome Comisky & McCauley, 1200 Four Penn Center
Plaza, Philadelphia, Pennsylvania 19103, Attention: Francis E. Dehel, Esquire.
The Company, the Selling Stockholders or you may change the address for receipt
of communications hereunder by giving notice to the others.

         SECTION 18. Successors. This Agreement will inure to the benefit of and
be binding upon the parties hereto, including any substitute Underwriters
pursuant to Section 12 hereof, and to the benefit of the officers and directors
and controlling persons referred to in Section 11, and in each case their
respective successors, personal representatives and assigns, and no other person
will have any right or obligation hereunder. No such assignment shall relieve
any party of its obligations hereunder. The term "successors" shall not include
any purchaser of the Common Shares as such from any of the Underwriters merely
by reason of such purchase.


         SECTION 19. Representation of Underwriters. You will act as
Underwriters in connection with all dealings hereunder, and any action under or
in respect of this Agreement taken by you jointly or by Montgomery Securities,
will be binding upon all the Underwriters.


         SECTION 20. Partial Unenforceability. The invalidity or
unenforceability of any Section, paragraph or provision of this Agreement shall
not affect the validity or enforceability of any other Section, paragraph or
provision hereof. If any Section, paragraph or provision of this Agreement is
for any reason determined to be invalid or unenforceable, there shall be deemed
to be made such minor changes (and only such minor changes) as are necessary to
make it valid and enforceable.

         SECTION 21. Applicable Law. This Agreement shall be governed by and
construed in accordance with the internal laws (and not the laws pertaining to
conflicts of laws) of the State of California.


                                     - 24 -
<PAGE>


         SECTION 22. General. This Agreement constitutes the entire agreement of
the parties to this Agreement and supersedes all prior written or oral and all
contemporaneous oral agreements, understandings and negotiations with respect to
the subject matter hereof. This Agreement may be executed in several
counterparts, each one of which shall be an original, and all of which shall
constitute one and the same document.

         In this Agreement, the masculine, feminine and neuter genders and the
singular and the plural include one another. The section headings in this
Agreement are for the convenience of the parties only and will not affect the
construction or interpretation of this Agreement. This Agreement may be amended
or modified, and the observance of any term of this Agreement may be waived,
only by a writing signed by the Company, the Selling Stockholders and you.

         Each Selling Stockholder executing and delivering this Agreement
represents by so doing that he or she has duly appointed Michael J. Barrist as
Attorney-in-fact for such Selling Stockholder pursuant to a validly existing and
binding Power of Attorney. Any action taken under this Agreement by any of the
Attorneys-in-fact will be binding on all the Selling Stockholders.


                                     - 25 -
<PAGE>


         If the foregoing is in accordance with your understanding of our
agreement, kindly sign and return to us the enclosed copies hereof, whereupon it
will become a binding agreement among the Company, the Selling Stockholders and
the several Underwriters including you, all in accordance with its terms.

                                 Very truly yours,

                                 NCO GROUP, INC.



                                 By:
                                    -------------------------------------------
                                          Michael J. Barrist, President


                                 SELLING STOCKHOLDERS







The foregoing Underwriting Agreement 
is hereby confirmed and accepted by 
us in San Francisco, California as of 
the date first above written.

MONTGOMERY SECURITIES
JANNEY MONTGOMERY SCOTT INC.
THE ROBINSON-HUMPHREY COMPANY, INC.

By MONTGOMERY SECURITIES


By:


                                     - 26 -
<PAGE>
                                   SCHEDULE A





                                                          Number of Firm
                                                          Common Shares
Name of Underwriter                                       to be Purchased
- -------------------                                       ---------------

Montgomery Securities...................................
Janney Montgomery Scott Inc.............................
The Robinson-Humphrey Company, Inc......................
                                                        ------------------------
                                    TOTAL...............      2,256,000
                                                        ========================


                                     - 27 -



<PAGE>



                                   SCHEDULE B




                                                              Number of Firm
                                                             Common Shares to
                                                            be Sold by Selling
Name of Selling Stockholder                                    Stockholders
- ---------------------------                                 ------------------


Name of Other Selling Stockholder
- ---------------------------------

                                TOTAL


                                                             Number of Optional
                                                            Common Shares to be 
                                                               Sold by Option
Name of Option Selling Stockholder                          Selling Stockholders
- -----------------------------------                         --------------------






                                     - 28 -
<PAGE>


                                   SCHEDULE C

                                                             _____________, 1997

                          PRICE DETERMINATION AGREEMENT

                  Referring to Section 5 of the Underwriting Agreement dated
___________, 1997, among the Company, the Selling Stockholders and the
Underwriters as therein defined with respect to the purchase and sale of the
Common Shares, we hereby confirm our agreement that the public offering price of
the Common Shares shall be $______ per share; that the underwriting discount
shall be $_____ per share; and that the purchase price to be paid by the several
Underwriters for the Common Shares to be purchased from the Company and the
Selling Stockholders shall be $_____ per share.

                  This Agreement may be executed in various counterparts which
together shall constitute one and the same Agreement.

                             MONTGOMERY SECURITIES
                             JANNEY MONTGOMERY SCOTT INC.
                             THE ROBINSON-HUMPHREY COMPANY, INC.
                             By Montgomery Securities

                             Acting as the several Underwriters named in 
                             Schedule A to the Underwriting Agreement


                             By
                               -------------------------------------------------


                             NCO GROUP, INC.


                             By
                                      Michael J. Barrist, President

                             SELLING STOCKHOLDERS


                             By
                               -------------------------------------------------
                                  [Insert Name]
                                  Acting on behalf of the Selling Stockholders


                                     - 29 -



<PAGE>


                          Blank Rome Comisky & McCauley
                                Counselors at Law
                             Four Penn Center Plaza
                      Philadelphia, Pennsylvania 19103-2599
                                  215-569-5500
                                Fax 215-569-5555


                                  June 10, 1997

NCO Group, Inc.
1740 Walton Road
Blue Bell, PA 19422-0987

         Re:  NCO Group, Inc.
              Registration Statement
              on Form S-1

Gentlemen:

         We have acted as counsel to NCO Group, Inc. (the "Company") in
connection with the Registration Statement on Form S-1 (the "Registration
Statement") being filed by the Company with the Securities and Exchange
Commission pursuant to the Securities Act of 1933, as amended, relating to: (i)
the offer and sale by the Company of 1,200,000 shares of Common Stock, no par
value (the "Common Stock");(ii) the offer and sale by the Selling Shareholders
named in the Registration Statement ("Selling Shareholders") of 1,056,000 shares
of Common Stock; and (iii) the offer and sale by certain Selling Shareholders of
up to 338,400 shares of Common Stock to be purchased at the option of the
Underwriters to cover over-allotments, if any. This opinion is furnished
pursuant to the requirements of Item 601(b)(5) of Regulation S-K.

         In rendering this opinion, we have examined only the following
documents: (i) the Company's Amended and Restated Articles of Incorporation and
Bylaws; (ii) the Company's 1995 Amended and Restated Stock Option Plan and the
Company's 1996 Stock Option Plan (collectively, the "Plans") and options to
purchase an aggregate of 50,320 shares of Common Stock (the "Stock Options")
issued pursuant thereto to employees who are Selling Shareholders; (iii) a
Warrant Agreement, dated July 28, 1995, by and between the Company and Mellon
Bank, N.A. and Amendment dated September 5, 1996 (the "Warrant Agreement") and a
Common Stock Purchase Warrant to purchase 175,531 shares of Common Stock (the
"Warrant") issued to APT Holdings Corporation, a Selling Shareholder; (iv) the
Company's $1.0 million Convertible Note dated September 1, 1996 convertible into
76,923 shares of Common Stock (the "Convertible Note") issued to Craig Costanzo,
a Selling Shreholder; (v) resolutions adopted by the Board of Directors relating
to the Stock Options, the Warrant Agreement and the Warrant, the Convertible
Note and the Offering; (vi) the Company's minute book and stock records books
since the date of incorporation of NCO Group, Inc.; and (vii) the


<PAGE>


NCO Group, Inc.
June 10, 1997
Page 2


Registration Statement. We have not performed any independent investigation
other than the document examination described. We have assumed and relied, as to
questions of fact and mixed questions of law and fact, on the truth,
completeness, authenticity and due authorization of all certificates, documents
and records examined and the genuineness of all signatures. This opinion is
limited to the laws of the Commonwealth of Pennsylvania.

         Based upon and subject to the foregoing, we are of the opinion that:
(i) 1,200,000 shares of Common Stock which are being offered by the Company
pursuant to the Registration Statement, when sold in the manner and for the
consideration contemplated by the Registration Statement, will be legally
issued, fully paid and non-assessable; (ii) 778,757 shares of Common Stock which
are being offered by certain Selling Shareholders pursuant to the Registration
Statement, other than the shares issuable pursuant to the Stock Options, the
Warrant and the Convertible Note, are legally issued, fully paid and
non-assessable; (iii) 50,320 shares of Common Stock which are being offered by
certain Selling Shareholders pursuant to the Registration Statement upon the
exercise of the Stock Options, when acquired by such Selling Shareholders upon
exercise of the Stock Options in the manner contemplated by the Plans and the
Stock Options, including payment of the applicable exercise price therefor, will
be legally issued, fully paid and non-assessable; (iv) 150,000 shares of Common
Stock which are being offered by APT Holdings Corporation pursuant to the
Registration Statement upon the exercise of the Warrant, when acquired by such
Selling Shareholder upon exercise of the Warrant in the manner contemplated by
the Warrant Agreement and the Warrant, including payment of the applicable
exercise price therefor, will be legally issued, fully paid and non-assessable;
and (v) 76,923 shares of Common Stock which are being offered and sold by Craig
Costanzo pursuant to the Registration Statement upon conversion of the
Convertible Note, when acquired by such Selling Shareholder upon conversion of
the Convertible Note in the manner contemplated by the Convertible Note, will be
legally issued, fully paid and non-assessable.

         We hereby consent to the filing of this opinion as an Exhibit to the
Registration Statement and to the reference to our firm under the caption "Legal
Matters" in the Prospectus, which is part of the Registration Statement.

                                                     Sincerely,




                                                   BLANK ROME COMISKY & McCAULEY




<PAGE>

         NEITHER THIS WARRANT NOR THE SHARES OF COMMON STOCK UNDERLYING THIS
WARRANT OF NCO GROUP, INC. ("COMPANY") HAVE BEEN REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "ACT"), NOR UNDER ANY STATE SECURITIES LAW AND MAY
NOT BE PLEDGED, SOLD, ASSIGNED OR TRANSFERRED UNTIL (A) A REGISTRATION STATEMENT
WITH RESPECT THERETO IS EFFECTIVE UNDER THE ACT AND APPLICABLE STATE SECURITIES
LAW OR (B) THE COMPANY RECEIVES AN OPINION OF COUNSEL TO THE COMPANY OR COUNSEL
TO THE HOLDER OF SUCH WARRANT (PROVIDED SUCH OTHER COUNSEL IS REASONABLY
SATISFACTORY TO THE COMPANY) THAT SUCH WARRANT MAY BE PLEDGED, SOLD, ASSIGNED OR
TRANSFERRED WITHOUT AN EFFECTIVE REGISTRATION STATEMENT UNDER THE ACT OR
APPLICABLE STATE SECURITIES LAW.

                    Rightto Purchase up to 175,531 Shares of
                         Common Stock of NCO Group, Inc.

                                 NCO GROUP, INC.

                       1995 COMMON STOCK PURCHASE WARRANT

         NCO Group, Inc., a Pennsylvania corporation (the "Company"), hereby
certifies that, for value received, APT Holdings Corporation, a Delaware
corporation ("APT"), is entitled, subject to the terms set forth below, to
purchase from the Company at any time or from time to time before 5:00 p.m.,
Philadelphia time, on July 31, 2005 up to 175,531 fully paid and nonassessable
shares of Common Stock, without par value, of the Company at a purchase price
per share of $.01 (such purchase price per share as further adjusted from time
to time as herein provided is referred to herein as the "Purchase Price"). The
number and character of such shares of Common Stock and the Purchase Price are
subject to further adjustment as provided herein.

         This 1995 Common Stock Purchase Warrant (individually, the "Warrant"
and collectively, the "Warrants") replaces the Common Stock Purchase Warrant
evidencing the right to purchase shares of Common Stock of the Company, issued
to Mellon Bank, N.A. ("Bank") pursuant to a certain Warrant Agreement (the
"Agreement") dated as of July 28, 1995, as amended by Amendment to Warrant
Agreement dated September 5, 1996, among the Company and Bank and subject to the
Registration Rights Agreement, copies of which agreement are on file at the
principal office of the Company, and the Holder of this Warrant shall be
entitled to all of the benefits of the Agreement and the Registration Rights
Agreement, as provided therein. APT is the assignee of the Warrants from the
Bank. If any term of this Warrant conflicts with any term of the Warrant
Agreement, the terms of this Warrant shall be controlling.

         As used herein the following terms, unless the context otherwise
requires, have the following respective meanings:

                  (a) The term "Common Stock" includes (i) the Company's Common
Stock, without par value, as authorized on the date of the Agreement, (ii) any
other capital stock of any class or classes



                                       -1-

<PAGE>



(however designated) of the Company, authorized on or after such date, the
holders of which shall have the right, without limitation as to amount, either
to all or to a share of the balance of current dividend and liquidating
dividends after the payment of dividends and distributions on any shares
entitled to preference and the holders of which shall ordinarily, in the absence
of contingencies, be entitled to vote for the election of a majority of
directors of the Company (even though the right so to vote has been suspended by
the happening of such a contingency), and (iii) any other securities into which
or for which any of the securities described in (i) or (ii) may be converted or
exchanged pursuant to a plan of recapitalization, reorganization, merger, sale
of assets or otherwise.

                  (b) The term "Company" shall include any corporation which
shall succeed or assume the obligations of the Company hereunder.

                  (c) The term "Convertible Securities" shall mean evidences of
indebtedness, shares of stock or other securities which are convertible into or
exchangeable, with or without payment of additional consideration in cash or
property, for additional shares of Common Stock, either immediately or upon the
occurrence of a specified date or a specified event.

                  (d) The term "Current Market Price" shall mean, in respect of
any share of Common Stock on any date herein specified, the higher of (a) the
appraised value per share of Common Stock as at such date, or if there shall
then be a public market for the Common Stock, (b) the average of the daily
market prices for 15 consecutive trading days commencing 20 days before such
date. The daily market price for each such trading days shall be (i) the closing
sale price on such date or, if there is no such sale price, the average of the
last reported closing bid and asked prices on such day in the over-the-counter
market, as furnished by the National Association of Securities Dealers Automatic
Quotation System or the National Quotation Bureau, Inc., (ii) if neither such
corporation at the time is engaged in the business of reporting such prices, as
furnished by a similar firm then engaged in such business, or (iii) if there is
no such firm, as furnished by any member of the NASD selected mutually by APT
and the Company or, if they cannot agree upon such selection, as selected by two
such members of the NASD, one of which shall be selected by APT and one of which
shall be selected by the Company.

                  (e) The term "Other Securities" refers to any stock (other
than Common Stock) and other securities of the Company or any other person
(corporate or otherwise) which the Holders of the Warrants at any time shall be
entitled to receive, or shall have received, on the exercise of the Warrants, in
lieu of or in



                                       -2-

<PAGE>



addition to Common Stock, or which at any time shall be issuable or shall have
been issued in exchange for or in replacement of Common Stock or other
Securities pursuant to Section 1 or otherwise.

                  (f) The term "Outstanding" shall mean, when used with
reference to Common Stock, at any date as of which the number of shares thereof
is to be determined, all issued shares of Common Stock, except shares then owned
or held by or for the account of the Company thereof, and shall include all
shares issuable in respect of outstanding scrip or any certificates representing
fractional interests in shares of Common Stock.

                  (g) The Term "Registration Rights Agreement" shall mean that
certain Amended and Restated Registration Rights Agreement dated as of December
13, 1996 among the Company and APT.

         All capitalized terms used herein without specific definition shall
have the meanings assigned to such terms in the Agreement.

         1.       Exercise of Warrant.

                  1.1 Full Exercise. This Warrant may be exercised in full by
the Holder hereof by surrender of this Warrant, with the form of subscription at
the end hereof duly executed by such Holder, to the Company at its principal
office, accompanied by payment, in cash or by certified or official bank check
payable to the order of the Company, in the amount obtained by multiplying the
number of shares of Common Stock for which this Warrant is then exercisable by
the Purchase Price then in effect.

                  1.2 Partial Exercise. This Warrant may be exercised in part
(in lots of 1,000 or, if this Warrant is then exercisable for a lesser amount,
in such lesser amount) by surrender of this Warrant in the manner and at the
place provided in Section 1.1 except that the amount payable by the Holder on
such partial exercise shall be the amount obtained by multiplying (a) the number
of shares of Common Stock designated by the Holder in the subscription at the
end hereof by (b) the Purchase Price then in effect. On any such partial
exercise the Company at its expense will forthwith issue and deliver to or upon
the order of the Holder hereof a new Warrant or Warrants of like tenor, in the
name of the Holder hereof or as such Holder (upon payment by such Holder of any
applicable transfer taxes) may request, calling in the aggregate on the face or
faces thereof for the number of shares of Common Stock for which such Warrant or
Warrants may still be exercised.

                  1.3 Right to Convert Warrant.

                          (a)      In addition to and without limiting the right
of the Holder of this Warrant, such Holder shall have the right



                                       -3-

<PAGE>



(the "Conversion Right") to convert this Warrant or any portion thereof into
shares of Common Stock as provided in this subsection at any time or from time
to time prior to its expiration. Upon exercise of the Conversion Right with
respect to a particular number of shares subject to this Warrant (which number
and kind of shares for the purposes of this subsection shall mean the shares of
Common Stock of the Company and which shares of Common Stock are sometimes
referred to in this subsection as the "Converted Warrant Shares"), the Company
shall deliver to the registered Holder of this Warrant, without payment by such
Holder of any exercise price or any cash or other consideration, that number of
shares of Common Stock equal to the number obtained by multiplying the number of
shares of Common Stock for which the Conversion Right is being exercised at any
time by a fraction, (i) the numerator of which shall be a number equal to the
difference, if positive, between (x) the Fair Market Value (as defined below) of
a single share of Common Stock and (y) the Purchase Price in effect at such time
and (ii) the denominator of which shall be the Fair Market Value of a single
share of Common Stock, determined in each case as of the close of business on
the Conversion Date (as defined below). No fractional shares shall be issued
upon exercise of the Conversion Right, and if the number of shares to be issued
in accordance with the foregoing formula is other than a whole number, the
Company shall pay to the registered Holder of this Warrant an amount in cash
equal to the Fair Market Value of the resulting fractional share.

                           (b)      The Conversion Right may be exercised by the
Holder of the Warrant by the surrender of this Warrant at the principal office
of the Company together with a written statement specifying that such Holder
thereby intends to exercise the Conversion Right and indicating the number of
shares of Common Stock subject to this Warrant which are being surrendered in
exercise of the Conversion Right. Such conversion shall be effective upon
receipt by the Company of this Warrant together with the aforesaid written
statement, or on such later date as is specified therein (the "Conversion
Date"), but not later than the expiration date of this Warrant. Certificates for
the shares of Common Stock issuable upon exercise of the Conversion Right,
together with a check in payment of any fractional share and, in the case of a
partial exercise, a new warrant evidencing the shares remaining subject to this
Warrant, shall be issued as of the Conversion Date and shall be delivered to the
registered Holder of this Warrant within twenty (20) days following the
Conversion Date.

                           (c)    For purposes of this Warrant, the "Fair Market
Value" of a share of Common Stock as of a particular date (the "Valuation Date")
shall mean:

                                     (i)    Current Market Price; or



                                       -4-

<PAGE>



                                    (ii)    if the Company's Common Stock is not
         quoted as set forth in (i), then as determined in good faith by the
         Company's Board of Directors upon a review of all relevant factors. If
         the Company and the Holder of the Warrant disagree as to the
         determination of Fair Market Value, the Company and the Holder of the
         Warrant shall engage an independent, third-party investment banking
         firm or other appraiser to determine the valuation of the Company. The
         cost of such valuation shall be borne by the Company.

                  1.4 Company Acknowledgment. The Company will, at the time of
the exercise of the Warrant, upon the request of the Holder hereof acknowledge
in writing its continuing obligation to afford to such Holder any rights to
which such Holder shall continue to be entitled after such exercise in
accordance with the provisions of this Warrant. If the Holder shall fail to make
any such request, such failure shall not affect the continuing obligation of the
Company to afford to such Holder any such rights.

                  1.5 No Rights as Stockholder.  This Warrant does not
entitle the Holder hereof to any voting rights or other rights as
a stockholder of the Company prior to its exercise.

         2.       Delivery of Stock Certificate, etc. on Exercise.  As soon
as practicable after the exercise of this Warrant in full or in
part and in any event within 10 days thereafter, the Company at its
expense (including the payment by it of any applicable issue taxes,
but not income taxes of the Holder) will cause to be issued in the
name of and delivered to the Holder hereof, or as such Holder (upon
payment by such Holder of any applicable transfer taxes) may
direct, a certificate or certificates for the number of fully paid
and nonassessable shares of Common Stock (or Other Securities) to
which such Holder shall be entitled on such exercise, plus, in lieu
of any fractional share to which such Holder would otherwise be
entitled, cash value to such fraction multiplied by the then
Current Market Value of one full share, together with any other
stock or other securities and property (including cash, where
applicable) to which such Holder is entitled upon such exercise
pursuant to Section 1 or otherwise.

         3.       Adjustments.

                  The number of shares of Common Stock for which this Warrant is
exercisable, or the price at which such shares may be purchased upon exercise of
this Warrant, shall be subject to adjustment from time to time as set forth in
this Section 3. The Company shall give each Holder notice of any event described
below which requires an adjustment pursuant to this Section 3 at the time of
such event.




                                       -5-

<PAGE>



                  3.1      Stock Dividends, Subdivisions and Combinations.  If
at any time the Company shall:

                           (a)    take a record of the holders of its Common
Stock for the purpose of entitling them to receive a dividend payable in, or
other distribution of, additional shares of Common Stock,

                           (b)    subdivide its outstanding shares of Common
Stock into a larger number of shares of Common Stock, or

                           (c)    combine its outstanding shares of Common Stock
into a smaller number of shares of Common Stock,

then, (i) the number of shares of Common Stock for which this Warrant is
exercisable immediately after the occurrence of any such event shall be adjusted
to equal the number of shares of Common Stock which a record Holder of the same
number of shares of Common Stock for which this Warrant is exercisable
immediately prior to the occurrence of such event would own or be entitled to
receive after the happening of such event, and (ii) the Purchase Price shall be
adjusted to equal (A) the Purchase Price multiplied by the number of shares of
Common Stock for which this Warrant is exercisable immediately prior to the
adjustment divided by (B) the number of shares for which this Warrant is
exercisable immediately after such adjustment.

                  3.2      Certain Other Distributions.  If at any time the
Company shall take a record of the holders of its Common Stock for
the purpose of entitling them to receive any dividend or other
distribution of:

                           (a)   any shares of its stock or any other securities
or property of any nature whatsoever (other than cash, Convertible
Securities or additional shares of Common Stock), or

                           (b)   any warrants or other rights to subscribe for
or purchase any shares of its stock or any other securities or property of any
nature whatsoever (other than cash, Convertible Securities or additional shares
of Common Stock),

the Holder shall be entitled to receive such dividends or distributions as if
the Holder has exercised the Warrant. A reclassification of the Common Stock
(other than a change in par value, or from par value to no par value or from no
par value to par value) into shares of Common Stock and shares of any other
class of stock shall be deemed a distribution by the Company to the holders of
its Common Stock of such shares of such other class of stock within the meaning
of this Section 3.2 and, if the outstanding shares of Common Stock shall be
changed into a larger



                                       -6-

<PAGE>



or smaller number of shares of Common Stock as a part of such reclassification,
such change shall be deemed a subdivision or combination, as the case may be, of
the outstanding shares of Common Stock within the meaning of Section 3.1.

                  3.3      Issuance of Additional Shares of Common Stock.

                           (a)      If at any time the Company shall (except as
hereinafter provided) issue or sell any additional shares of Common Stock in
exchange for consideration in an amount per additional share of Common Stock
less than the Fair Market Value at the time the additional shares of Common
Stock are issued, then (i) the Purchase Price as to the number of shares for
which this Warrant is exercisable prior to such adjustment shall be reduced to a
price determined by dividing (A) an amount equal to the sum of (x) the number of
shares of Common Stock Outstanding immediately prior to such issue or sale
multiplied by the then existing Purchase Price, plus (y) the consideration, if
any, received by the Company upon such issue or sale, by (B) the total number of
shares of Common Stock Outstanding immediately after such issue or sale; and
(ii) the number of shares of Common Stock for which this Warrant is exercisable
shall be adjusted to equal the product obtained by multiplying the Purchase
Price in effect immediately prior to such issue or sale by the number of shares
of Common Stock for which this Warrant is exercisable immediately prior to such
issue or sale and dividing the product thereof by the Purchase Price resulting
from the adjustment made pursuant to clause (i) above.

                           (b)      If at any time the Company (except as
hereinafter provided) shall issue or sell any additional shares of Common Stock
in exchange for consideration in an amount per additional share of Common Stock
which is less than the Fair Market Value at the time the additional shares of
Common Stock are issued, the adjustment required under this Section 3.3 shall be
made in accordance with the formula in paragraph (a) above which results in the
lower Purchase Price following such adjustment. The provisions of paragraph (a)
of Section 3.3 shall not apply to any issuance of additional shares of Common
Stock for which an adjustment is provided under Section 3.1 or 3.2. No
adjustment of the number of shares of Common Stock for which this Warrant shall
be exercisable shall be made under paragraph (a) of Section 3.3 upon the
issuance of any additional shares of Common Stock which are issued pursuant to
the exercise of any warrants or other subscription or purchase rights or
pursuant to the exercise of any conversion or exchange rights in any Convertible
Securities, if (i) such warrants or other subscription or purchase rights,
including options issued under the Company's stock option plan, or Convertible
Securities are outstanding on the date hereof and are disclosed in the Company's
prospectus dated October 18, 1996 or (ii) any such adjustment shall previously
have been made upon the issuance of such warrants or



                                       -7-

<PAGE>



other rights or upon the issuance of such Convertible Securities (or upon the
issuance of any warrant or other rights therefor) pursuant to Section 3.4 or
Section 3.5 or if no such adjustment shall have been required pursuant to
Section 3.4 or Section 3.5.

                  3.4 Issuance of Warrants or Other Rights. If at any time the
Company shall take a record of the holders of its Common Stock for the purpose
of entitling them to receive a distribution of, or shall in any manner (whether
directly or by assumption in a merger in which Company is the surviving
corporation) issue or sell, any warrants or other rights to subscribe for or
purchase any additional shares of Common Stock or any Convertible Securities,
whether or not the rights to exchange or convert thereunder are immediately
exercisable, and the price per share for which Common Stock is issuable upon the
exercise of such Warrants or other right or upon conversion or exchange of such
Convertible Securities shall be less than the Fair Market Value immediately
prior to the time of such issue or sale, then the number of shares for which
this Warrant is exercisable and the Purchase Price shall be adjusted as provided
in Section 3.3 on the basis that the maximum number of additional shares of
Common Stock issuable pursuant to all such warrants or other rights or necessary
to effect the conversion or exchange of all such Convertible Securities shall be
deemed to have been issued and outstanding and the Company shall have received
all of the consideration payable therefor, if any, as of the date of the actual
issuance of such warrants or other rights. No further adjustments of the
Purchase Price shall be made upon the actual issue of such Common Stock or of
such Convertible Securities upon exercise of such warrants or other rights or
upon the actual issue of such Common Stock upon such conversion or exchange of
such Convertible Securities.

                  3.5 Issuance of Convertible Securities. If at any time the
Company shall take a record of the holders of its Common Stock for the purpose
of entitling them to receive a distribution of, or shall in any manner (whether
directly or by assumption in a merger in which the Company is the surviving
corporation) issue or sell, any Convertible Securities, whether or not the
rights to exchange or convert thereunder are immediately exercisable, and the
price per share for which Common Stock is issuable upon such conversion or
exchange shall be less than the Fair Market Value immediately prior to the time
of such issue or sale, then the number of shares for which this Warrant is
exercisable and the Purchase Price shall be adjusted as provided in Section 3.3
on the basis that the maximum number of additional shares of Common Stock
necessary to effect the conversion or exchange of all such Convertible
Securities shall be deemed to have been issued and outstanding and the Company
shall have received all of the consideration payable therefor, if any, as of the
date of actual issuance of such Convertible Securities. No adjustment of the
number of shares for



                                       -8-

<PAGE>



which this Warrant is exercisable and the Purchase Price shall be made under
this Section 3.5 upon the issuance of any Convertible Securities which are
issued pursuant to the exercise of any warrants or other subscription or
purchase rights therefor, if any such adjustment shall previously have been made
upon the issuance of such warrants or other rights pursuant to Section 3.4. No
further adjustments of the number of shares for which this Warrant is
exercisable and the Purchase Price shall be made upon the actual issue of Common
Stock upon conversion or exchange of such Convertible Securities and, if any
issue or sale of such Convertible Securities is made upon exercise of any
warrant or other right to subscribe for or to purchase any such Convertible
Securities for which adjustments of the number of shares for which this Warrant
is exercisable and the Purchase Price have been or are to be made pursuant to
other provisions of this Section 3, no further adjustments of the number of
shares for which this Warrant is exercisable and the Purchase Price shall be
made by reason of such issue or sale.

                  3.6 Superseding Adjustment. If, at any time after any
adjustment of the number of shares of Common Stock for which this Warrant is
exercisable and the Purchase Price shall have been made pursuant to Section 3.4
or Section 3.5 as the result of any issuance of warrants, rights or Convertible
Securities, and

                           (a)   such warrants or rights, or the right of
conversion or exchange in such other Convertible Securities, shall expire, and
all or a portion of such warrants or rights, or the right of conversion or
exchange with respect to all or a portion of such other Convertible Securities,
as the case may be, shall not have been exercised, or

                           (b)   the consideration per share for which shares of
Common Stock are issuable pursuant to such warrants or rights, or the terms of
such other Convertible Securities, shall be increased solely by virtue of
provisions therein contained for an automatic increase in such consideration per
share upon the occurrence of a specified date or event,

then for each outstanding Warrant such previous adjustment shall be rescinded
and annulled and the additional shares of Common Stock which were deemed to have
been issued by virtue of the computation made in connection with the adjustment
so rescinded and annulled shall no longer be deemed to have been issued by
virtue of such computation. Thereupon, a recomputation shall be made of the
effect of such rights or options or other Convertible Securities on the basis of

                           (c)   treating the number of additional shares of
Common Stock or other property, if any, theretofore actually issued



                                       -9-

<PAGE>



or issuable pursuant to the previous exercise of any such warrants or rights or
any such right of conversion or exchange, as having been issued on the date or
dates of any such exercise and for the consideration actually received and
receivable therefor, and

                           (d)      treating any such warrants or rights or any
such other Convertible Securities which then remain outstanding as having been
granted or issued immediately after the time of such increase of the
consideration per share for which shares of Common Stock or other property are
issuable under such warrants or rights or other Convertible Securities;
whereupon a new adjustment of the number of shares of Common Stock for which
this Warrant is exercisable and the Purchase Price shall be made, which new
adjustment shall supersede the previous adjustment so rescinded and annulled.

                  3.7 Other Provisions Applicable to Adjustments Under this
Section. The following provisions shall be applicable to the making of
adjustments of the number of shares of Common Stock for which this Warrant is
exercisable and the Purchase Price provided for in this Section 3:

                           (a)      Computation of Consideration.  To the extent
that any additional shares of Common Stock or any Convertible Securities or any
warrants or other rights to subscribe for or purchase any additional shares of
Common Stock or any Convertible Securities shall be issued for cash
consideration, the consideration received by Company therefor shall be the
amount of the cash received by Company therefor, or, if such additional shares
of Common Stock or Convertible Securities are offered by Company for
subscription, the subscription price, or, if such additional shares of Common
Stock or Convertible Securities are sold to underwriters or dealers for public
offering without a subscription offering, the initial public offering price (in
any such case subtracting any amounts paid or receivable for accrued interest or
accrued dividends and without taking into account any compensation, discounts or
expenses paid or incurred by Company for and in the underwriting of, or
otherwise in connection with, the issuance thereof). To the extent that such
issuance shall be for a consideration other than cash, then, except as herein
otherwise expressly provided, the amount of such consideration shall be deemed
to be the fair value of such consideration at the time of such issuance as
determined in good faith by the Board of Directors of the Company. In case any
additional shares of Common Stock or any Convertible Securities or any warrants
or other rights to subscribe for or purchase such additional shares of Common
Stock or Convertible Securities shall be issued in connection with any merger in
which the Company issues any securities, the amount of consideration therefor
shall be deemed to be the fair value, as determined in good faith by the Board
of Directors of the Company,



                                      -10-

<PAGE>



of such portion of the assets and business of the nonsurviving corporation as
such Board in good faith shall determine to be attributable to such additional
shares of Common Stock, Convertible Securities, warrants or other rights, as the
case may be. The consideration for any additional shares of Common Stock
issuable pursuant to any warrants or other rights to subscribe for or purchase
the same shall be the consideration received by the Company for issuing such
warrants or other rights plus the additional consideration payable to the
Company upon exercise of such warrants or other rights. The consideration for
any additional shares of Common Stock issuable pursuant to the terms of any
Convertible Securities shall be the consideration received by the Company for
issuing warrants or other rights to subscribe for or purchase such Convertible
Securities, plus the consideration paid or payable to the Company in respect of
the subscription for or purchase of such Convertible Securities, plus the
additional consideration, if any, payable to the Company upon the exercise of
the right of conversion or exchange in such Convertible Securities. In case of
the issuance at any time of any additional shares of Common Stock or Convertible
Securities in payment or satisfaction of any dividends upon any class of stock
other than Common Stock, the Company shall be deemed to have received for such
additional shares of Common Stock or Convertible Securities a consideration
equal to the amount of such dividend so paid or satisfied.

         (b) When Adjustments to be Made. The adjustments required by this
Section 3 shall be made whenever and as often as any specified event requiring
an adjustment shall occur, except that any adjustment of the number of shares of
Common Stock for which this Warrant is exercisable that would otherwise be
required may be postponed (except in the case of a subdivision or combination of
shares of the Common Stock, as provided for in Section 3.1) up to, but not
beyond the date of exercise if such adjustment either by itself or with other
adjustments not previously made adds to or subtracts less than $.0001 from the
Purchase Price of the shares of Common Stock for which this Warrant is
exercisable immediately prior to the making of such adjustment. Any adjustment
representing a change of less than such minimum amount (except as aforesaid)
which is postponed shall be carried forward and made as soon as such adjustment,
together with other adjustments required by this Section 3 and not previously
made, would result in a minimum adjustment or on the date of exercise. For the
purpose of any adjustment, any specified event shall be deemed to have occurred
at the close of business on the date of its occurrence.

         (c) Fractional Interests. In computing adjustments under this Section
3, fractional interests in Common Stock shall be taken into account to the
nearest 1000th of a share.




                                      -11-

<PAGE>



         (d) When Adjustment Not Required. If the Company shall take a record of
the holders of its Common Stock for the purpose of entitling them to receive a
dividend or distribution or subscription or purchase rights and shall thereafter
and before the distribution to stockholders thereof, legally abandon its plan to
pay or deliver such dividend, distribution, subscription or purchase rights,
then thereafter no adjustment shall be required by reason of the taking of such
record and any such adjustment previously made in respect thereof shall be
rescinded and annulled.

          3.8     Reorganization, Reclassification, Merger, Consolidation or 
Disposition of Assets.

         (a) In case the Company shall reorganize its capital, reclassify its
capital stock, consolidate or merge with or into another corporation (where the
Company is not the surviving corporation or where there is a change in or
distribution with respect to the Common Stock of the Company), or sell, transfer
or otherwise dispose of all or substantially all of its property, assets or
business to another corporation and, pursuant to the terms of such
reorganization, reclassification, merger, consolidation or disposition of
assets, shares of common stock of the successor or acquiring corporation, or any
cash, shares of stock or other securities or property of any nature whatsoever
(including warrants or other subscription or purchase rights) in addition to or
in lieu of common stock of the successor or acquiring corporation ("Other
Property"), are to be received by or distributed to the holders of the Common
Stock of the Company, then each Holder shall have the right thereafter, to
receive, upon exercise of this Warrant, the number of shares of common stock of
the successor or acquiring corporation or of the Company, if it is the surviving
corporation, and Other Property receivable upon or as a result of such
reorganization, reclassification, merger, consolidation or disposition of assets
by any holder of the number of shares of Common Stock for which this Warrant is
exercisable immediately prior to such event. In case of any such reorganization,
reclassification, merger, consolidation or disposition of assets, the successor
or acquiring corporation (if other than the Company) shall expressly assume the
due and punctual observance and performance of each and every covenant and
condition of this Warrant to be performed and observed by the Company and all
the obligations and liabilities hereunder, subject to such modifications as may
be deemed appropriate (as determined by resolution of the Board of Directors of
the Company) in order to provide for adjustments of shares of the Common Stock
for which this Warrant is exercisable which shall be as nearly equivalent as
practicable to the adjustments provided for in this Section 3. For purposes of
this Section 3.8, "common stock of the successor or acquiring corporation" shall
include stock of such corporation of any class which is not preferred as to
dividends or assets over any



                                      -12-

<PAGE>



other class of stock of such corporation and which is not subject to redemption
and shall also include any evidences of indebtedness, shares of stock or other
securities which are convertible into or exchangeable for any such stock, either
immediately or upon the arrival of a specified date or the happening of a
specified event and any warrants or other rights to subscribe for or purchase
any such stock. The foregoing provisions of this Section 3.8 shall similarly
apply to successive reorganizations, reclassifications, mergers, consolidations
or disposition of assets.

                           (b)    In the event of any dissolution of the Company
following the transfer of all or substantially all of its properties or assets,
the Company, prior to such dissolution, shall at its expense deliver or cause to
be delivered the stock and other securities and property (including cash, where
applicable) receivable by the Holders of the Warrants after the effective date
of such dissolution pursuant to this Section 3 to a bank or trust company, as
trustee for the Holder or Holders of the Warrants.

                  3.9 Certain Limitations. Notwithstanding anything herein to
the contrary, after any and all adjustments required by the provisions of this
Section 3 are made, the Purchase Price shall not be less than the par value per
share of Common Stock.

         4.       Record Date as Date of Issue or Sale; Treasury Stock.

                  (a) In the event that at any time the Company shall take a
record of the holders of its Common Stock for the purpose of entitling them (i)
to receive a dividend or other distribution payable in Common Stock or
Convertible Securities, or (ii) to subscribe for or purchase Common Stock or
Convertible Securities then such record date shall be deemed to be the date of
the issue or sale of the shares of Common Stock deemed to have been issued or
sold upon the declaration of such dividend or the making of such other
distribution or the date of the granting of such right of subscription or
purchase, as the case may be.

                  (b) The number of shares of Common Stock outstanding at any
given time shall not include shares owned or held by or for the account of the
Company, and the disposition of any such shares shall be considered an issue or
sale of Common Stock for the purposes of Section 3.

         5.        No Dilution or Impairment. The Company will not by an action,
including, without limitation, by amending its Certificate of Incorporation or
through any reorganization, transfer of assets, consolidation, merger,
dissolution, issue or sale of securities or any other voluntary action, avoid or
seek to avoid the observance or performance of any of the terms of the Warrants.
Without limiting the generality of the foregoing, the Company (a) will not



                                      -13-

<PAGE>



increase the par value of any stock receivable on the exercise of this Warrant
above the amount payable therefor on such exercise, (b) will take all such
action as may be necessary or appropriate in order that the Company may validly
and legally issue fully paid and nonassessable shares of stock on the exercise
of this Warrant and (c) will use its best efforts to obtain all such
authorizations, exemptions or consents from any public regulatory body having
jurisdiction thereof as may be necessary to enable Company to perform its
obligations under this Warrant.

         Upon the request of the Holder, the Company will at any time during the
period this Warrant is outstanding acknowledge in writing, in form satisfactory
to the Holder, the continuing validity of this Warrant and the obligations of
the Company hereunder.

         6. Certificate as to Adjustments. In each case of any adjustment or
readjustment in the shares of Common Stock issuable on the exercise of the
Warrants, the Company at its expense will compute such adjustment or
readjustment in accordance with the terms of the Warrants and prepare a
certificate setting forth such adjustment or readjustment and showing in detail
the facts upon which such adjustment or readjustment is based. If requested by
the Holder hereof, the Company will provide an accountant's certificate
verifying the accuracy of the adjustments. The Company will forthwith mail a
copy of each such certificate to each Holder of a Warrant, and will, on the
written request at any time of any Holder of a Warrant, furnish to such Holder a
like certificate setting forth the Purchase Price at the time in effect and
showing how it was calculated.

         7. Notices of Record Date, etc.  In the event of:

                  (a) any taking by the Company of a record of the holders of
any class of securities for the purpose of determining the holders thereof who
are entitled to receive any dividend or other distribution, or any right to
subscribe for, purchase or otherwise acquire any shares of stock of any class or
any other securities or property, or to receive any other right, or

                  (b) any capital reorganization of the Company, any
reclassification or recapitalization of the capital stock of the Company or any
transfer of all or substantially all of the assets of the Company to or
consolidation or merger of the Company with or into any other person, or

                  (c) any voluntary or involuntary dissolution, liquidation or
winding-up of the Company,




                                      -14-

<PAGE>



then and in each such event the Company will mail or cause to be mailed to each
Holder of a Warrant a notice specifying (i) the date on which any such record is
to be taken for the purpose of such dividend, distribution or right, and stating
the amount and character of such dividend, distribution or right, (ii) the date
on which any such reorganization, reclassification, recapitalization, transfer,
consolidation, merger, dissolution, liquidation or winding-up is to take place,
and the time, if any is to be fixed, as of which the holders of record of Common
Stock shall be entitled to exchange their shares of Common Stock for securities
or other property deliverable on such reorganization, reclassification,
recapitalization, transfer, consolidation, merger, dissolution, liquidation or
winding-up, and (iii) the amount and character of any stock or other securities,
or rights or options with respect thereto, proposed to be issued or granted, the
date of such proposed issue or grant and the persons or class of persons to whom
such proposed issue or grant is to be offered or made. Such notice shall be
mailed at least 10 days prior to the date specified in such notice on which any
such action is to be taken. Notwithstanding the foregoing, failure to give such
notice or any defect in such notice shall not effect the validity or legality of
any such transaction.

         8. Reservation of Stock, etc. Issuable on Exercise of Warrants. The
Company will at all times reserve and keep available, solely for issuance and
delivery on the exercise of the Warrants, all shares of Common Stock from time
to time issuable on the exercise of the Warrants.

         9. Exchange of Warrants. On surrender for exchange of any Warrant,
properly endorsed, to the Company, the Company at its expense will issue and
deliver to or on the order of the Holder thereof a new Warrant or Warrants of
like tenor, calling in the aggregate on the face or faces thereof for the number
of shares of Common Stock called for on the face or faces of the Warrant or
Warrants so surrendered.

         10. Replacement of Warrants. On receipt of evidence reasonably
satisfactory to the Company of the loss, theft, destruction or mutilation of any
Warrant and, in the case of any such loss, theft or destruction of any Warrant,
on delivery of an indemnity agreement or security reasonably satisfactory in
form and amount to the Company or, in the case of any such mutilation, on
surrender and cancellation of such Warrant, the Company at its expense will
execute and deliver, in lieu thereof, a new Warrant of like tenor.

         11. Negotiability, etc. This Warrant is issued upon the following
terms, to all of which each Holder or owner hereof by the taking hereof consents
and agrees:



                                      -15-

<PAGE>



                  (a) Title to this Warrant may be transferred by endorsement
(by the Holder hereof executing the form of assignment at the end hereof) and
delivery in the same manner as in the case of a negotiable instrument
transferrable by endorsement and delivery; and

                  (b) subject to (a) above, any person in possession of this
Warrant properly endorsed is authorized to represent himself as absolute owner
hereof and is empowered to transfer absolute title thereto by endorsement and
delivery hereof to a bona fide purchaser hereof for value; each prior taker or
owner waives and renounces all of his equities or rights in this Warrant in
favor of each such bona fide purchaser, and each such bona fide purchaser shall
acquire absolute title hereto and to all rights represented hereby.

         12. Notices, etc. All notices and other communications from the Company
to the Holder of this Warrant shall be mailed by first class registered or
certified mail, postage prepaid, at such address as may have been furnished to
the Company in writing by such Holder or, until any such Holder furnishes to the
Company an address, then to, and at the address of, the last Holder of this
Warrant who has so furnished an address to the Company.

         13. Miscellaneous. This Warrant and any term hereof may be changed,
discharged or terminated only by an instrument in writing signed by the party
against which enforcement of such change, waiver, discharge or termination is
sought. Any covenant or provision hereof may be omitted or waived with the
written consent of the holder or holders of at least fifty percent (50%) of the
Common Stock issued and issuable upon exercise of the Warrant. This Warrant
shall be construed and enforced in accordance with and governed by the laws of
the Commonwealth of Pennsylvania. The headings in this Warrant are for purposes
of reference only, and shall not limit or otherwise affect any of the terms
hereof. This Warrant is being executed as an instrument under sale. The
invalidity or unenforceability of any provision hereof shall in no way affect
the validity or enforceability of any other provision.




                                      -16-

<PAGE>



         14. Expiration. The right to exercise this Warrant shall expire at 5:00
p.m., Philadelphia time, July 31, 2005.

         IN WITNESS WHEREOF, the Company has executed this Warrant under seal as
of April ___, 1997.

                                                     NCO GROUP, INC.


                                                     By:
                                                        -----------------------
                                                        Name:
                                                        -----------------------
                                                        Title:
                                                        -----------------------
[Corporate Seal]

Attest:


By:
   -----------------------
   Name:
   -----------------------
   Title:
   -----------------------





                                      -17-

<PAGE>


                              FORM OF SUBSCRIPTION
                   [To be signed only on exercise of Warrant]


TO NCO GROUP, INC.

     The undersigned, the holder of the within Warrant, hereby irrevocably
elects to exercise this Warrant for, and to purchase thereunder, _____________
shares of Common Stock of NCO GROUP, INC. and herewith makes payment of $
therefor, and requests that the certificates for such shares be issued in the
name of _____________, and delivered to ______________, whose address is
_______________.


Dated:

                                            -----------------------------------
                                            (Signature must conform to name of
                                             holder as specified on the face of
                                             the Warrant)

                                             ----------------------------------
                                             (Address)



                               FORM OF ASSIGNMENT
                   [To be signed only on transfer of Warrant]

         For value received, the undersigned hereby sells, assigns, and
transfers unto __________________ the right represented by the within Warrant to
purchase ___________________ shares of Common Stock of NCO GROUP, INC. to which
the within Warrant relates, and appoints ______________ Attorney to transfer
such right on the books of NCO GROUP, INC. with full power of substitution in
the premises.


Dated:

                                             ----------------------------------
                                             (Signature must conform to name of
                                              holder as specified on the face of
                                              the Warrant)

                                              ---------------------------------
                                              (Address)



                                      -18-


<PAGE>

     NEITHER THIS WARRANT NOR THE SHARES OF COMMON STOCK UNDERLYING THIS WARRANT
OF NCO GROUP, INC. ("COMPANY") HAVE BEEN REGISTERED UNDER THE SECURITIES ACT OF
1933, AS AMENDED (THE "ACT"), NOR UNDER ANY STATE SECURITIES LAW AND MAY NOT BE
PLEDGED, SOLD, ASSIGNED OR TRANSFERRED UNTIL (A) A REGISTRATION STATEMENT WITH
RESPECT THERETO IS EFFECTIVE UNDER THE ACT AND APPLICABLE STATE SECURITIES LAW
OR (B) THE COMPANY RECEIVES AN OPINION OF COUNSEL TO THE COMPANY OR COUNSEL TO
THE HOLDER OF SUCH WARRANT (PROVIDED SUCH OTHER COUNSEL IS REASONABLY
SATISFACTORY TO THE COMPANY) THAT SUCH WARRANT MAY BE PLEDGED, SOLD, ASSIGNED OR
TRANSFERRED WITHOUT AN EFFECTIVE REGISTRATION STATEMENT UNDER THE ACT OR
APPLICABLE STATE SECURITIES LAW.

                    Right to Purchase up to 46,560 Shares of
                         Common Stock of NCO Group, Inc.

                                 NCO GROUP, INC.

                       1996 COMMON STOCK PURCHASE WARRANT

     NCO Group, Inc., a Pennsylvania corporation (the "Company"), hereby
certifies that, for value received, APT Holdings Corporation, a Delaware
corporation ("APT"), is entitled, subject to the terms set forth below, to
purchase from the Company at any time or from time to time before 5:00 p.m.,
Philadelphia time, on July 31, 2005 up to 46,560 fully paid and nonassessable
shares of Common Stock, without par value, of the Company at a purchase price
per share equal to $13.00 (such purchase price per share as further adjusted
from time to time as herein provided is referred to herein as the "Purchase
Price"). The number and character of such shares of Common Stock and the
Purchase Price are subject to further adjustment as provided herein.

     This 1996 Common Stock Purchase Warrant (individually, the "Warrant" and
collectively, the "Warrants") replaces the Common Stock Purchase Warrant
evidencing the right to purchase shares of Common Stock of the Company, issued
to Mellon Bank, N.A. ("Bank") pursuant to a certain Warrant Agreement (the
"Agreement") dated as of September 5, 1996, among the Company and Bank and
subject to the Registration Rights Agreement, copies of which agreement are on
file at the principal office of the Company, and the Holder of this Warrant
shall be entitled to all of the benefits of the Agreement and the Registration
Rights Agreement, as provided therein. APT is the assignee of the Warrants from
the Bank. If any term of this Warrant conflicts with any term of the Warrant
Agreement, the terms of this Warrant shall be controlling.

     As used herein the following terms, unless the context otherwise requires,
have the following respective meanings:

     (a) The term "Common Stock" includes (i) the Company's Common Stock,
without par value, as authorized on the date of the Agreement, (ii) any other
capital stock of any class or classes (however designated) of the Company,
authorized on or after such

                                       -1-

<PAGE>



date, the holders of which shall have the right, without limitation as to
amount, either to all or to a share of the balance of current dividend and
liquidating dividends after the payment of dividends and distributions on any
shares entitled to preference and the holders of which shall ordinarily, in the
absence of contingencies, be entitled to vote for the election of a majority of
directors of the Company (even though the right so to vote has been suspended by
the happening of such a contingency), and (iii) any other securities into which
or for which any of the securities described in (i) or (ii) may be converted or
exchanged pursuant to a plan of recapitalization, reorganization, merger, sale
of assets or otherwise.

     (b) The term "Company" shall include any corporation which shall succeed or
assume the obligations of the Company hereunder.

     (c) The term "Convertible Securities" shall mean evidences of indebtedness,
shares of stock or other securities which are convertible into or exchangeable,
with or without payment of additional consideration in cash or property, for
additional shares of Common Stock, either immediately or upon the occurrence of
a specified date or a specified event.

     (d) The term "Current Market Price" shall mean, in respect of any share of
Common Stock on any date herein specified, the higher of (a) the appraised value
per share of Common Stock as at such date, or if there shall then be a public
market for the Common Stock, (b) the average of the daily market prices for 15
consecutive trading days commencing 20 days before such date. The daily market
price for each such trading days shall be (i) the closing sale price on such
date or, if there is no such sale price, the average of the last reported
closing bid and asked prices on such day in the over-the-counter market, as
furnished by the National Association of Securities Dealers Automatic Quotation
System or the National Quotation Bureau, Inc., (ii) if neither such corporation
at the time is engaged in the business of reporting such prices, as furnished by
a similar firm then engaged in such business, or (iii) if there is no such firm,
as furnished by any member of the NASD selected mutually by APT and the Company
or, if they cannot agree upon such selection, as selected by two such members of
the NASD, one of which shall be selected by APT and one of which shall be
selected by the Company.

         (e) The term "Other Securities" refers to any stock (other than Common
Stock) and other securities of the Company or any other person (corporate or
otherwise) which the Holders of the Warrants at any time shall be entitled to
receive, or shall have received, on the exercise of the Warrants, in lieu of or
in addition to Common Stock, or which at any time shall be issuable or shall
have been issued in exchange for or in replacement of Common Stock or other
Securities pursuant to Section 1 or otherwise.


                                       -2-

<PAGE>



     (f) The term "Outstanding" shall mean, when used with reference to Common
Stock, at any date as of which the number of shares thereof is to be determined,
all issued shares of Common Stock, except shares then owned or held by or for
the account of the Company thereof, and shall include all shares issuable in
respect of outstanding scrip or any certificates representing fractional
interests in shares of Common Stock.

     (g) The Term "Registration Rights Agreement" shall mean that certain
Amended and Restated Registration Rights Agreement dated as of December 13, 1996
among the Company and APT.

     All capitalized terms used herein without specific definition shall have
the meanings assigned to such terms in the Agreement.

         1.  Exercise of Warrant.

                  1.1 Full Exercise. This Warrant may be exercised in full by
the Holder hereof by surrender of this Warrant, with the form of subscription at
the end hereof duly executed by such Holder, to the Company at its principal
office, accompanied by payment, in cash or by certified or official bank check
payable to the order of the Company, in the amount obtained by multiplying the
number of shares of Common Stock for which this Warrant is then exercisable by
the Purchase Price then in effect.

                  1.2 Partial Exercise. This Warrant may be exercised in part
(in lots of 1,000 or, if this Warrant is then exercisable for a lesser amount,
in such lesser amount) by surrender of this Warrant in the manner and at the
place provided in Section 1.1 except that the amount payable by the Holder on
such partial exercise shall be the amount obtained by multiplying (a) the number
of shares of Common Stock designated by the Holder in the subscription at the
end hereof by (b) the Purchase Price then in effect. On any such partial
exercise the Company at its expense will forthwith issue and deliver to or upon
the order of the Holder hereof a new Warrant or Warrants of like tenor, in the
name of the Holder hereof or as such Holder (upon payment by such Holder of any
applicable transfer taxes) may request, calling in the aggregate on the face or
faces thereof for the number of shares of Common Stock for which such Warrant or
Warrants may still be exercised.

                  1.3  Right to Convert Warrant.

                  (a) In addition to and without limiting the right of the
Holder of this Warrant, such Holder shall have the right (the "Conversion
Right") to convert this Warrant or any portion thereof into shares of Common
Stock as provided in this subsection at any time or from time to time prior to
its expiration. Upon exercise of the Conversion Right with respect to a
particular number of shares subject to this Warrant (which number and kind of
shares for the purposes of this subsection shall mean the shares of

                                       -3-

<PAGE>



Common Stock of the Company and which shares of Common Stock are sometimes
referred to in this subsection as the "Converted Warrant Shares"), the Company
shall deliver to the registered Holder of this Warrant, without payment by such
Holder of any exercise price or any cash or other consideration, that number of
shares of Common Stock equal to the number obtained by multiplying the number of
shares of Common Stock for which the Conversion Right is being exercised at any
time by a fraction, (i) the numerator of which shall be a number equal to the
difference, if positive, between (x) the Fair Market Value (as defined below) of
a single share of Common Stock and (y) the Purchase Price in effect at such time
and (ii) the denominator of which shall be the Fair Market Value of a single
share of Common Stock, determined in each case as of the close of business on
the Conversion Date (as defined below). No fractional shares shall be issued
upon exercise of the Conversion Right, and if the number of shares to be issued
in accordance with the foregoing formula is other than a whole number, the
Company shall pay to the registered Holder of this Warrant an amount in cash
equal to the Fair Market Value of the resulting fractional share.

         (b) The Conversion Right may be exercised by the Holder of the Warrant
by the surrender of this Warrant at the principal office of the Company together
with a written statement specifying that such Holder thereby intends to exercise
the Conversion Right and indicating the number of shares of Common Stock subject
to this Warrant which are being surrendered in exercise of the Conversion Right.
Such conversion shall be effective upon receipt by the Company of this Warrant
together with the aforesaid written statement, or on such later date as is
specified therein (the "Conversion Date"), but not later than the expiration
date of this Warrant. Certificates for the shares of Common Stock issuable upon
exercise of the Conversion Right, together with a check in payment of any
fractional share and, in the case of a partial exercise, a new warrant
evidencing the shares remaining subject to this Warrant, shall be issued as of
the Conversion Date and shall be delivered to the registered Holder of this
Warrant within twenty (20) days following the Conversion Date.

         (c) For purposes of this Warrant, the "Fair Market Value" of a share of
Common Stock as of a particular date (the "Valuation Date") shall mean:

                     (i) Current Market Price; or

                    (ii) if the Company's Common Stock is not quoted as set
forth in (i), then as determined in good faith by the Company's Board of
Directors upon a review of all relevant factors. If the Company and the Holder
of the Warrant disagree as to the determination of Fair Market Value, the
Company and the Holder of the Warrant shall engage an independent, third-party
investment banking firm or other appraiser to determine the valuation of the

                                       -4-

<PAGE>



Company.  The cost of such valuation shall be borne by the Company.

           1.4 Company Acknowledgment. The Company will, at the time of the
exercise of the Warrant, upon the request of the Holder hereof acknowledge in
writing its continuing obligation to afford to such Holder any rights to which
such Holder shall continue to be entitled after such exercise in accordance with
the provisions of this Warrant. If the Holder shall fail to make any such
request, such failure shall not affect the continuing obligation of the Company
to afford to such Holder any such rights.

          1.5 No Rights as Stockholder. This Warrant does not entitle the Holder
hereof to any voting rights or other rights as a stockholder of the Company
prior to its exercise.

     2. Delivery of Stock Certificate, etc. on Exercise. As soon as practicable
after the exercise of this Warrant in full or in part and in any event within 10
days thereafter, the Company at its expense (including the payment by it of any
applicable issue taxes, but not income taxes of the Holder) will cause to be
issued in the name of and delivered to the Holder hereof, or as such Holder
(upon payment by such Holder of any applicable transfer taxes) may direct, a
certificate or certificates for the number of fully paid and nonassessable
shares of Common Stock (or Other Securities) to which such Holder shall be
entitled on such exercise, plus, in lieu of any fractional share to which such
Holder would otherwise be entitled, cash value to such fraction multiplied by
the then Current Market Value of one full share, together with any other stock
or other securities and property (including cash, where applicable) to which
such Holder is entitled upon such exercise pursuant to Section 1 or otherwise.

         3. Adjustments.

     The number of shares of Common Stock for which this Warrant is exercisable,
or the price at which such shares may be purchased upon exercise of this
Warrant, shall be subject to adjustment from time to time as set forth in this
Section 3. The Company shall give each Holder notice of any event described
below which requires an adjustment pursuant to this Section 3 at the time of
such event.

          3.1 Stock Dividends, Subdivisions and Combinations. If at any time the
Company shall:

               (a) take a record of the holders of its Common Stock for the
purpose of entitling them to receive a dividend payable in, or other
distribution of, additional shares of Common Stock,

               (b)  subdivide its outstanding shares of Common Stock into a 
larger number of shares of Common Stock, or

               (c)  combine its outstanding shares of Common Stock

                                       -5-

<PAGE>



into a smaller number of shares of Common Stock,

then, (i) the number of shares of Common Stock for which this Warrant is
exercisable immediately after the occurrence of any such event shall be adjusted
to equal the number of shares of Common Stock which a record holder of the same
number of shares of Common Stock for which this Warrant is exercisable
immediately prior to the occurrence of such event would own or be entitled to
receive after the happening of such event, and (ii) the Purchase Price shall be
adjusted to equal (A) the Purchase Price multiplied by the number of shares of
Common Stock for which this Warrant is exercisable immediately prior to the
adjustment divided by (B) the number of shares for which this Warrant is
exercisable immediately after such adjustment.

          3.2 Certain Other Distributions. If at any time the Company shall take
a record of the holders of its Common Stock for the purpose of entitling them to
receive any dividend or other distribution of:

               (a) any shares of its stock or any other securities or property
of any nature whatsoever (other than cash, Convertible Securities or additional
shares of Common Stock), or

               (b) any warrants or other rights to subscribe for or purchase any
shares of its stock or any other securities or property of any nature whatsoever
(other than cash, Convertible Securities or additional shares of Common Stock),

the Holder shall be entitled to receive such dividends or distributions as if
the Holder has exercised the Warrant. A reclassification of the Common Stock
(other than a change in par value, or from par value to no par value or from no
par value to par value) into shares of Common Stock and shares of any other
class of stock shall be deemed a distribution by the Company to the holders of
its Common Stock of such shares of such other class of stock within the meaning
of this Section 3.2 and, if the outstanding shares of Common Stock shall be
changed into a larger or smaller number of shares of Common Stock as a part of
such reclassification, such change shall be deemed a subdivision or combination,
as the case may be, of the outstanding shares of Common Stock within the meaning
of Section 3.1.

             3.3  Issuance of Additional Shares of Common Stock.

              (a) If at any time the Company shall (except as hereinafter
provided) issue or sell any additional shares of Common Stock in exchange for
consideration in an amount per additional share of Common Stock less than the
Fair Market Value at the time the additional shares of Common Stock are issued,
then (i) the Purchase Price as to the number of shares for which this Warrant is
exercisable prior to such adjustment shall be reduced to a price

                                       -6-

<PAGE>



determined by dividing (A) an amount equal to the sum of (x) the number of
shares of Common Stock Outstanding immediately prior to such issue or sale
multiplied by the then existing Purchase Price, plus (y) the consideration, if
any, received by the Company upon such issue or sale, by (B) the total number of
shares of Common Stock Outstanding immediately after such issue or sale; and
(ii) the number of shares of Common Stock for which this Warrant is exercisable
shall be adjusted to equal the product obtained by multiplying the Purchase
Price in effect immediately prior to such issue or sale by the number of shares
of Common Stock for which this Warrant is exercisable immediately prior to such
issue or sale and dividing the product thereof by the Purchase Price resulting
from the adjustment made pursuant to clause (i) above.

              (b) If at any time the Company (except as hereinafter provided)
shall issue or sell any additional shares of Common Stock in exchange for
consideration in an amount per additional share of Common Stock which is less
than the Fair Market Value at the time the additional shares of Common Stock are
issued, the adjustment required under this Section 3.3 shall be made in
accordance with the formula in paragraph (a) above which results in the lower
Purchase Price following such adjustment. The provisions of paragraph (a) of
Section 3.3 shall not apply to any issuance of additional shares of Common Stock
for which an adjustment is provided under Section 3.1 or 3.2. No adjustment of
the number of shares of Common Stock for which this Warrant shall be exercisable
shall be made under paragraph (a) of Section 3.3 upon the issuance of any
additional shares of Common Stock which are issued pursuant to the exercise of
any warrants or other subscription or purchase rights or pursuant to the
exercise of any conversion or exchange rights in any Convertible Securities, if
(i) such warrants or other subscription or purchase rights, including options
issued under the Company's stock option plan, or Convertible Securities are
outstanding on the date hereof and are disclosed in the Company's prospectus
dated October 18, 1996 or (ii) any such adjustment shall previously have been
made upon the issuance of such warrants or other rights or upon the issuance of
such Convertible Securities (or upon the issuance of any warrant or other rights
therefor) pursuant to Section 3.4 or Section 3.5 or if no such adjustment shall
have been required pursuant to Section 3.4 or Section 3.5.

          3.4 Issuance of Warrants or Other Rights. If at any time the Company
shall take a record of the holders of its Common Stock for the purpose of
entitling them to receive a distribution of, or shall in any manner (whether
directly or by assumption in a merger in which Company is the surviving
corporation) issue or sell, any warrants or other rights to subscribe for or
purchase any additional shares of Common Stock or any Convertible Securities,
whether or not the rights to exchange or convert thereunder are immediately
exercisable, and the price per share for which Common Stock is issuable upon the
exercise of such Warrants or other right or upon conversion or exchange of such
Convertible Securities shall

                                       -7-

<PAGE>



be less than the Fair Market Value immediately prior to the time of such issue
or sale, then the number of shares for which this Warrant is exercisable and the
Purchase Price shall be adjusted as provided in Section 3.3 on the basis that
the maximum number of additional shares of Common Stock issuable pursuant to all
such warrants or other rights or necessary to effect the conversion or exchange
of all such Convertible Securities shall be deemed to have been issued and
outstanding and the Company shall have received all of the consideration payable
therefor, if any, as of the date of the actual issuance of such warrants or
other rights. No further adjustments of the Purchase Price shall be made upon
the actual issue of such Common Stock or of such Convertible Securities upon
exercise of such warrants or other rights or upon the actual issue of such
Common Stock upon such conversion or exchange of such Convertible Securities.

          3.5 Issuance of Convertible Securities. If at any time the Company
shall take a record of the holders of its Common Stock for the purpose of
entitling them to receive a distribution of, or shall in any manner (whether
directly or by assumption in a merger in which the Company is the surviving
corporation) issue or sell, any Convertible Securities, whether or not the
rights to exchange or convert thereunder are immediately exercisable, and the
price per share for which Common Stock is issuable upon such conversion or
exchange shall be less than the Fair Market Value immediately prior to the time
of such issue or sale, then the number of shares for which this Warrant is
exercisable and the Purchase Price shall be adjusted as provided in Section 3.3
on the basis that the maximum number of additional shares of Common Stock
necessary to effect the conversion or exchange of all such Convertible
Securities shall be deemed to have been issued and outstanding and the Company
shall have received all of the consideration payable therefor, if any, as of the
date of actual issuance of such Convertible Securities. No adjustment of the
number of shares for which this Warrant is exercisable and the Purchase Price
shall be made under this Section 3.5 upon the issuance of any Convertible
Securities which are issued pursuant to the exercise of any warrants or other
subscription or purchase rights therefor, if any such adjustment shall
previously have been made upon the issuance of such warrants or other rights
pursuant to Section 3.4. No further adjustments of the number of shares for
which this Warrant is exercisable and the Purchase Price shall be made upon the
actual issue of Common Stock upon conversion or exchange of such Convertible
Securities and, if any issue or sale of such Convertible Securities is made upon
exercise of any warrant or other right to subscribe for or to purchase any such
Convertible Securities for which adjustments of the number of shares for which
this Warrant is exercisable and the Purchase Price have been or are to be made
pursuant to other provisions of this Section 3, no further adjustments of the
number of shares for which this Warrant is exercisable and the Purchase Price
shall be made by reason of such issue or sale.

                                       -8-

<PAGE>



          3.6 Superseding Adjustment. If, at any time after any adjustment of
the number of shares of Common Stock for which this Warrant is exercisable and
the Purchase Price shall have been made pursuant to Section 3.4 or Section 3.5
as the result of any issuance of warrants, rights or Convertible Securities, and

               (a) such warrants or rights, or the right of conversion or
exchange in such other Convertible Securities, shall expire, and all or a
portion of such warrants or rights, or the right of conversion or exchange with
respect to all or a portion of such other Convertible Securities, as the case
may be, shall not have been exercised, or

               (b) the consideration per share for which shares of Common Stock
are issuable pursuant to such warrants or rights, or the terms of such other
Convertible Securities, shall be increased solely by virtue of provisions
therein contained for an automatic increase in such consideration per share upon
the occurrence of a specified date or event, then for each outstanding Warrant
such previous adjustment shall be rescinded and annulled and the additional
shares of Common Stock which were deemed to have been issued by virtue of the
computation made in connection with the adjustment so rescinded and annulled
shall no longer be deemed to have been issued by virtue of such computation.
Thereupon, a recomputation shall be made of the effect of such rights or options
or other Convertible Securities on the basis of

               (c) treating the number of additional shares of Common Stock or
other property, if any, theretofore actually issued or issuable pursuant to the
previous exercise of any such warrants or rights or any such right of conversion
or exchange, as having been issued on the date or dates of any such exercise and
for the consideration actually received and receivable therefor, and

               (d) treating any such warrants or rights or any such other
Convertible Securities which then remain outstanding as having been granted or
issued immediately after the time of such increase of the consideration per
share for which shares of Common Stock or other property are issuable under such
warrants or rights or other Convertible Securities; whereupon a new adjustment
of the number of shares of Common Stock for which this Warrant is exercisable
and the Purchase Price shall be made, which new adjustment shall supersede the
previous adjustment so rescinded and annulled.

          3.7 Other Provisions Applicable to Adjustments Under this Section. The
following provisions shall be applicable to the making of adjustments of the
number of shares of Common Stock for which this Warrant is exercisable and the
Purchase Price provided for in this Section 3:

               (a)  Computation of Consideration.  To the extent

                                       -9-

<PAGE>



that any additional shares of Common Stock or any Convertible Securities or any
warrants or other rights to subscribe for or purchase any additional shares of
Common Stock or any Convertible Securities shall be issued for cash
consideration, the consideration received by Company therefor shall be the
amount of the cash received by Company therefor, or, if such additional shares
of Common Stock or Convertible Securities are offered by Company for
subscription, the subscription price, or, if such additional shares of Common
Stock or Convertible Securities are sold to underwriters or dealers for public
offering without a subscription offering, the initial public offering price (in
any such case subtracting any amounts paid or receivable for accrued interest or
accrued dividends and without taking into account any compensation, discounts or
expenses paid or incurred by Company for and in the underwriting of, or
otherwise in connection with, the issuance thereof). To the extent that such
issuance shall be for a consideration other than cash, then, except as herein
otherwise expressly provided, the amount of such consideration shall be deemed
to be the fair value of such consideration at the time of such issuance as
determined in good faith by the Board of Directors of the Company. In case any
additional shares of Common Stock or any Convertible Securities or any warrants
or other rights to subscribe for or purchase such additional shares of Common
Stock or Convertible Securities shall be issued in connection with any merger in
which the Company issues any securities, the amount of the consideration
therefor shall be deemed to be the fair value, as determined in good faith by
the Board of Directors of the Company, of such portion of the assets and
business of the nonsurviving corporation as such Board in good faith shall
determine to be attributable to such additional shares of Common Stock,
Convertible Securities, warrants or other rights, as the case may be. The
consideration for any additional shares of Common Stock issuable pursuant to any
warrants or other rights to subscribe for or purchase the same shall be the
consideration received by the Company for issuing such warrants or other rights
plus the additional consideration payable to the Company upon exercise of such
warrants or other rights. The consideration for any additional shares of Common
Stock issuable pursuant to the terms of any Convertible Securities shall be the
consideration received by the Company for issuing warrants or other rights to
subscribe for or purchase such Convertible Securities, plus the consideration
paid or payable to the Company in respect of the subscription for or purchase of
such Convertible Securities, plus the additional consideration, if any, payable
to the Company upon the exercise of the right of conversion or exchange in such
Convertible Securities. In case of the issuance at any time of any additional
shares of Common Stock or Convertible Securities in payment or satisfaction of
any dividends upon any class of stock other than Common Stock, the Company shall
be deemed to have received for such additional shares of Common Stock or
Convertible Securities a consideration equal to the amount of such dividend so
paid or satisfied.


                                      -10-

<PAGE>



               (b) When Adjustments to be Made. The adjustments required by this
Section 3 shall be made whenever and as often as any specified event requiring
an adjustment shall occur, except that any adjustment of the number of shares of
Common Stock for which this Warrant is exercisable that would otherwise be
required may be postponed (except in the case of a subdivision or combination of
shares of the Common Stock, as provided for in Section 3.1) up to, but not
beyond the date of exercise if such adjustment either by itself or with other
adjustments not previously made adds to or subtracts less than $.0001 from the
Purchase Price of the shares of Common Stock for which this Warrant is
exercisable immediately prior to the making of such adjustment. Any adjustment
representing a change of less than such minimum amount (except as aforesaid)
which is postponed shall be carried forward and made as soon as such adjustment,
together with other adjustments required by this Section 3 and not previously
made, would result in a minimum adjustment or on the date of exercise. For the
purpose of any adjustment, any specified event shall be deemed to have occurred
at the close of business on the date of its occurrence.

               (c) Fractional Interests. In computing adjustments under this
Section 3, fractional interests in Common Stock shall be taken into account to
the nearest 1000th of a share.

               (d) When Adjustment Not Required. If the Company shall take a
record of the holders of its Common Stock for the purpose of entitling them to
receive a dividend or distribution or subscription or purchase rights and shall
thereafter and before the distribution to stockholders thereof, legally abandon
its plan to pay or deliver such dividend, distribution, subscription or purchase
rights, then thereafter no adjustment shall be required by reason of the taking
of such record and any such adjustment previously made in respect thereof shall
be rescinded and annulled.

          3.8 Reorganization, Reclassification, Merger, Consolidation or
Disposition of Assets.

               (a) In case the Company shall reorganize its capital, reclassify
its capital stock, consolidate or merge with or into another corporation (where
the Company is not the surviving corporation or where there is a change in or
distribution with respect to the Common Stock of the Company), or sell, transfer
or otherwise dispose of all or substantially all of its property, assets or
business to another corporation and, pursuant to the terms of such
reorganization, reclassification, merger, consolidation or disposition of
assets, shares of common stock of the successor or acquiring corporation, or any
cash, shares of stock or other securities or property of any nature whatsoever
(including warrants or other subscription or purchase rights) in addition to or
in lieu of common stock of the successor or acquiring corporation ("Other
Property"), are to be received by or

                                      -11-

<PAGE>



distributed to the holders of the Common Stock of the Company, then each Holder
shall have the right thereafter, to receive, upon exercise of this Warrant, the
number of shares of common stock of the successor or acquiring corporation or of
the Company, if it is the surviving corporation, and Other Property receivable
upon or as a result of such reorganization, reclassification, merger,
consolidation or disposition of assets by any holder of the number of shares of
Common Stock for which this Warrant is exercisable immediately prior to such
event. In case of any such reorganization, reclassification, merger,
consolidation or disposition of assets, the successor or acquiring corporation
(if other than the Company) shall expressly assume the due and punctual
observance and performance of each and every covenant and condition of this
Warrant to be performed and observed by the Company and all the obligations and
liabilities hereunder, subject to such modifications as may be deemed
appropriate (as determined by resolution of the Board of Directors of the
Company) in order to provide for adjustments of shares of the Common Stock for
which this Warrant is exercisable which shall be as nearly equivalent as
practicable to the adjustments provided for in this Section 3. For purposes of
this Section 3.8, "common stock of the successor or acquiring corporation" shall
include stock of such corporation of any class which is not preferred as to
dividends or assets over any other class of stock of such corporation and which
is not subject to redemption and shall also include any evidences of
indebtedness, shares of stock or other securities which are convertible into or
exchangeable for any such stock, either immediately or upon the arrival of a
specified date or the happening of a specified event and any warrants or other
rights to subscribe for or purchase any such stock. The foregoing provisions of
this Section 3.8 shall similarly apply to successive reorganizations,
reclassifications, mergers, consolidations or disposition of assets.

               (b) In the event of any dissolution of the Company following the
transfer of all or substantially all of its properties or assets, the Company,
prior to such dissolution, shall at its expense deliver or cause to be delivered
the stock and other securities and property (including cash, where applicable)
receivable by the Holders of the Warrants after the effective date of such
dissolution pursuant to this Section 3 to a bank or trust company, as trustee
for the Holder or Holders of the Warrants.

          3.9 Certain Limitations. Notwithstanding anything herein to the
contrary, after any and all adjustments required by the provisions of this
Section 3 are made, the Purchase Price shall not be less than the par value per
share of Common Stock.

         4.   Record Date as Date of Issue or Sale; Treasury Stock.

               (a) In the event that at any time the Company shall take a record
of the holders of its Common Stock for the purpose of entitling them (i) to
receive a dividend or other distribution

                                      -12-

<PAGE>



payable in Common Stock or Convertible Securities, or (ii) to subscribe for or
purchase Common Stock or Convertible Securities then such record date shall be
deemed to be the date of the issue or sale of the shares of Common Stock deemed
to have been issued or sold upon the declaration of such dividend or the making
of such other distribution or the date of the granting of such right of
subscription or purchase, as the case may be.

               (b) The number of shares of Common Stock outstanding at any given
time shall not include shares owned or held by or for the account of the
Company, and the disposition of any such shares shall be considered an issue or
sale of Common Stock for the purposes of Section 3.

         5. No Dilution or Impairment. The Company will not by an action,
including, without limitation, by amending its Certificate of Incorporation or
through any reorganization, transfer of assets, consolidation, merger,
dissolution, issue or sale of securities or any other voluntary action, avoid or
seek to avoid the observance or performance of any of the terms of the Warrants.
Without limiting the generality of the foregoing, the Company (a) will not
increase the par value of any stock receivable on the exercise of this Warrant
above the amount payable therefor on such exercise, (b) will take all such
action as may be necessary or appropriate in order that the Company may validly
and legally issue fully paid and nonassessable shares of stock on the exercise
of this Warrant and (c) will use its best efforts to obtain all such
authorizations, exemptions or consents from any public regulatory body having
jurisdiction thereof as may be necessary to enable Company to perform its
obligations under this Warrant.

         Upon the request of the Holder, the Company will at any time during the
period this Warrant is outstanding acknowledge in writing, in form satisfactory
to the Holder, the continuing validity of this Warrant and the obligations of
the Company hereunder.

         6. Certificate as to Adjustments. In each case of any adjustment or
readjustment in the shares of Common Stock issuable on the exercise of the
Warrants, the Company at its expense will compute such adjustment or
readjustment in accordance with the terms of the Warrants and prepare a
certificate setting forth such adjustment or readjustment and showing in detail
the facts upon which such adjustment or readjustment is based. If requested by
the Holder hereof, the Company will provide an accountant's certificate
verifying the accuracy of the adjustments. The Company will forthwith mail a
copy of each such certificate to each Holder of a Warrant, and will, on the
written request at any time of any Holder of a Warrant, furnish to such Holder a
like certificate setting forth the Purchase Price at the time in effect and
showing how it was calculated.


                                      -13-

<PAGE>



         7.  Notices of Record Date, etc.  In the event of:

               (a) any taking by the Company of a record of the holders of any
class of securities for the purpose of determining the holders thereof who are
entitled to receive any dividend or other distribution, or any right to
subscribe for, purchase or otherwise acquire any shares of stock of any class or
any other securities or property, or to receive any other right, or

               (b) any capital reorganization of the Company, any
reclassification or recapitalization of the capital stock of the Company or any
transfer of all or substantially all of the assets of the Company to or
consolidation or merger of the Company with or into any other person, or

               (c) any voluntary or involuntary dissolution, liquidation or
winding-up of the Company,

then and in each such event the Company will mail or cause to be mailed to each
Holder of a Warrant a notice specifying (i) the date on which any such record is
to be taken for the purpose of such dividend, distribution or right, and stating
the amount and character of such dividend, distribution or right, (ii) the date
on which any such reorganization, reclassification, recapitalization, transfer,
consolidation, merger, dissolution, liquidation or winding-up is to take place,
and the time, if any is to be fixed, as of which the holders of record of Common
Stock shall be entitled to exchange their shares of Common Stock for securities
or other property deliverable on such reorganization, reclassification,
recapitalization, transfer, consolidation, merger, dissolution, liquidation or
winding-up, and (iii) the amount and character of any stock or other securities,
or rights or options with respect thereto, proposed to be issued or granted, the
date of such proposed issue or grant and the persons or class of persons to whom
such proposed issue or grant is to be offered or made. Such notice shall be
mailed at least 10 days prior to the date specified in such notice on which any
such action is to be taken. Notwithstanding the foregoing, failure to give such
notice or any defect in such notice shall not effect the validity or legality of
any such transaction.

         8. Reservation of Stock, etc. Issuable on Exercise of Warrants. The
Company will at all times reserve and keep available, solely for issuance and
delivery on the exercise of the Warrants, all shares of Common Stock from time
to time issuable on the exercise of the Warrants.

         9. Exchange of Warrants. On surrender for exchange of any Warrant,
properly endorsed, to the Company, the Company at its expense will issue and
deliver to or on the order of the Holder thereof a new Warrant or Warrants of
like tenor, calling in the aggregate on the face or faces thereof for the number
of shares of

                                      -14-

<PAGE>



Common Stock called for on the face or faces of the Warrant or Warrants so
surrendered.

         10. Replacement of Warrants. On receipt of evidence reasonably
satisfactory to the Company of the loss, theft, destruction or mutilation of any
Warrant and, in the case of any such loss, theft or destruction of any Warrant,
on delivery of an indemnity agreement or security reasonably satisfactory in
form and amount to the Company or, in the case of any such mutilation, on
surrender and cancellation of such Warrant, the Company at its expense will
execute and deliver, in lieu thereof, a new Warrant of like tenor.

         11. Negotiability, etc. This Warrant is issued upon the following
terms, to all of which each Holder or owner hereof by the taking hereof consents
and agrees:

               (a) Title to this Warrant may be transferred by endorsement (by
the Holder hereof executing the form of assignment at the end hereof) and
delivery in the same manner as in the case of a negotiable instrument
transferrable by endorsement and delivery; and

               (b) subject to (a) above, any person in possession of this
Warrant properly endorsed is authorized to represent himself as absolute owner
hereof and is empowered to transfer absolute title thereto by endorsement and
delivery hereof to a bona fide purchaser hereof for value; each prior taker or
owner waives and renounces all of his equities or rights in this Warrant in
favor of each such bona fide purchaser, and each such bona fide purchaser shall
acquire absolute title hereto and to all rights represented hereby.

         12. Notices, etc. All notices and other communications from the Company
to the Holder of this Warrant shall be mailed by first class registered or
certified mail, postage prepaid, at such address as may have been furnished to
the Company in writing by such Holder or, until any such Holder furnishes to the
Company an address, then to, and at the address of, the last Holder of this
Warrant who has so furnished an address to the Company.

         13. Miscellaneous. This Warrant and any term hereof may be changed,
discharged or terminated only by an instrument in writing signed by the party
against which enforcement of such change, waiver, discharge or termination is
sought. Any covenant or provision hereof may be omitted or waived with the
written consent of the holder or holders of at least fifty percent (50%) of the
Common Stock issued and issuable upon exercise of the Warrant. This Warrant
shall be construed and enforced in accordance with and governed by the laws of
the Commonwealth of Pennsylvania. The headings in this Warrant are for purposes
of reference only, and shall not limit or otherwise affect any of the terms
hereof. This

                                      -15-

<PAGE>



Warrant is being executed as an instrument under sale. The invalidity or
unenforceability of any provision hereof shall in no way affect the validity or
enforceability of any other provision.

         14.  Expiration.  The right to exercise this Warrant shall expire at 
5:00 p.m., Philadelphia time, July 31, 2005.

         IN WITNESS WHEREOF, the Company has executed this Warrant under seal as
of April ___, 1997.

                                                    NCO GROUP, INC.

                                                    By: _______________________
                                                        Name:__________________
                                                        Title:_________________
[Corporate Seal]
Attest:
By: ________________________
Name: ______________________
Title: _____________________

                                      -16-

<PAGE>


                              FORM OF SUBSCRIPTION
                   [To be signed only on exercise of Warrant]

TO NCO GROUP, INC.

         The undersigned, the holder of the within Warrant, hereby irrevocably
elects to exercise this Warrant for, and to purchase thereunder, _____________
shares of Common Stock of NCO GROUP, INC. and herewith makes payment of 
$_____________ therefor, and requests that the certificates for such shares be
issued in the name of, and delivered to _______________, whose address is
________________________.

Dated:                                              ___________________________
                                                    (Signature must conform to
                                                     name of holder as specified
                                                     on the face of the Warrant)

                                                    ___________________________
                                                    (Address)

                               FORM OF ASSIGNMENT
                   [To be signed only on transfer of Warrant]

         For value received, the undersigned hereby sells, assigns, and
transfers unto ______________ the right represented by the within Warrant to
purchase ___________________ shares of Common Stock of NCO GROUP, INC. to which
the within Warrant relates, and appoints ________________ Attorney to transfer
such right on the books of NCO GROUP, INC. with full power of substitution in
the premises.

Dated:                                              ___________________________
                                                    (Signature must conform to
                                                    name of holder as specified
                                                    on the face of the Warrant)

                                                    ___________________________
                                                    (Address)


                                      -17-


<PAGE>
                                                                    Exhibit 21.1

                    Corporate Organization of NCO Group, Inc.


           NCO Group, Inc.
           Pennsylvania corporation

                            Wholly-Owned Subsidiaries

           NCO Financial Systems, Inc.
           Pennsylvania corporation

           NCO Funding, Inc.
           Delaware corporation

           Management Adjustment Bureau, Inc.
           New York corporation

           NCO Teleservices, Inc.
           Pennsylvania corporation

           NCO Financial Systems of MI, Inc.
           Michigan corporation

           CRWF Acquisition, Inc.
           Pennsylvania corporation

           K&K Acquisition, Inc.
           Pennsylvania corporation

           CC Services, Inc.
           Pennsylvania corporation

           NCO Financial Systems of NC, Inc.
           North Carolina corporation

           Wholly-Owned Subsidiary of NCO Financial Systems of NC, Inc.

           Goodyear & Associates, Inc.
           North Carolina corporation

               Wholly-Owned Subsidiaries of CRWF Acquisition, Inc.
           
           CRW California, Inc.
           a California corporation

           CRW Texas, Inc.
           a Texas corporation


<PAGE>

                       CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the inclusion in this registration statement on Form S-1 (File No.
333-     ) of our report dated March 7, 1997, on our audits of the financial
statements of NCO Group, Inc. as of December 31, 1995 and 1996 and for the three
years in the period ended December 31, 1996. We also consent to the inclusion of
our report dated August 20, 1996 on our audits of the financial statements of 
Management Adjustment Bureau, Inc. as of December 31, 1994, 1995 and June 30,
1996 and for the three years in the period ended December 31, 1995 and the six
months ended June 30, 1996. We also consent to the reference to our firm under
the caption "Experts" and "Selected Financial Data."


Coopers & Lybrand L.L.P.


2400 Eleven Penn Center
Philadelphia, Pennsylvania
June 10, 1997




<PAGE>


                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


As independent public accountants, we hereby consent to the use of our report on
the Collection Division of CRW Financial, Inc.'s balance sheet at December 31,
1996, and the related statements of operations, Division equity and cash flows
for each of the two years in the period ended December 31, 1996, (and to all
references to our Firm) included in or made a part of this registration
statement.


                                                        /s/ Arthur Andersen LLP
                                                       -------------------------

Philadelphia, Pa.
  June 10, 1997


<TABLE> <S> <C>



<PAGE>

<ARTICLE> 5
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               MAR-31-1997
<CASH>                                       5,793,016
<SECURITIES>                                         0
<RECEIVABLES>                               11,122,643
<ALLOWANCES>                                   279,300
<INVENTORY>                                          0
<CURRENT-ASSETS>                            17,546,943
<PP&E>                                      11,431,165
<DEPRECIATION>                               6,066,096
<TOTAL-ASSETS>                              61,435,543
<CURRENT-LIABILITIES>                        9,551,184
<BONDS>                                              0
                                0
                                          0
<COMMON>                                    37,577,206
<OTHER-SE>                                   3,467,085
<TOTAL-LIABILITY-AND-EQUITY>                61,435,543
<SALES>                                     18,076,757
<TOTAL-REVENUES>                            18,076,757
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                            15,575,093
<LOSS-PROVISION>                               119,058
<INTEREST-EXPENSE>                              81,842
<INCOME-PRETAX>                              2,300,764
<INCOME-TAX>                                   993,974
<INCOME-CONTINUING>                          1,306,790
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 1,306,790
<EPS-PRIMARY>                                      .18
<EPS-DILUTED>                                      .18



</TABLE>


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