NATIONAL COMPUTER SYSTEMS INC
10-K, 1995-04-27
COMPUTER PERIPHERAL EQUIPMENT, NEC
Previous: MORRISON RESTAURANTS INC/, 11-K, 1995-04-27
Next: NEWPORT ELECTRIC CORP, 35-CERT, 1995-04-27



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

                  [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR
                  15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE FISCAL YEAR ENDED:                             COMMISSION FILE NUMBER:
    JANUARY 31, 1995                                           0-3713
                           ------------------------
                        NATIONAL COMPUTER SYSTEMS, INC.
             (Exact name of registrant as specified in its charter)

            MINNESOTA                                     41-0850527
  (State or other jurisdiction of          (I.R.S. Employer Identification No.)
  incorporation or organization)
  11000 PRAIRIE LAKES DRIVE
  EDEN PRAIRIE, MINNESOTA                                    55344
  (Address of principal executive offices)                 (Zip Code)

     Registrant's telephone number, including area code: 612/829-3000
                           ------------------------
        Securities registered pursuant to Section 12(g) of the Act:

                     Common Shares--par value $.03 a share
                                (Title of Class)

           Rights to Purchase Series A Participating Preferred Stock
                                (Title of Class)
                            ------------------------

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding  12 months  (or such  shorter  periods  that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes _X_ No ____

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation S-K is not contained herein and will not be contained, to the best
of  registrant's  knowledge,  in  definitive  proxy  or  information  statements
incorporated  by  reference in Part III of this Form 10-K or any  amendments  to
this Form 10-K. _X_

State the aggregate market value of the voting shares held by  non-affiliates of
the registrant as of March 31, 1995.
                 Common Shares, $.03 par value -- $212,612,000
                                                  ------------
Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of March 31, 1995.

               Common Shares, $.03 par value -- 15,342,474 shares
                                                ----------

<PAGE>


                      DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Annual  Report to  Stockholders  for the year ended  January 31,
1995 are incorporated by reference into Parts I, II and IV.

Portions of the definitive proxy statement dated April 19, 1995 are incorporated
by reference into Part III.

                                     PART I

ITEM 1.  BUSINESS

     National  Computer  Systems,   Inc.  ("NCS"  or  the  "Company")   provides
integrated information management products and services, designed to collect and
interpret data, to four primary markets:

     EDUCATION -- NCS develops and markets  systems and services  which  include
optical scanning systems,  related proprietary  software,  hardware and software
maintenance,    scannable   documents,   proprietary   student   and   financial
administrative systems,  assessment test processing and other data gathering and
processing services.

     BUSINESS  AND  GOVERNMENT  -- The  Company  develops  and  markets  optical
scanning hardware,  image-based data collection systems,  related work stations,
proprietary  software and  scannable  documents.  Using  forms-based  data entry
scanning  technology,  customers  are  able  to  automate  labor-intensive  data
collection and information processes with significantly increased efficiency and
accuracy. Data gathering and processing services are also provided.

     HEALTH CARE -- The Company publishes and markets  psychological  assessment
instruments,  scoring systems and scanning products to clinical professionals in
the behavioral and mental health markets.  Organizational  survey and assessment
testing  and  services  and  vocational  counseling  tests are  marketed  to the
corporate human resources market.  The Company markets optical scanning hardware
and  proprietary   software  for  patient  data  collection  and  administrative
management.

     BANKING AND  FINANCIAL -- NCS develops and markets  computer-based  systems
with  proprietary  software and services for automating  asset management in the
financial services industry, primarily banking.

     Applications  for NCS' products and services  within the  education  market
include  administrative  applications  such  as  attendance,  scheduling,  grade
reporting  and   registration/enrollment;   library  and  inventory  management;
financial  management  and  payroll;  and testing  applications  including  test
generation,  teacher-created  tests and norm- or criterion-  referenced testing.
NCS also  provides  scanning  and  computer  processing  services  for the large
volume,  complex  processing  needs of major test  publishers,  state  education
agencies, the federal government and local school districts.

     In the business,  government  and health care  marketplaces,  the Company's
products and services are  directed to  sales/marketing  applications  including
sales/order entry,  customer  satisfaction surveys and customer data collection;
operations  applications  including quality  measurement and inventory analysis;
administrative applications including billing,  collections and payroll; general
data collection,  analysis and management;  health care administration including
the gathering of individual  patient  information;  human resource  applications
including  applicant  tracking,  benefits  enrollment  and employee  evaluation;
aptitude, vocational interest and organizational assessment testing; and surveys
or ballots.

     The Company provides the financial services marketplace with computer-based
systems including proprietary software products and services for automated asset
management  systems for trust asset  management  in  personal  trust,  corporate
trust, private banking and employee benefits accounting.

     NCS operates two business segments: (1) Optical Scanning Products, Services
and Related Software and (2) Financial Systems.  See Note 11 -- Business Segment
Data of Notes to Consolidated Financial Statements included in the Annual Report
to  Stockholders  for the year ended  January 31, 1995,  incorporated  herein by
reference.

     The Company's  headquarters are located at 11000 Prairie Lakes Drive,  Eden
Prairie, Minnesota 55344, telephone 612/829-3000.


<PAGE>


OPTICAL SCANNING PRODUCTS, SERVICES AND RELATED SOFTWARE

SCANNING SYSTEMS

     NCS  manufactures  optical mark reading (OMR)  scanners which can read data
from  specially   designed  forms  printed  by  the  Company  with  specifically
formulated  inks.  Computing  capability is built into most  scanners.  Scanners
usually  incorporate  or  interface  directly  with  software  developed  by the
Company.

     Optical scanning equipment is most effective for applications where highest
accuracy,  precise  response  definition  and cost  effective  data  capture  is
required. Such applications include multiple choice tests; employee and benefits
administration;  quality measurement and customer satisfaction surveys; customer
order  entry;  market  research  and  field  sales  reporting;  and  personality
assessment or psychological diagnostic information.

     The Company's major lines of scanning hardware include scanners marketed as
Sentry-R-  and  OpScan-R-  products.  In the last year, a new family of low-cost
scanners,  NCS OpScan 2, 3 and 4, was introduced to expand the Company's line of
scanning products.  These lines of scanners provide a wide range of capabilities
to meet  the  needs  of  customers.  The  optical  scanning  systems  utilize  a
proprietary  mark  discrimination   system  to  distinguish  valid  marks,  thus
providing a very high degree of accuracy in processing responses. To enhance the
usefulness  of the OpScan  line,  optional  features  offered  include  bar code
reading  capability,  a  transport  printer to print  alphanumeric  messages  on
scanned  documents,  optional  read  formats and  upgraded  computer  capability
options.

     NCS  markets  the  Precept-R-  image-based  data  collection  system  which
represents an extension of the Company's optical mark reading  technology.  When
attached to a  workstation  computer  and using  sophisticated  software,  these
scanners allow customers to efficiently and accurately collect and interpret the
widest possible range of information  from a printed form including  printed and
handwritten data.

SCANNING AND APPLICATION SOFTWARE

     NCS offers a number of standard software programs for use with NCS systems.
Application software is an important component in the Company's marketing of its
scanning products and services. A principal strategy of the Company in servicing
the education  marketplace is to  concentrate  on those systems that  facilitate
accountability  in  school  administration  and in the  measurement  of  student
progress.  The Company offers standard  integrated  software  systems in lieu of
custom design and programming work performed by the customers. This has resulted
in the introduction  and marketing of new and enhanced  software  products.  The
MicroCIMS-TM-product,  an  advanced  student  management  software  system,  was
released for general distribution in 1994.

     Software   products   include  software  to  assist  educators  in  student
management including such applications as grade reporting,  attendance gathering
and  scheduling,  as  well  as  financial  management;  software  for  obtaining
information  about student  performance  and for  analyzing  and reporting  test
results and student  progress;  software to enable  users to easily  develop new
scanning  applications;  software  to assist  scanner  users  with data entry to
statistical  analysis  or  data  base  management  systems  and  other  software
applications  packages;  software  packages to  statistically  analyze survey or
assessment  data and produce a wide range of reports  designed to meet a variety
of reporting requirements; and software for health care administration.

SCANNABLE FORMS

     The  design,   manufacture   and  sale  of   scannable   forms,   including
multiple-page  booklets,  accounts for a  significant  portion of the  Company's
revenues and operating  income.  A variety of custom forms are produced that are
tailored to meet specific  customer needs. In addition,  standardized  forms are
increasingly  used,  especially  with  microcomputer-based   scanners,  in  such
standard applications as testing, attendance,  scheduling and student evaluation
at the classroom  level or customer  surveys or market  research in the business
setting.

     The Company  believes that the use of a properly  designed and printed form
is an  essential  element in  assuring  that a  scanning  system  performs  with
greatest  accuracy and optimum  capability.  In order to assure a high degree of
consistency,  reliability and accuracy,  NCS has emphasized the use of its forms
with its equipment. The Company prints its forms to exacting specifications.

MEASUREMENT AND DATA SERVICES

     NCS  markets  scanning  and  computer  processing  services  to major  test
publishers,  state  education  agencies,  the federal  government,  local school
districts  and  commercial  customers.  For these  customers,  NCS  develops and
executes projects including planning,  document design,  distribution logistics,
data collection, editing, analysis and final reporting.

     Examples of high volume processing  services include test scoring for major
test  publishers,  educational  assessment  testing  for states and  information
processing  for various  agencies of the federal  government  such as processing
student financial aid information for the U.S. Department of Education.

ASSESSMENT AND SURVEY SERVICES

     The Company  publishes and distributes  tests and provides scoring services
and  equipment  for the  professional  counseling  market;  for  industrial  and
clinical  psychologists,  psychiatrists  and human resource  professionals;  and
educators.   These  tests  and  services  include  personality   assessment  and
psychological  diagnostic testing,  career development,  guidance counseling and
human resource organizational assessments.

     NCS  provides  specialized  survey  and  scannable  information  processing
services to selected  industries in the commercial  marketplace.  In addition to
scoring,  analyzing and reporting survey results,  the Company assists customers
in designing survey  instruments,  conducting  surveys and  interpreting  survey
results.

FINANCIAL SYSTEMS

     NCS  develops,   sells  and  supports  systems  for  asset  and  investment
management  reporting and  recordkeeping  for bank trust  departments  and other
organizations with trust powers.  Applications include personal trust, corporate
trust  and  employee  benefits.   These  systems  utilize  proprietary  software
developed  by NCS and  licensed  for  periods  of five  years or more as well as
hardware  manufactured by others.  Each system is designed to address the unique
needs of customers.  NCS supports  these  installations  with customer  response
centers, trust consultants, system conversion specialists and training staffs.

     For corporate trust  customers,  and personal trust  departments of smaller
banks, the Company offers management of customer systems for offsite  processing
and computer  processing  services  from its service  bureau  facility.  For the
personal trust market, the Company provides trust accounting systems to small to
medium sized banks through its Trustware-R-  Series 7 product line and to larger
banks  through  the  Trustware  Series  11  product  line.  Management  of  debt
securities  is  provided  by  the  Company's   BondMaster-R-software system  or
CertMaster-R-  software  for  complex  debt  instruments.  These  offerings  are
enhanced with the addition of an optical disk-based system for data storage.

     NCS provides  software  support  service by periodically  issuing  software
program revisions to improve systems  performance and to accommodate  changes in
the tax law and other regulatory changes. The Company also periodically releases
new software applications which it licenses to its customers.

MARKETING

     NCS markets its information  systems hardware and software and scanning and
computer processing services directly through sales employees located throughout
the United States, who direct their efforts to either the education, government,
business or health care  marketplaces.  Outside the United States, the Company's
systems and associated  products and services are sold through sales  employees,
distributors  or  independent  sales agents.  NCS markets its financial  systems
through a separate staff of sales employees.  The Company's  published tests and
test scoring  services are marketed  principally  in the United  States  through
telemarketing,  direct mail,  professional  journal advertising and professional
trade  convention  attendance and elsewhere  through  distributors.  Each of the
Company's  sales  organizations  is  supported by  marketing  and sales  support
personnel.

SOFTWARE SUPPORT, TECHNICAL SUPPORT AND MAINTENANCE

     Software support is provided on a contractual basis to customers  licensing
application software systems. NCS assists customers with installation, training,
hardware or software upgrades and development of specific  customer  application
software on a fee for service basis.

         The Company  offers  technical  support  and  hardware  maintenance  to
customers  purchasing or leasing its equipment either on a contractual  basis or
through its  national  network of customer  service and support  engineers.  NCS
emphasizes prompt, reliable service and close customer relationships.  Technical
and  maintenance  support may include labor,  parts,  operational  training and,
where applicable, programming of the equipment and design of forms.

DEVELOPMENT OF PRODUCTS AND SERVICES

     The  Company's   development   efforts  are  directed  toward  new  product
development and enhancements to existing products. During the fiscal years ended
January  31,  1995,  1994  and  1993,  the  Company  spent,   including  certain
capitalized  software  development  costs,  approximately  $20.4 million,  $20.8
million  and  $17.3  million,  respectively,  principally  on  software  product
development  (primarily  focused on application  software) and scanning software
and equipment development.

MANUFACTURING

     The Company  assembles its scanning  equipment from electronic  components,
metal stampings, molded plastic parts and mechanical sub-assemblies. These parts
are generally available from multiple sources. The Company assembles most of the
scanning systems equipment at its Eagan, Minnesota facility.  Computer hardware,
other than scanning equipment, is purchased from other manufacturers.

     Scannable   forms  are  produced  at  NCS'  printing  plants  in  Columbia,
Pennsylvania;  Owatonna, Minnesota; and Rotherham, South Yorkshire, England. The
ink  and  paper  used  in  forms   production  are  produced  to  the  Company's
specifications  by a limited  number of  suppliers.  Although the Company has no
long-term supply contracts with its paper or ink suppliers,  the Company has had
long-term   relationships   with  such   suppliers   and  believes   that  these
relationships are good.

COMPETITION

     Competition  in the  information  management  industry is intense.  Optical
scanning is only one of numerous data input  methods.  The Company has attempted
to develop  education,  government,  business  and  health  care  markets  where
scanning  technology  has  advantages  over other data entry  technologies.  NCS
scanning systems incorporate  optical scanning equipment,  computer hardware and
proprietary software which are marketed and sold as turn-key systems.

     In addition to the functional  competition  provided by alternative methods
of data capture,  including  on-line  terminal  keyboards and optical  character
readers,  other scanning  vendors supply products that compete with those of the
Company.

     The Company's scannable forms compete with those produced by commercial and
specialized forms printers in various  localities  throughout the United States.
Principal  competitive  factors in the  scannable  forms  printing  industry are
product quality, service and price.

     NCS' data  processing,  test  publishing and computer  processing  services
compete with several test publishers and data processing  service  bureaus.  The
Company's  customer  support  maintenance  organization  competes  with  service
provided by manufacturers,  other national service companies and local providers
of maintenance services.

     NCS' financial  systems  compete with systems  developed by users,  service
bureaus  and other  direct  competitors  offering  asset  management  accounting
systems. The Company believes that it is one of the leading suppliers of systems
to bank trust departments.

PATENTS, TRADEMARKS AND LICENSES

     The Company holds certain patents,  registered and unregistered  trademarks
and  copyrights.  The Company  also has  license  rights to a number of patents,
trademarks, copyrights and manufacturing processes and materials. Included among
these  licenses  are   agreements   with   publishers  of  various   copyrighted
psychological,  aptitude and  achievement  tests to distribute  these tests,  to
print and sell answer sheets for such tests, and to score such tests. Payment of
royalties is usually based upon the volume of tests  distributed,  answer sheets
sold, and tests scored. NCS believes that its business is not dependent upon any
one individual patent, trademark, copyright or license right or group thereof.

     "Sentry", "Trustware",  "BondMaster",  "CertMaster", "OpScan" and "Precept"
appearing herein are registered trademarks of National Computer Systems, Inc.

EMPLOYEES

     As of February 28, 1995, the Company employed approximately 2,700 full-time
employees.  None  of  the  Company's  employees  are  subject  to  a  collective
bargaining  agreement,  and the Company believes that its employee relations are
excellent.

<PAGE>

EXECUTIVE OFFICERS OF THE REGISTRANT

     The names,  ages and  positions  of all of the  executive  officers  of the
Company as of  February  28,  1995 are listed  below  along with their  business
experience during the past five years.

NAME                      AGE       POSITION
- --------------------      ---       ------------------------------------------
Charles W. Oswald         67        Chairman of the Board
Russell A. Gullotti       52        President and Chief Executive Officer
Robert C. Bowen           53        Senior Vice President
John W. Fenton, Jr.       54        Secretary-Treasurer
Donald J. Gibson          64        Senior Vice President
Richard L. Poss           49        Vice President
David W. Smith            50        Vice President
Jeffrey W. Taylor         41        Vice President and Chief Financial Officer
Adrienne T. Tietz         48        Vice President

     Mr. Oswald has been Chairman of the Board since October,  1994 and prior to
that Chairman of the Board and Chief Executive Officer of NCS for more than five
years.

     Mr. Gullotti has been President and Chief Executive  Officer since October,
1994 and prior to that held senior  executive  positions in sales and marketing,
services  and  administration  with  Digital  Equipment   Corporation  (computer
manufacturing and services) for more than five years.

     Mr. Bowen has been a Senior Vice President of NCS for more than five years.

     Mr. Fenton has been Secretary-Treasurer of NCS for more than five years.

     Mr. Gibson has been a Senior Vice President of NCS for more than five 
years.

     Mr. Poss has been a Vice President of NCS for more than five years.

     Mr. Smith has been a Vice President of NCS for more than five years.

     Mr. Taylor has been Vice President and Chief  Financial  Officer since May,
1994 and prior to that Vice  President and Corporate  Controller of NCS for more
than five years.

     Ms. Tietz has been a Vice President of NCS for more than five years.

     Officers  are  elected  annually  by the Board of  Directors.  There are no
family relationships among these officers,  nor any arrangement or understanding
between  any  officer  and any other  person  pursuant  to which the officer was
selected.

ITEM 2.  PROPERTIES

The Company's principal facilities are as follows:

                        SQUARE
     LOCATION          FOOTAGE                 GENERAL PURPOSE
- -------------------    -------     ----------------------------------------
Eden Prairie, MN        76,000     Executive general offices; education and
                                   international general offices, sales and
                                   marketing

Mesa, AZ (1)            40,000     Education software product development and
                                   support

Iowa City, IA                      Assessment test processing and data proces-
     Building 1 (1)    168,000     sing services, general offices and operations
     Building 2 (1)    112,000

Minnetonka, MN (1)      54,000     Test publishing and scoring general offices 
                                   and operations

Eagan, MN (1)          109,000     Scanner hardware development and manu-
                                   facturing; customer support services general
                                   offices and operations; and forms general
                                   offices

Edina, MN  (1)         101,000     Business systems and services general 
                                   offices, sales and marketing; scanner 
                                   software development

Owatonna, MN (1)       128,000     Forms design and production

Columbia, PA (1)       121,000     Forms design and production

Rotherham, South        34,000     Forms design and production
Yorkshire England (1)

Huntsville, AL          15,000     Financial systems software development

Atlanta, GA             16,000     Financial systems sales offices with support
                                   and training

Cambridge, MA           33,000     Financial systems software development,sales,
                                   support and training offices

Wayne, PA               27,000     Corporate trust general offices and 
                                   operations

- ---------------------------
(1)  Denotes NCS owned facility.

     The Company  believes that its  facilities are adequate to meet its current
needs.

ITEM 3.  LEGAL PROCEEDINGS

     The Company is not a party to nor is its  property  subject to any material
pending legal proceedings.


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

     There were no matters submitted during the fourth quarter of the year ended
January 31,  1995 to a vote of security  holders  through  the  solicitation  of
proxies or otherwise.


<PAGE>


                                    PART II

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

     "Quarterly  Market Data" included in the Annual Report to Stockholders  for
the year ended January 31, 1995 is incorporated herein by reference.

ITEM 6.   SELECTED FINANCIAL DATA

     "Five-Year  Financial  Data" included in the Annual Report to  Stockholders
for the year ended January 31, 1995 is incorporated herein by reference.

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

     "Management's   Discussion  and  Analysis  of  Results  of  Operations  and
Financial  Condition" included in the Annual Report to Stockholders for the year
ended January 31, 1995 is incorporated herein by reference.

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The following  consolidated  financial statements and supplementary data of
the  registrant  and  its  subsidiaries,   included  in  the  Annual  Report  to
Stockholders  for the year ended January 31, 1995,  are  incorporated  herein by
reference:

     Consolidated Balance Sheets -- January 31, 1995 and 1994

     Consolidated Statements of Income -- Years ended January 31, 1995, 1994 and
1993

     Consolidated  Statements of Changes in Stockholders'  Equity -- Years ended
January 31, 1995, 1994 and 1993

     Consolidated Statements of Cash Flows -- Years ended January 31, 1995, 1994
and 1993

     Notes to Consolidated Financial Statements -- January 31, 1995

     Report of Independent Auditors dated March 15, 1995

     "Quarterly Results of Operations (Unaudited)"

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

     None.


<PAGE>


                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     "Election  of  Directors"  included  in  the  Company's   definitive  proxy
statement  dated April 19, 1995 and  "Executive  Officers of the  Registrant" in
Part I of this report are incorporated herein by reference.

ITEM 11.  EXECUTIVE COMPENSATION

     "Summary  Compensation Table" and "Stock Options" included in the Company's
definitive  proxy  statement  dated  April 19, 1995 are  incorporated  herein by
reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     "Election  of  Directors"  and  "Ownership  of NCS Common  Stock by Certain
Beneficial Owners and Executive  Officers" included in the Company's  definitive
proxy statement dated April 19, 1995 is incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The  information  contained  in the  fourth  paragraph  which  follows  the
footnotes to the table set forth under the caption  "Election of  Directors"  in
the Company's  definitive  proxy  statement dated April 19, 1995 is incorporated
herein by reference.




<PAGE>


                                    PART IV

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

     (a)   List of Financial Statements and Financial Statement Schedules

     (1)   The following  consolidated financial statements of National Computer
           Systems, Inc. and subsidiaries,  included in the annual report of the
           registrant to its  stockholders  for the year ended January 31, 1995,
           are incorporated by reference in Item 8: 

           Consolidated  Balance Sheets -- January 31, 1995 and 1994

           Consolidated Statements of Income -- 
               Years ended January 31, 1995, 1994 and 1993

           Consolidated Statements of Changes in Stockholders' Equity -- 
               Years ended January 31, 1995, 1994 and 1993

           Consolidated Statements of Cash Flows -- 
               Years ended January 31, 1995, 1994 and 1993

           Notes to Consolidated Financial Statements -- January 31, 1995

           Report of Independent Auditors dated March 15, 1995.

     (2)   The following  consolidated financial statement schedules of National
           Computer Systems, Inc. and subsidiaries are included in Item 14(d):

           All  schedules  for  which   provision  is  made  in  the  applicable
accounting  regulations  of the  Securities  and  Exchange  Commission  are  not
required under the related instructions or are inapplicable,  and therefore have
been omitted.

    (3) -- Listing of Exhibits:

 EXHIBIT

      3A   -- Restated Articles of Incorporation, as amended,are incorporated 
              herein by reference to Exhibit 3 to the NCS Form 10-Q for the 
              quarter ended April 30, 1987.

      3B   -- By-Laws, as amended, are incorporated herein by reference to 
              Exhibit 3(b) to the NCS Form 10-Q for the quarter ended
              July 31, 1985.

      4A   -- Instruments  with  respect to  long-term  debt where the
              total debt authorized  thereunder does not exceed 10% of the
              consolidated  total assets of the  registrant  are not being
              filed;  the  registrant  will  furnish  a copy  of any  such
              instrument to the Commission upon request.

      4B   -- Rights  Agreement  dated as of June 23, 1987  between NCS
              and Norwest  Bank  Minnesota,  N.A.  (including  the form of
              Right   Certificate   attached  as  Exhibit  B  thereto)  is
              incorporated  herein by  reference to Exhibit 4.1 to the NCS
              Form 8-K -- reporting date: June 23, 1987.

      4C   -- Amended and Restated  Credit  Agreement  dated as of July
              31, 1991 between NCS and First Bank National Association, as
              agent, and as further amended by the First Amendment thereto
              dated as of  January  25,  1994 is  incorporated  herein  by
              reference to Exhibit 4C to the  Company's  Form 10-K for the
              fiscal year ended January 31, 1994.

    *10A   -- NCS 1982 Employee Stock Option Plan is incorporated herein by 
              reference to Exhibit 28 to Form S-8 Registration Statement and 
              Exhibit 28 to Post Effective Amendment No. 1 to Form S-8 
              Registration Statement No. 2-80386.

    *10B   -- NCS 1984 Employee Stock Option Plan is incorporated herein by 
              reference to Exhibit 10 to the Company's Form 10-Q for the 
              quarter ended July 31, 1984.

    *10C   -- NCS 1986 Employee Stock Option Plan is incorporated herein by 
              reference to Exhibit 10D to the Company's Form 10-K for the 
              fiscal year ended January 31, 1986.

    *10D   -- NCS Non-Employee Director Stock Option Plan is incorporated 
              herein by reference to Exhibit 10F to the Company's Form
              10-K for the fiscal year ended January 31, 1989.

    *10E   -- NCS 1990 Employee Stock Option Plan, as amended, is incorporated
              herein by reference to Exhibit 10F to the Company's Form 10-K 
              for the fiscal year ended January 31, 1993.

    *10F   -- NCS 1995 Employee Stock Option Plan.

    *10G   -- NCS 1990 Long-Term Incentive Plan is incorporated herein by 
              reference to Exhibit 10H to the Company's Form 10-K for the 
              fiscal year ended January 31, 1990.

    *10H   -- NCS 1992 Employee Stock Purchase Plan is incorporated herein 
              by reference to Exhibit 10I to the Company's Form 10-K for the
              fiscal year ended January 31, 1992.

    *10I   -- Description of Retirement Arrangements with David C. Malmberg 
              is incorporated herein by reference to exhibit 19 to the 
              Company's Form 10-Q for the fiscal quarter ended October 31, 1992.

    *10J   -- Agreement  dated  August 4, 1994  between NCS and Russell A.
              Gullotti,  as amended August 8, 1994, is incorporated herein
              by reference to Exhibit 10(a) to the Company's Form 10-Q for
              the fiscal quarter ended October 31, 1994.

    *10K   -- Agreement  dated  August 22, 1994 between NCS and Charles W.
              Oswald is incorporated  herein by reference to Exhibit 10(b)
              to the  Company's  Form 10-Q for the  fiscal  quarter  ended
              October 31, 1994.

    *10L   -- NCS Corporate Management Incentive Plan -- 1993 is incorporated
              herein by reference to Exhibit 10J to the Company's Form 10-K 
              for the fiscal year ended January 31, 1993.

    *10M   -- NCS Corporate Management Incentive Plan -- 1994 is incorporated
              herein by reference to Exhibit 10J to the Company's Form 10-K 
              for the fiscal year ended January 31, 1994.

    *10N   -- NCS Corporate Management Incentive Plan -- 1995.

    *10O   -- Oswald Stock Option Plan.

     11    -- Statement Re:  Computation of Earnings Per Share.

     13    -- Portions of NCS' Annual Report to Stockholders for the fiscal
              year ended January 31, 1995.

     21    -- Significant Subsidiaries.

     23    -- Consent of Independent Auditors.

     24    -- Power of Attorney authorizing J.W. Fenton, Jr. to sign the 
              NCS Form 10-K for the year ended January 31, 1995 on behalf of 
              other officers and directors.

     27    -- Financial Data Schedule.
- ----------------

* Indicates  management contract or compensatory plan or arrangement required to
be filed as an exhibit to this report.

     (b)   Reports on Form 8-K

           There were no reports  on Form 8-K filed for the three  months  ended
January 31, 1995.

     (c)   Exhibits

           The  response to this  portion of Item 14 is  submitted as a separate
section of this report.

     (d)   Financial Statement Schedules

           Financial  Statement Schedules have been omitted because they are not
required or are inapplicable.




                                   SIGNATURES

    Pursuant  to the  requirements  of  Section  13 or 15(d)  of the  Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                               NATIONAL COMPUTER SYSTEMS, INC.

Dated: April 27, 1995                          By:    /s/ J. W. FENTON, JR.
                                                   ------------------------
                                                        J. W. Fenton, Jr.
                                                       SECRETARY-TREASURER

    Pursuant to the  requirements  of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the dates indicated.

By  CHARLES W. OSWALD*          Chairman of the Board of Directors
    ---------------------------
    Charles W. Oswald

By  RUSSELL A. GULLOTTI*        Director, President and Chief Executive Officer
    --------------------------  (principal executive officer)
    Russell A. Gullotti

By  DR. DAVID P. CAMPBELL*
    --------------------------  Director
    Dr. David P. Campbell

By  DAVID C. COX*
    --------------------------  Director
    David C. Cox

By  JEAN B. KEFFELER*
    --------------------------  Director
    Jean B. Keffeler

By  STEPHEN G. SHANK*
    --------------------------  Director
    Stephen G. Shank

By  JOHN E. STEURI*
    --------------------------- Director
    John E. Steuri

By  JEFFREY E. STIEFLER*
    --------------------------- Director
    Jeffrey E. Stiefler

By  JOHN W. VESSEY*                     
    --------------------------- Director
    John W. Vessey

 By JEFFREY W. TAYLOR*          Vice President and Chief Financial Officer 
    --------------------------- (principal financial officer and principal 
    Jeffrey W. Taylor           accounting officer)

     *     Executed on behalf of the  indicated  officers  and  directors of the
           registrant by J. W. Fenton, Jr., Secretary-Treasurer,  duly appointed
           attorney-in-fact.


   /s/ J. W. FENTON, JR.
- -----------------------------------                    Dated: April 27, 1995
   (ATTORNEY-IN-FACT)



<PAGE>


                                   FORM 10-K
                        NATIONAL COMPUTER SYSTEMS, INC.
                   FOR THE FISCAL YEAR ENDED JANUARY 31, 1995

                                 EXHIBIT INDEX



 EXHIBIT
- -------------

     10F            NCS 1995 Employee Stock Option Plan.

     10N            NCS Corporate Management Incentive Plan -- 1995.

     10O            Oswald Stock Option Plan.

     11             Statement Re:  Computation of Earnings per Share.

     13             Portions of the Annual Report to Stockholders for the 
                    fiscal year ended January 31, 1995.

     21             Significant Subsidiaries.

     23             Consent of Independent Auditors.

     24             Power of Attorney  authorizing a certain person to sign
                    the NCS Form 10-K for the year ended  January  31, 1995
                    on behalf of other officers and directors.

     27             Financial Data Schedule.



                                                                 EXHIBIT 10F

                        NATIONAL COMPUTER SYSTEMS, INC.
                        1995 EMPLOYEE STOCK OPTION PLAN

1.     Objectives of Plan.

       This 1995 Employee Stock Option Plan (the "Plan") has been adopted by the
       Board of  Directors  of  National  Computer  Systems,  Inc.,  a Minnesota
       corporation  (herein called the  "Company"),  to secure the advantages of
       stock  ownership  on the part of its  present  and future key  employees,
       including  salaried  officers  and  directors,   and  including  salaried
       officers and directors of any one or more subsidiary  corporations wholly
       owned by it (herein called "related  companies"),  to provide  incentives
       for such individuals to remain with the company or related  companies and
       to devote their energies to strengthen and maintain the continued success
       of the Company through stock  ownership.  Options granted under this Plan
       may be either incentive stock options  ("Incentive Stock Options") within
       the  meaning of Section  422 of the  Internal  Revenue  Code of 1986,  as
       amended (the "Code"),  or options which do not qualify as Incentive Stock
       Options.

2.     Administration of Plan.

       (A)    The Plan shall be  administered  by the Board of  Directors of the
              Company (the "Board");  provided, however, that all actions of the
              Board  with   respect  to  the  Plan  shall  be  approved  by  the
              affirmative  vote of  directors  constituting  a  majority  of the
              members of the Board and all of whom are  "disinterested  persons"
              with  respect to the Plan within the  meaning of Rule  16b-3(d)(3)
              under the Securities Act of 1934 as presently in effect.

       (B)    Subject  to the  provisions  of the  Plan,  the Board  shall  have
              authority, in its discretion:

              (1)   To construe and interpret  the Plan and all options  granted
                    hereunder,  and to determine the terms and  provisions  (and
                    amendments  thereof) of the options  granted  under the Plan
                    (which need not be identical).

              (2)   To  determine  individuals  to whom and the time or times at
                    which options  shall be granted,  the number of shares to be
                    subject to each option,  the option price,  and the duration
                    of leaves of absence  which may be  granted to  participants
                    without  constituting a termination of their  employment for
                    the purposes of the Plan.

              (3)   To adopt,  amend and rescind rules and regulations  relating
                    to  administration  of the Plan and make all  determinations
                    necessary or advisable for the  administration  of the Plan,
                    which shall be binding and conclusive on all participants in
                    the   Plan   and  on   their   legal   representatives   and
                    beneficiaries.

              (4)   To accelerate the time at which all or any part of an option
                    may be exercised.

              (5)   To determine  which options  (that are not  Incentive  Stock
                    Options),  whether  granted  before  or  after  the  date of
                    adoption or any amendments to this Plan,  shall be deemed to
                    be stock  options  governed  by and subject to the terms and
                    conditions of this Plan.

3.     Participants.

       Options  may be  granted  under  the Plan to such  key full or part  time
       executive,   administrative,   supervisory,  technical,  or  professional
       employees  (including salaried officers and directors) of the Company, or
       of subsidiaries of the Company,  including subsidiaries which become such
       after  adoption of the Plan, in such amounts as shall be determined  from
       time to time by the Board.

       In  determining  the  persons to whom  options  shall be granted  and the
       number of shares subject to each option,  the Board may take into account
       the nature of services  rendered by the  proposed  grantees,  their past,
       present and potential  contributions  to the success of the Company,  and
       such other factors as the Board in its discretion shall deem relevant.  A
       person who has been  granted an option  under this Plan may be granted an
       additional  option  or  options  under  the  Plan if the  Board  shall so
       determine;  provided, however, that to the extent that the aggregate fair
       market  value,  determined  at the  time an  Incentive  Stock  Option  is
       granted,  of the stock with respect to which all Incentive  Stock Options
       owned  by a  Participant  are  exercisable  for  the  first  time by such
       optionee  during  any  calendar  year  under  all  plans of the  employer
       corporation and its parent and subsidiary  corporations exceeds $100,000,
       such options shall be treated as options that do not qualify as Incentive
       Stock Options.  No person may be granted  options under the Plan for more
       than 100,000 shares in the aggregate in any calendar year.

4.     Number of Shares Available for Options.

       Under  this Plan,  options  may be  granted  for shares of the  Company's
       Common Stock,  $.03 per value.  The Common Stock subject to options shall
       be either  authorized  but unissued  shares or shares  reacquired  by the
       Company.  Subject to the provisions of paragraph 5 hereof,  the number of
       shares of Common Stock that may be made the subject of options  shall not
       exceed the aggregate of 350,000 shares. In the event that any outstanding
       option  under  the  Plan  for  any  reason   expires  or  is   terminated
       unexercised,  the common shares  allocable to the unexercised  portion of
       such option may again be subject to an option under the Plan.

5.     Adjustments.

       If  there  shall  be any  change  in the  Common  Stock  through  merger,
       consolidation,  reorganization,  recapitalization,  stock dividend, stock
       split or other change in the capitalization or corporate structure of the
       Company, the Board shall make appropriate adjustments in the Plan and any
       options outstanding under the Plan. Such adjustments shall include, where
       appropriate,  changes in the  aggregate  number of shares  subject to the
       Plan and such  changes  in the  number of shares  and the price per share
       subject  to  outstanding  options  as are  necessary  in order to prevent
       dilution or enlargement of option rights.

6.     Term of Plan.

       No option  shall be granted  pursuant to this Plan later than January 31,
       2005,  but options  theretofore  granted  may extend  beyond that date in
       accordance with their terms.

7.     Terms and Conditions of Options.

       Options granted hereunder shall be evidenced by a written notice from the
       Company  to  the  participant   evidencing  the  granting  of  an  option
       hereunder,  or shall be  evidenced  by an  agreement  in such form as the
       Board of  Directors  shall  from  time to time  require.  Said  notice or
       agreement  shall  refer to this Plan,  and make  acceptance  thereof by a
       participant  subject to the provisions  hereof.  Such option shall comply
       with and be subject to the following terms and conditions:

       (A)    Number of Shares.  Each option shall state the number of shares to
              which it pertains.

       (B)    Option  Price.  Each option  shall state the option  price,  which
              shall not be less than 100% of the fair market value of the shares
              of the Common  Stock of the Company on the date of the granting of
              the  option.  During  such time as the Common  Stock is not listed
              upon an  established  stock  exchange,  the fair market  value per
              share shall be the "last trade  price" as reported by the National
              Association  of  Security  Dealers,  Inc.  If the Common  Stock is
              listed upon an established stock exchange or exchanges,  such fair
              market  value shall be deemed to be the highest  closing  price of
              the Common  Stock on such stock  exchange or exchanges on the date
              the  option is  granted,  or, if no sale of the  Company's  Common
              Stock  shall have been made on any stock  exchange on that day, on
              the next  preceding  day on which  there was a sale of such stock.
              Subject to the  foregoing,  the Board in fixing  the option  price
              shall have full authority and discretion and be fully protected in
              doing so.

       (C)    Option Period and Exercise of Option.

              (1)   No option  period  shall  exceed  ten  years,  and except as
                    otherwise  provided on subdivisions  (D) and (E) hereof,  no
                    option period shall be for less than one year.

              (2)   Any  option  granted  under  the  Plan may be  exercised  by
                    notifying the Company in writing of such  exercise  prior to
                    the  termination  of such  option.  The option price for the
                    number of shares  of  Common  Stock for which the  option is
                    exercised   shall  become   immediately   due  and  payable;
                    provided,  however,  that in lieu of cash an  optionee  may,
                    with the  approval  of the  Board,  exercise  an  option  by
                    tendering  to the Company  shares of the Common Stock of the
                    Company  owned by the  optionee  and  with the  certificates
                    therefor  registered in the optionee's  name,  having a fair
                    market value equal to the cash exercise  price of the shares
                    being purchased.

              (3)   During the  lifetime of the  optionee,  the option  shall be
                    exercisable only by the optionee and shall not be assignable
                    or  transferable,  and no other  person  shall  acquire  any
                    rights therein.  Except as provided in Subdivisions  (D) and
                    (E) hereof,  no option may be  exercised  at any time unless
                    the holder  thereof is then an  employee of the Company or a
                    subsidiary of the Company.

       (D)    Termination of Employment  Except Death.  In the event an optionee
              shall cease to be employed by the Company or a related company for
              any reason other than death,  then, and in that event, but subject
              to the  condition  that no option shall be  exercisable  after its
              expiration  date,  such optionee  shall have the right to exercise
              the option at any time within three months after such  termination
              of employment, to the extent the optionee's right to exercise same
              had  accrued  pursuant  to  Article  7(C) of the  Plan and had not
              previously been exercised at the date of such termination. Whether
              authorized  leaves of absence or absence  because of  military  or
              governmental  service shall constitute  termination of employment,
              for the  purpose of the Plan,  shall be  determined  by the Board,
              which determination shall be final and conclusive.

       (E)    Death of Optionee  and Transfer of Option.  If any optionee  shall
              die while in the employ of the  Company or a related  company,  or
              within  a  period  of  three  months  after  the   termination  of
              employment  with the  Company or related  companies  and shall not
              have fully  exercised  the option,  said  option may be  exercised
              (subject  to the  condition  that no option  shall be  exercisable
              after its  expiration  date),  to the extent  that the  optionee's
              right to exercise such option had accrued pursuant to Article 7(C)
              of the  Plan at the  time of  death  and had not  previously  been
              exercised, at any time within one year after the optionee's death,
              by the  executors  or  administrators  of the  optionee  or by any
              person or persons who shall have acquired the option directly from
              the  optionee  by  bequest  or  inheritance.  No  option  shall be
              transferable by the optionee otherwise than by will or by the laws
              of descent and distribution.

       (F)    10 - Percent Shareholder Rule. Notwithstanding any other provision
              in the Plan,  if at the time an Option is  otherwise to be granted
              pursuant to the Plan,  the optionee  owns  directly or  indirectly
              (within the meaning of Section 424 (d) of the Code)  Common  Stock
              of the  Company  possessing  more than 10% of the  total  combined
              voting  power of all classes of stock of the Company or its parent
              or subsidiary corporations,  if any (within the meaning of Section
              422(b)(6)  of the Code),  then any  Incentive  Stock  Option to be
              granted to such  optionee  pursuant to the Plan shall  satisfy the
              requirements  of  Section  422(c)(5)  of the Code,  and the option
              price shall be not less than 110% of the fair market  value of the
              Common  Stock of the Company on the date of grant,  determined  as
              described  herein,  and such  option  by its  terms  shall  not be
              exercisable after the fifth anniversary of the date of grant.

       (G)    Rights as a Shareholder.  An optionee or a transferee of an option
              shall have no rights as a  shareholder  with respect to any shares
              covered  by an option  until the date of the  issuance  of a stock
              certificate  for  such  shares.  No  adjustment  shall be made for
              dividends (ordinary or extraordinary  whether in cash,  securities
              or other property) or  distributions or other rights for which the
              record date is prior to the date such stock certificate is issued,
              except as provided in Article 5 hereof.

       (H)    Discontinuance  and Amendment of the Plan.  The Board of Directors
              may, from time to time, alter, amend,  suspend, or discontinue the
              Plan with respect to any shares as to which  options have not been
              granted,  and, with the consent of the  participant who is a party
              thereto, any option agreement may be modified or amended.

              Unless approved by the  stockholders of the Company,  no amendment
              to the Plan shall (a) increase the number of shares subject to the
              Plan subject to the  provisions of paragraph 5 hereof,  (b) extend
              the term of the Plan, (c) extend the term for which options may be
              granted  beyond  ten years,  (d) reduce the option  price at which
              options may be granted to less than 100% of fair  market  value at
              the date of grant,  or (e) in any other  fashion cause the options
              granted  hereunder  which  are  intended  to  be  Incentive  Stock
              Options, and which are designated as such by the form of agreement
              evidencing  the granting of such option,  to fail to qualify as an
              Incentive  Stock  Option  within the meaning of Section 422 of the
              Code.

       (I)    Compliance   with   Laws   Relating   to   Sale   of   Securities.
              Notwithstanding any other provisions contained herein, the Company
              shall have the right, in its exclusive discretion, to withhold the
              issuance  of any  certificates  for  shares of stock in respect of
              which any  option  has been  exercised  until,  in the  opinion of
              counsel for the Company, any applicable registration  requirements
              of the Securities Act of 1933, as amended,  any applicable listing
              requirements  of any  national  securities  exchange  on which the
              stock may then be listed,  and any other requirements of law or of
              any regulatory  bodies having  jurisdiction over such issuance and
              delivery,  shall have been duly complied with. Pending the receipt
              of such opinion of counsel for the Company,  the Company may issue
              certificates  for  such  stock  provided  they  contain  a  legend
              indicating that said stock  represented  thereby is not registered
              and may not be sold except in compliance  with  applicable  law or
              the  release of said  restrictions  by the  Company,  and, in such
              event,  the Company  shall have the right to instruct the transfer
              agent and registrar of its common shares to effect "stop-transfer"
              procedures with respect to such shares.

              Until the  shares  reserved  for  options  are  registered  and/or
              listed,  if required  by law,  the  Committee  may  condition  the
              delivery of any  certificate for option shares upon the receipt of
              a written  representation from the participant that at the time of
              exercising  such  option the  participant  intends to acquire  the
              shares  being  purchased  for  investment  and not for  resale  or
              further distribution.

       (J)    Other Provisions.  The option agreements authorized under the Plan
              shall  contain such other  provisions  as the Board of the Company
              shall deem advisable.

8.     Notification of Disposition.

       If an optionee  shall dispose of any of the shares of Common Stock of the
       Company  acquired  pursuant to the exercise of an Incentive  Stock Option
       issued  pursuant  to the Plan  within two years from the date said option
       was  granted or within one year after the  transfer of any such shares to
       the optionee upon exercise of said option,  then, in order to provide the
       Company  with the  opportunity  to claim the  benefit  of any  income tax
       deduction  which  may be  available  to it under the  circumstances,  the
       optionee  shall  promptly  notify the Company of the dates of acquisition
       and disposition of such shares,  the number of shares so disposed of, and
       the consideration, if any, received for such shares.

       In order to comply with all  applicable  federal or state income tax laws
       or regulations,  the Company may take such action as it deems appropriate
       to insure (i)  notice to the  Company  of any  disposition  of the common
       stock of the Company  within the time  periods  described  above and (ii)
       that, if necessary, all applicable federal or state payroll, withholding,
       income or other taxes are withheld or collected from the optionee.

9.     Reliance on Information.

       Each member of the Board of  Directors  and each  officer and employee of
       the  Company  shall be fully  justified  in  relying  or acting  upon any
       information  furnished in connection with the  administration of the Plan
       by any other  person or  persons.  In no event shall any person who is or
       shall  have been a member  of the Board of  Directors  or an  officer  or
       employee of the Company,  be liable for any  determination  made or other
       action taken or omission to act in reliance upon any such  information or
       for any action  (including  the furnishing of  information)  taken or any
       failure to act, if in good faith.

10.    Application of Funds.

       The  proceeds  received by the Company  from the sale of its Common Stock
       pursuant to options will be used for general corporate purposes.

11.    No Obligation to Exercise Option.

       The granting of an option  hereunder  shall impose no obligation upon the
       optionee to exercise such option,  nor shall it be deemed to or construed
       to impose any obligation on the Company or any related  company to retain
       the optionee in its employ for any period of time.




                                                                EXHIBIT 10N

                           NATIONAL COMPUTER SYSTEMS
                                   CORPORATE
                           MANAGEMENT INCENTIVE PLAN
                                      1995

It is NCS' intent to  compensate  its senior  management  employees  in a manner
which  permits the  Corporation  to attract,  retain,  and motivate  outstanding
people.

The NCS  Corporate  Management  Incentive  Plan (MIP) is  designed to reward key
senior  managers  for  achieving  specific  annual NCS  financial  goals and for
individual  performance in accomplishing these goals. It aligns the interests of
NCS senior management with NCS business and financial plans.

PLAN ELIGIBILITY

Participation  in the plan is  determined  by position.  Eligible  positions and
target bonus amounts are determined  each year and may change from year to year.
Participants  must be  full-time  NCS  employees.  Eligibility  is  limited  and
includes those positions which significantly impact financial results.

The eligible  positions and participants  will be reviewed annually and approved
by the CEO.

Positions and participants in the plan will be selected from the following:
         - CEO,
         - Corporate staff officers,
         - NCS Business  presidents,  senior vice  presidents and, on a selected
           basis, their direct management reports,
         - Selected other vice presidents

Any position or participant exceptions,  exclusions and inclusions, to the above
must be documented and approved by the CEO.

TARGET BONUS

Each  approved  position  will be  eligible  for a specific  target  bonus award
percentage  level. This target bonus opportunity will be a percentage of the May
31,  1995,  annual base  salary for the  participant.  The target  bonus is tied
directly  to  the  participant's  unit  financial  performance  and  an  overall
evaluation of each individual's performance. Potential earned payouts range from
0%  at  threshold   minimum,   to  100%  at  target  bonus,   to  a  pre-defined
overachievement percentage for each executive at maximum.

INCENTIVE COMPONENTS

Participants  will have 70% of their  potential  target bonus based on financial
goals and  objectives  (20% Revenue and 50%  Contribution  or Net  Income).  The
remaining  30% of their  potential  target  bonus  will be based upon an overall
evaluation of the participant's performance during the fiscal year. This overall
evaluation will include performance against defined individual objectives and an
overall evaluation of performance relative to:

         1)  What you have done to improve shareholder value?

         2)  How you have  improved  customer  satisfaction  and NCS' ability to
             serve the customer?

         3)  What you have done to improve  the  quality/predictability  of your
             business?

         4)  What you have done to develop your organization?

         5)  How have you demonstrated  personal  leadership and  corporate-wide
             perspectives/orientation?

         6)  How well did you deal with issues/problems?

No bonus award payouts will be made to  participants  for achievement of the 70%
financial  performance  if the  individual's  operating  unit (NCS  Business  or
Division or Market Unit) does not  accomplish  its minimum  profit  contribution
objective(s).  (i.e., a division  participant requires that the division achieve
its minimum profit contribution threshold.)

OVERALL EVALUATION

Each participant will have 30% of their target bonus award based upon an overall
evaluation of the participant's performance. These will be completed for all MIP
participants.

DETERMINATION OF MIP AWARDS

Generally  speaking,  actual  financial  results will not include  extraordinary
gains or losses. In any such matters, including acquisitions,  the CEO will make
the appropriate approval decisions where needed.

PAYOUTS AND PRO-RATA

Earned award  payouts will be made no later than April 15,  following the end of
the plan  fiscal  year.  Any  participant  must be a full-time  employee  and be
actively  employed  by NCS on the last day of the fiscal  year to be eligible to
receive  a  payout.  In  coming  into  or  out  of  an  MIP  eligible  position,
participants  will be given pro-rata  earned award payouts based upon the length
of time in such position, however, participants must be in the plan at least six
(6) full months  during the fiscal  year to be eligible to receive any  pro-rata
award.  Pro-rata payouts will be subject to review and approval by the CEO.

DISABILITY, DEATH, OR SPECIAL CIRCUMSTANCES

In the case of  disability,  death or other  special  circumstances  impacting a
participant in the plan, the CEO may approve pro-rata award payouts.

PLAN EXCEPTIONS AND ADMINISTRATION

Exceptions  and/or  modifications  to the plan must be approved by the CEO.  All
decisions made are final.

DISCLAIMER

Participation  in this plan is not to be construed as an employment  contract or
agreement by the participant.


                                                            EXHIBIT 100


                        NATIONAL COMPUTER SYSTEMS, INC.

                            OSWALD STOCK OPTION PLAN

                89,000 Shares of National Computer Systems, Inc.
                          Common Stock, Par Value $.03


The Oswald Stock Option Plan is set forth through the following:

Resolution  unanimously  adopted  (with Mr. Oswald  abstaining)  by the Board of
Directors  of  National  Computer  Systems,  Inc.  on August 22,  1994,  with no
subsequent amendment or recision, as set forth below:

                  BE IT  RESOLVED,  That the  terms  and  conditions  of the CEO
         Transition  Package  which  has been  recommended  by the  Compensation
         Committee  shall be  attached  to the  minutes  of this  meeting  as an
         Exhibit A and is hereby  approved,  that Mr. Cox and General Vessey are
         directed to communicate  the terms and conditions of the Package to Mr.
         Oswald and that Mr. Cox is hereby  directed to execute on behalf of the
         Company whatever documents are, in his judgment,  necessary to evidence
         the Package and Mr. Oswald's acceptance thereof; and

                  FURTHER  RESOLVED,  That  upon  receipt  of  evidence  of  the
         cancellation of the 39,000  Incentive Stock Options  currently owned by
         Mr. Oswald,  any officer of the Company is hereby authorized to execute
         and  deliver on behalf of the  Company  Stock  Option  Agreements  with
         respect to the issuance of 89,000 shares of the Company's  Common Stock
         to Mr. Oswald with the following  exercise  prices and option terms and
         on such  other  terms  and  conditions  as are set forth in the form of
         stock option agreement attached to these minutes as Exhibit B:


Optionee -      Charles W. Oswald

Option Terms -  Option        Exercise            Expiration
                Shares          Price                 Date
                ------        --------            ----------
                15,000        $ 15.68               5-23-96
                12,000          16.50               5-21-97
                12,000          17.60               5-20-98
                50,000          13.13               8-22-99
               -------
                89,000
               =======


Exercisability - 100% six months after date of grant or
                 upon Shareholder approval, whichever
                 is later


                  FURTHER RESOLVED,  That these resolutions and the stock option
         agreements  referred to above are  intended to be a "plan" for purposes
         of Rule 16b-3 under the Securities and Exchange Act of 1934; and

                  FURTHER RESOLVED,  That the Common Stock, when issued upon the
         exercise  of the  options  granted  to Mr.  Oswald,  shall  be duly and
         validly  issued,  fully  paid and  non-assessable  shares of the Common
         Stock of the Company; and

                  FURTHER  RESOLVED,  That the  authority  of the  Norwest  Bank
         Minnesota, N.A. as transfer agent and registrar of the Company's Common
         Stock is hereby  enlarged to reflect the  issuance of these  shares and
         the proper  officers of the  Company are hereby  directed to inform the
         transfer agent and registrar and to execute any instruments required in
         connection therewith; and

                  FURTHER  RESOLVED,  That  the  officers  of  the  Company  are
         authorized  to do or cause to be done any and all acts and deeds and to
         execute and deliver on behalf of the Company all such  documents as are
         deemed necessary and proper to effect the intent of these resolutions.


                                                National Computer Systems, Inc.

                                                By:  /s/ J. W. Fenton, Jr.

                                                Its:   Secretary-Treasurer


<PAGE>
                                                                  EXHIBIT A
                      CHARLES W. OSWALD RETIREMENT PACKAGE

QUESTIONS/ISSUES              CONCLUSIONS/RECOMMENDATIONS
- ----------------              ---------------------------
Continue as an employee?      -Until 5/31/95, when he relinquishes Chairman- 
                               ship, at his current base salary of $390K 
                               annually
                              -No bonus eligibility from 1/31/95 - 5/31/95
                              -Charles W. Oswald will move to new location by 
                               12/31/94.

Supplemental Retirement         
Benefit?                      No

Consulting Contract?          No

Vest LTIP?                    Yes

Options?                      -Charles Oswald will exercise 5/24/90 Option Grant
                              -Replace 5/23/91, 5/21/92, 5/20/93 ISO grants with
                               non-qualified options at the same price, vesting,
                               and net 5-year term remaining.
                              -Grant an additional 50,000 non-qualified shares 
                               today with 5-year term (8/99).

On-Going Cash Compensation?   None beyond 5/31/95.

Maintain Healthcare?          Yes, for three years beyond 5/31/95(to 5/31/98)   
                               pay Charles W.Oswald's premium costs for Medicare
                               and Medicare supplemental coverage to provide 
                               total coverage comparable to NCS' group plan.

Office and Secretary?         Yes, for 5 years reimburse up to $65,000 annually 
                               for actual office and secretarial costs incurred.
                               


<PAGE>



<TABLE>

                                                                     EXHIBIT B
                        Projected Stock Option Valuation
                               For Charles Oswald
                                  August 1994

<CAPTION>

              Qualified Incentive   Non-Qualified Stock      Projected Net Gain Value
             Stock Options Granted     Option Grant       (Based on Stock Prices below)
            -----------------------   --------------      -----------------------------
 Salary     Date     Price   Shares   Shares   Price       $20        $25         $30
________    ____     _____   ______   ______   _____      _____      _____       _____
<S>        <C>      <C>       <C>      <C>    <C>        <C>        <C>        <C>

$295,000   5-24-90  $  9.08   12500     ---     ---        ---        ---         ---
$325,000   5-23-91  $ 15.68   15000    15000  $ 15.68    $ 64800    $139800    $ 214800
$375,000   5-21-92  $ 16.50   12000    12000  $ 16.50    $ 42000    $102000    $ 162000
$390,000   5-20-93  $ 17.60   12000    12000  $ 17.60    $ 28800    $ 88800    $ 148800
$390,000   8-22-94    ---      ---     50000  $ 13.00    $350000    $600000    $ 850000
                                                         -------    -------    --------   
                                       Total Net         $485600    $930000    $1375600
                                                         =======    =======    ========

</TABLE>

*Assumptions:

                   -Replace existing ISO grants (except 5/24/90) with Non-
                     Qualified grants with remaining years of 5-year term 
                   -Same grant prices
                   -Actual remaining years of total 5-year term


<PAGE>
                        NATIONAL COMPUTER SYSTEMS, INC.

                             Stock Option Agreement


                         Date of Grant: August 22, 1994


Charles W. Oswald

                                      (50,000 shares @ $13.13 expiring 08/22/99)

Dear Charley:

In  recognition  of the valuable  services  which you have  rendered to National
Computer  Systems,  Inc.  (the  "Company")  and to  induce  you to  continue  to
effectively  serve the Company,  the Company has,  conditioned upon execution of
this Agreement,  granted to you a non-revocable  option to acquire 50,000 shares
("Option Shares") of the Company's common stock at an option price of $13.13 per
share.  The Incentive  Stock Option  outstanding for a similar number of shares,
option price and expiration date is hereby forfeited.  Your option is subject to
Shareholder approval and the terms outlined below.

In order for the Company to maintain its growth and vitality by  preventing  its
sensitive  product  and  business   information  from  being  misused,   and  in
consideration  of its  grant,  your  acceptance  of  this  option  includes  the
following undertakings as a condition to its grant:

         Confidential Information: You agree not to utilize or divulge to others
         any  information  concerning the Company or its business which you have
         been told or reasonably know to be information: (i) not generally known
         or  readily  ascertainable  by others;  (ii)  providing  a  competitive
         advantage  to NCS;  (iii)  acquired  by NCS at its  expense;  and  (iv)
         maintained by NCS in confidence.

         Competitive  Employment:  You agree not to, while you are a director of
         the Company or for a period of one (1) year thereafter, be employed by,
         be a director of, or work for a direct  competitor  of the Company,  or
         yourself compete directly with the Company.

         GENERAL TERMS:

 1.      This  option  shall be for the  period  beginning  on date of grant and
         ending on August 22, 1999 ("Option Period").  Commencing six (6) months
         after  the date of grant or upon  Shareholder  approval,  whichever  is
         later,  this  option  may be  exercised  in part or full for the  total
         number of Option  Shares,  except as  provided  in  paragraphs  3 and 4
         below. No Option Shares may be purchased  following  termination of the
         Option Period.

 2.      The Option Shares shall be the Company's  common stock,  par value $.03
         per share ("Common  Stock"),  and shall be subject to adjustment if the
         outstanding shares of the Common Stock are changed in number (such as a
         stock  split)  or are  substituted  for a  different  number or kind of
         securities  of the Company.  In such case, a  corresponding  adjustment
         shall be made in your number of  unexercised  Option  Shares but with a
         corresponding  adjustment  in the  price  for each  unexercised  Option
         Share.  If the  outstanding  Common  Stock  of the  Company  should  be
         exchanged for other securities of the Company or of another corporation
         which is a party to a reorganization,  consolidation,  or merger with a
         company,  the  unexercised  portion of this  option  shall apply to the
         substitute securities.

 3.      If, prior to the end of the Option  Period,  you cease to be a director
         of the  Company by reason of your gross and wilfull  misconduct  during
         the course of your service as a director of the Company,  including but
         not limited to wrongful  appropriation of funds of the Company,  or the
         commission of a gross misdemeanor or felony,  any non-exercised  option
         right will be terminated as of the date of the misconduct.

 4.      If  you  should  die  during   the   Option   Period,   your   personal
         representatives,  administrators  or,  if  applicable,  any  person  or
         persons to whom the  option is  transferred  by will or the  applicable
         laws of descent and distribution shall have twelve (12) months from the
         date of your death,  but in no event  beyond the last day of the Option
         Period, to exercise any non-exercised  option right that had accrued up
         through your date of death according to paragraph 1.

 5.      Any Option  Shares  purchased by you shall be subject to the  following
         restrictions,  and the  certificates for any Option Shares purchased by
         you shall be impressed with a legend making such  reference  thereto as
         shall be  necessary  or  appropriate  in the opinion of counsel for the
         Company:

                  "The securities  represented by this certificate have not been
                  registered  under  the  Federal  Securities  Act of  1933,  as
                  amended,  or applicable  state  securities laws and may not be
                  sold, transferred,  assigned,  pledged,  offered, or otherwise
                  disposed  of  in  the  absence  of an  effective  registration
                  statement under applicable  securities laws or an opinion from
                  counsel   acceptable   to  the  company   stating   that  such
                  registration is not required."

 6.      This option shall be exercised by delivering to the Company the 
         following:

         A.       A notice of your intention to exercise your option.Such notice
                  shall state:

                  1.       The number of shares in respect of which the option  
                           is to be exercised.

                  2.       The  price to be paid,  including  an  agreement  and
                           understanding  on your part to pay in addition to the
                           purchase  price of the  Option  Shares a sum equal to
                           the  amount  of any  Federal  and  State  tax  due in
                           respect to said purchase as computed by the Treasurer
                           of  the  Company  and  an  acknowledgment  that  with
                           respect to any income  tax  liability  created by the
                           contemplated purchase, you will indemnify the Company
                           at all times.

         B.       Payment of an amount equal to the total  purchase price of the
                  Option Shares either (i) in cash,  including check, or (ii) by
                  delivering  Common  Stock  already  owned by you having a fair
                  market  value  on the  date  of  exercise  equal  to the  full
                  purchase  price  of  the  Option  Shares,   or  (iii)  by  any
                  combination of cash and the method specified in (ii).

         C.       Payment of an amount  sufficient  to pay any issue or transfer
                  taxes  which may be  applicable  plus an  amount  equal to the
                  withholding tax liability allocable to the Option Shares being
                  purchased, all as determined by the Treasurer of the Company.

         D.       A  letter  containing  representations,  in form  and  content
                  acceptable  to  counsel  for  the  Company,   reflecting  your
                  understanding  of and access to Company  finances and business
                  records,  your  appreciation  of  the  risks  inherent  in the
                  investment, your acknowledgment that the sale is being made in
                  reliance upon certain exemptive provisions available under the
                  Securities Act of 1933, your  acknowledgment that the purchase
                  is not being made to share  participation  with others,  or to
                  participate  in any  distribution  of  the  shares,  and  your
                  acknowledgment  that the  certificate  for such  shares may be
                  impressed    with   an    appropriate    legend    restricting
                  transferability,  making such  reference to this option and to
                  the rights of the Company  hereunder as may be necessary,  and
                  agreeing that "Stop-Transfer"  procedures may be effected with
                  the Transfer Agent of the Company's Common Stock.

                  On  receipt  of the  foregoing,  the  Transfer  Agent  will be
                  instructed to prepare and deliver  certificates for the shares
                  impressed with such legend.

 7.      The  Company   reserves  a  right  to  withhold  the  issuance  of  any
         certificates for Option Shares until, in the opinion of counsel for the
         Company,  any  applicable  registration   requirements  and  any  other
         requirements of law shall have been duly complied with.

 8.      You have no rights as a stockholder with respect to any Option Shares 
         until the date of  issuance of a  stock  certificate to  you for such 
         shares.

 9.      Each member of the Board of  Directors  of the Company and each officer
         and  employee of the  Company  shall be fully  justified  in relying or
         acting  upon  any   information   furnished  in  connection   with  the
         administration  of this option,  by you, and none of such persons shall
         be liable for any determination made or any action taken hereunder, nor
         for any failure to act, if done or omitted in good faith.

10.      The proceeds received by the Company from the sale of Option Shares to 
         you hereunder will be used for general corporate purposes.

11.      The  grant of this  option  shall not  impose any obligation  on you to
         exercise the option at any time.

12.      Nothing  contained herein shall be deemed or construed to confer on you
         any right to continue as a director of the Company or affect in any way
         any legal rights with respect to  termination of such  directorship  or
         removal of you as a director.

13.      This Option Agreement is not assignable by you except as is provided in
         paragraph  4. The  option  right may only be  exercised  by you and you
         hereby  agree that any  controversy  concerning  interpretation  of the
         option  right  shall be  resolved  solely  by the  Company's  Executive
         Committee, and their determination shall be binding.

If the above terms of this Agreement are acceptable to you,  please signify your
agreement  by  executing  one copy of this  Agreement  and  returning  it to the
Company.

Very truly yours,

NATIONAL COMPUTER SYSTEMS, INC.



By:   /S/J. W. FENTON, JR.
      ---------------------------------
      J. W. Fenton, Jr.
      Secretary/Treasurer


The foregoing Agreement is acceptable to, and is hereby accepted by, me.



/S/ CHARLES W. OSWALD
- ------------------------------


<TABLE>

                                                                     EXHIBIT 11

                STATEMENT RE: COMPUTATION OF EARNINGS PER SHARE

                        NATIONAL COMPUTER SYSTEMS, INC.


<CAPTION>

                                                                       YEAR ENDED JANUARY 31

                                              ----------------------------------------------------------------------
                                                  1995          1994           1993            1992          1991
                                              ===========   ===========    ===========     ===========   ===========        
                                                              (In Thousands, Except Per Share Amounts)

<S>                                         <C>            <C>           <C>             <C>            <C>    

PRIMARY
  Average shares outstanding                      15,164         15,438         15,915         16,002         15,891
  Dilutive stock options -- based
    on the treasury stock method
    using average market price                        61             97            151            136             --
                                             -----------    -----------    -----------     ----------    -----------
     TOTAL                                       15,225          15,535         16,066         16,138         15,891
                                             ===========    ===========    ===========     ==========    ===========

Net income (loss)                           $     13,398   $     (2,509)  $     16,508   $     15,474   $     13,022
                                             ===========    ===========    ===========    ===========    ===========
Net income (loss) per share                 $       0.88   $      (0.16)  $       1.03   $       0.96   $       0.82
                                             ===========    ===========    ===========    ===========    ===========
FULLY DILUTED (1)
  Average shares outstanding                      15,164         15,438         15,915         16,002         15,891
  Dilutive stock options -- based on
    the treasury stock method using
    the higher of year-end market
    price or average market price                    148             99            164            199             78
  Assumed conversion of convertible
    subordinated debenture                            --             --             --            361          1,937
                                              
                                             -----------    -----------    -----------    -----------    -----------
      TOTAL                                       15,312         15,537         16,079         16,562         17,906
                                             ===========    ===========    ===========    ===========    ===========
Net income (loss)                           $     13,398   $     (2,509)  $     16,508   $     15,474   $     13,022
Add interest on convertible subordinated
  debenture, net of the income tax effect             --             --             --            363          1,795
                                             ===========    ===========    ===========    ===========    ===========
                                                                                      
                                            $     13,398   $     (2,509)  $     16,508   $     15,837   $     14,817
                                             ===========    ===========    ===========    ===========    ===========
Net income (loss) per share                 $       0.88   $      (0.16)  $       1.03   $       0.96   $       0.83
                                             ===========    ===========    ===========    ===========    ===========
<FN>

(1)  -  Fully   converted  in  the  year  ended  January  31,  1991,   which  is
        anti-dilutive.
</FN>

</TABLE>


                                                            EXHIBIT 13
                                PORTIONS OF THE
                         ANNUAL REPORT TO STOCKHOLDERS
                   FOR THE FISCAL YEAR ENDED JANUARY 31, 1995


<TABLE>
                      FIVE-YEAR FINANCIAL DATA (Unaudited)
                (Dollars in thousands, except per share amounts)
                                               
<CAPTION>       
                                                   YEAR ENDED JANUARY 31,
                                   -----------------------------------------------------------------
                                     1995          1994           1993          1992          1991
                                   --------      --------       --------      --------      --------
<S>                                <C>           <C>            <C>           <C>           <C>

Financial Results
  Revenues ......................  $336,943      $305,453       $300,067      $302,506      $315,283
  Income (loss) from operations .    23,146(1)     (2,301)(2)     27,258        28,704        28,064
  Income (loss) before income tax
    provision (benefit) .........    19,148        (2,859)        26,608        24,174        20,972
  Income tax provision (benefit).     5,750          (350)        10,100         8,700         7,950
  Net income (loss)..............    13,398        (2,509)        16,508        15,474        13,022
  Net income (loss) per share....  $    .88      $   (.16)      $   1.03      $    .96      $    .82
  Average number of shares 
    outstanding .................    15,225         15,535        16,066        16,138        15,891
  Dividends paid per share ......  $    .36      $     .36      $    .33      $    .29      $    .28

Financial Position
  Current ratio .................       1.5            1.5           1.6           1.7           2.0
  Working capital ...............  $ 35,614      $  36,217      $ 38,792      $ 39,836      $ 51,351
  Total assets ..................   240,757        220,173       214,739       217,578       225,159
  Long-term debt, including 
   current maturities ...........    50,525         47,351        25,350        39,751        57,991
  Stockholders' equity ..........   113,123        100,147       121,317       112,316       100,646

<FN>
(1) Includes a $11,339 pre-tax  special  charge.  (2) Includes a $25,000 pre-tax
   special charge.

</FN>
</TABLE>

<PAGE>
<TABLE>
                       QUARTERLY MARKET DATA (Unaudited)

     The Company's  stock is traded on the NASDAQ  National  Market System under
the symbol  "NLCS." As of  January  31,  1995,  there were  approximately  2,000
stockholders of record.

<CAPTION>
                                       YEAR ENDED JANUARY 31, 1995
                                    -------------------------------------
Quarter                                1st      2nd        3rd      4th
- ---------------------------------   --------  --------  --------  -------
<S>                                 <C>       <C>       <C>       <C> 

Sales prices per share
        High ....................   $ 13.50   $ 13.25   $ 14.75   $ 17.25
        Low .....................     10.88     10.50     11.50     12.13
Dividends paid per share ........   $   .09   $   .09   $   .09   $   .09

</TABLE>
<TABLE>
<CAPTION>

                                        YEAR ENDED JANUARY 31, 1994
                                    -------------------------------------
Quarter                                 1st     2nd        3rd      4th
- ---------------------------------   --------  --------  --------  -------
<S>                                 <C>       <C>       <C>       <C>

Sales prices per share
        High ....................   $ 16.00   $ 18.00   $ 17.75   $ 13.25
        Low .....................     13.25     14.88     11.50     10.25
Dividends paid per share ........   $   .09   $   .09   $   .09   $   .09

</TABLE>


<TABLE>

                  QUARTERLY RESULTS OF OPERATIONS (Unaudited)
                    (In thousands, except per share amounts)

<CAPTION>
                                                      THREE MONTHS ENDED
                                         -------------------------------------------
                                         April 30    July 31  October 31  January 31
                                         --------    -------  ----------  ----------
<S>                                       <C>        <C>        <C>        <C>

Year Ended January 31, 1995
        Revenues ......................   $68,750    $80,131    $94,608    $93,454
        Gross profit ..................    27,081     31,165     31,239     38,452
        Net income ....................     1,950      4,715      4,578      2,155  (1)
        Net income per share ..........   $  0.13    $  0.31    $  0.30    $  0.14
Year Ended January 31, 1994
        Revenues ......................   $68,514    $75,669    $77,645    $83,625
        Gross profit ..................    26,789     30,996     27,870     33,266
        Net income (loss) .............     1,732      4,233      1,505     (9,979) (2)
        Net income (loss) per share ...   $  0.11    $  0.27    $  0.10    $ (0.66)

<FN>
(1) Includes a $11,339 pre-tax  special  charge.  (2) Includes a $25,000 pre-tax
    special charge.
</FN>
</TABLE>

<PAGE>

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

<TABLE>
INCOME AND EXPENSE ITEMS AS A PERCENTAGE OF REVENUES

<CAPTION>
                                                        FISCAL YEAR     
                                                -----------------------------
                                                 1994        1993       1992
                                                ------      ------     ------
<S>                                             <C>        <C>         <C>

Revenues
        Net sales ............................   80.8%      77.5%       77.1%
        Maintenance and support ..............   19.2       22.5        22.9
                                                -----      -----       -----  
                Total revenues ...............  100.0      100.0       100.0
Cost of Revenues
        Cost of sales(1) .....................   60.1       57.4        57.7
        Cost of maintenance and support(2) ...   70.0       73.6        76.1
                                                -----      -----       -----
                Total gross profit ...........   38.0       38.9        38.1

Operating Expenses
        Sales and marketing ..................   13.1       15.7        13.2
        Research and development .............    4.0        3.1         3.0
        General and administrative ...........   10.6       12.7        12.9
        Special charges ......................    3.4        8.2          --
                                                -----      -----       -----
Income (loss) from operations ................    6.9       (0.8)        9.1
Income (loss) before taxes ...................    5.7       (0.9)        8.9
                                                -----      -----       -----
Net income (loss) ............................    4.0%      (0.8)%       5.5%
                                                =====      =====       =====
<FN>
(1)  As a percentage of sales revenue.
(2)  As a percentage of maintenance and support revenue.
</FN>
</TABLE>

Note: The fiscal years referenced herein are as follows: fiscal 1994 - year
ended January 31, 1995; fiscal 1993 - year ended January 31, 1994; fiscal 1992 -
year ended January 31, 1993.

National  Computer  Systems,  Inc.  (the  Company or NCS)  operates two business
segments.  The  predominance  of the Company's  business is centered  around its
proprietary optical scanning hardware and forms technology. This segment markets
those products and related  application  software and services  predominantly in
education, but also to business,  government, and healthcare markets through its
various  operating  units. The financial  systems segment designs,  develops and
markets asset management  software,  primarily for bank trust departments.  This
includes  systems  for  personal  trust asset  management  for  individuals  and
corporate trust  applications such as stock and bond transfer systems.  

RECAP OF 1994 RESULTS

Total  revenues in fiscal 1994 were a record $336.9  million,  up 10.3% from the
prior year. The Company's  overall gross profit  percentage on revenues declined
slightly (.9 of one percent) from last year, however, total gross profit dollars
exceeded the prior year by $9.0 million or 7.6%. The revenue growth was achieved
with $4.0 million less sales and marketing  expense than in the prior year, with
those  expenses  declining  to 13.1% of  revenues  in fiscal  1994 from 15.7% in
fiscal 1993.  Research  and  development  expenses  increased by $4.1 million in
fiscal 1994,  principally  directed at new products.  General and administrative
expenses declined by $2.9 million from the prior year. The Company's income from
operations, before the special charges discussed below, grew to $34.5 million or
10.2% of  revenues  in fiscal  1994 from $22.7  million or 7.4% of  revenues  in
fiscal 1993.  Interest  expense was $1.3 million  higher in fiscal 1994 than the
prior fiscal year, due to higher average  borrowing  levels and higher  interest
rates. A $1.6 million  disposition gain realized in fiscal 1993 and reflected in
other  income  and  expense  did not recur in fiscal  1994.  Income,  before the
special  charges  described  below,  totaled  $18.6  million  or $1.22 per share
compared  with $13.0  million or $.84 per share in fiscal  1993.  After  pre-tax
special  charges  described  below of $11.3  million  in  fiscal  1994 and $25.0
million in fiscal 1993, net income was $13.4 million or $.88 per share in fiscal
1994 compared to a net loss of $2.5 million or $.16 per share in fiscal 1993.

SPECIAL CHARGES

In fiscal 1994, the Company recorded an $11.3 million special charge  consisting
of three  components:  the  restructuring  and statutory  reorganization  of the
Company's  German  operations,  the  discontinuation  of  an  employee  benefits
software  development  project,  and the  write-down of certain  investments  in
anticipation  of  disposition.  These actions  should reduce  ongoing  operating
expenses  by  approximately  $1  million  annually.  See  Note  2  of  Notes  to
Consolidated Financial Statements for further discussion.

In fiscal 1993, the Company recorded a $25 million special charge, $22.8 million
of which  was to  terminate  the  Ultrust  product  and the  related  Cambridge,
Massachusetts  operations dedicated to the product.  Ultrust was a sophisticated
asset  management  system for the largest trust banks in the market and included
full multi-currency  accounting and other features designed to facilitate global
asset  management.  While  Ultrust  was  intended  to be  marketed  as  packaged
software,  it became  apparent that the Ultrust product could not meet the level
of customized,  individualized  functionality,  on an economically viable basis,
that  customers  in  this  market  segment  demanded.  Also,  rapid  changes  in
technology  since  the  commencement  of  development,  while  not  fatal to its
viability,  limited the  potential  for the product.  Further  investment in the
product could not be justified and the product was  terminated.  The charge also
included  $2.2  million for the  restructuring  of the  administrative  software
division of the NCS Education business, principally the closing of the Company's
Salt Lake City software  development  facility and the  consolidation of product
development  activities into facilities in Mesa, Arizona. See Note 2 of Notes to
Consolidated Financial Statements for further discussion.

REVENUES 

Fiscal 1994 versus Fiscal 1993.  Total revenues for fiscal 1994 were up 10.3% to
$336.9  million from $305.5  million in fiscal 1993.  Total  revenues for fiscal
1994 as compared to fiscal 1993,  by major NCS business  area,  were as follows:

               Education                         +19.5%
               Business, Government,
                Healthcare and other              +1.4%
               Financial Systems                  +9.3%

Significantly higher volumes of educational assessment and student financial aid
processing at the Company's Iowa City service center were the principal  factors
in the growth in revenues in education. Approximately half of the revenue growth
in  financial  systems was due to a minor  acquisition  in the third  quarter of
fiscal  1994.  See Note 3 of  Notes to  Consolidated  Financial  Statements  for
further  discussion.   Going  forward,  the  financial  systems  business  faces
challenges  related  to  certain  industry  trends,  such  as  consolidation  by
financial  institutions.  However,  the Company believes  opportunities exist to
expand its  offerings of products  and  services and to pursue asset  management
organizations other than banks. 

By revenue category, net sales were up 15.0% in fiscal 1994 over fiscal 1993 due
to the higher  education  and student  financial aid revenues  mentioned  above,
among other  increases.  Maintenance and support  revenues were down 5.9% due to
lower third-party hardware maintenance revenues, offset somewhat by increases in
proprietary services and software support.

FISCAL 1993 VERSUS FISCAL 1992. 
 
Total  revenues  for  fiscal  1993 were up 1.8% to $305.5  million  from  $300.1
million in fiscal  1992.  Total  revenue  results for fiscal 1993 as compared to
fiscal 1992 by major NCS business area were as follows:

              Education                           +6.1%
              Business, Government,
               Healthcare and other               +4.5%
              Financial Systems                  -12.4%

Significantly higher volumes of educational assessment and student financial aid
processing  at the  Company's  Iowa City service  center  resulted in an overall
increase in education  revenues,  notwithstanding  the loss of  approximately $8
million of Guaranteed  Student Loan (GSL) contract revenue.  Financial  system's
revenues were down due to the absence of any Ultrust sales in 1993,  versus $5.8
million of such  revenues  in fiscal  1992.  Ultrust  has been  discontinued  as
described  above.  The results of financial  systems,  and NCS as a whole,  were
significantly  impacted by the  operating  losses in the Ultrust  product  line,
which will not recur in the future.

By revenue category,  net sales were up 2.3% in fiscal 1993 over fiscal 1992 due
to the higher  assessment and processing  revenues  mentioned  above, as well as
increased  scannable forms sales.  Maintenance and support revenues were up very
slightly  from year to year as both  software  support and hardware  maintenance
were up only  marginally.  

COST OF REVENUES AND GROSS PROFITS 

Fiscal 1994 versus  Fiscal 1993.  In fiscal 1994,  the  Company's  overall gross
profit  declined  slightly to 38.0% of total revenues from 38.9% in fiscal 1993.
By revenue  category,  the gross profit on net sales  declined by 2.7 percentage
points  in  fiscal  1994  from the prior  year,  due in large  measure  to lower
relative margins on certain of the incremental revenues at the Iowa City service
center. This was offset by gross profit on the maintenance and support revenues,
which  improved by 3.6  percentage  points in fiscal 1994,  due  principally  to
higher margins on hardware  maintenance  services and improved  software support
margins owing largely to the discontinuance of Ultrust.

The Company is  experiencing  significant  price increases for the type of paper
most commonly used in its scannable forms product. This is consistent with paper
price  movements  in the general  marketplace  and the Company  will  attempt to
offset these increases,  to the extent possible,  with increases in productivity
and, where necessary, with price increases to its customers. It is the Company's
current belief that these price increases will  unfavorably  impact gross profit
to some extent, but should not materially impact overall profitability.

Fiscal 1993 versus Fiscal 1992.  The Company's  overall gross profit  percentage
improved to 38.9% in fiscal 1993 from 38.1% in fiscal 1992.  The gross profit on
net sales  improved 0.3  percentage  points year to year as a percentage  of net
sales due  principally  to improved  margins on non-GSL  student  financial  aid
processing.  Maintenance  and support  gross profit  improved by 2.5  percentage
points year to year as a percentage of related revenues due to lower parts costs
related to hardware maintenance.

OPERATING EXPENSES

Fiscal 1994 versus  Fiscal 1993. In fiscal 1994,  sales and  marketing  expenses
decreased $4.0 million from the prior fiscal year. This,  coupled with increased
revenues,  decreased  these  expenses as a percentage  of total  revenues by 2.6
percentage  points.  This  improvement  over  fiscal  1993 is due to a concerted
Company-wide  effort to  reduce  these  expenses  and make  sales and  marketing
efforts  more  productive.  

Research and development expenses increased $4.1 million or 43.3% in fiscal 1994
over fiscal 1993 due directly to new  software  product  initiatives  across the
Company, particularly in financial systems and education.

General and  administrative  expenses declined by $2.9 million or 7.4% in fiscal
1994  from  the  prior  fiscal  year.  This  decrease  year-to-year  is  due  to
Company-wide efforts to reduce these expenses.

Fiscal 1993 versus Fiscal 1992. Sales and marketing  expenses  increased by $8.4
million in fiscal 1993 over fiscal 1992.  This was a 21.2% increase year to year
and was incurred in all the major business  areas.  The increase was intended to
increase sales momentum,  and while sales did increase  slightly in fiscal 1993,
they did not increase as much as anticipated.

Research and development expenses were up slightly in fiscal 1993 from the prior
year.  This  increase  was spread  among all NCS  businesses,  with the  largest
increase coming in scanning hardware and software engineering.

Total general and administrative expenses were essentially unchanged from fiscal
1992 to fiscal 1993.

INTEREST EXPENSE

Interest  expense  increased $1.3 million in fiscal 1994 over fiscal 1993.  This
was due to  higher  average  borrowing  levels in fiscal  1994,  as debt  levels
increased significantly in the latter part of fiscal 1993 and modestly in fiscal
1994.  Interest  rates also  increased  in fiscal 1994 from the prior year.  See
Capital  Resources and Liquidity  below for further  discussion of cash flow and
debt.

Interest expense  increased by $0.3 million in fiscal 1993 from fiscal 1992. The
increase  was due to an  increase  in the  average  borrowings  outstanding,  as
interest rates did not vary significantly.

OTHER  INCOME AND EXPENSE 

Other income and expense in fiscal 1994  included no large or unusual  items and
was, therefore, insignificant.

Other income in fiscal 1993 includes a $1.6 million gain from the sale of assets
of the Company's  Catalog Card Division.  This division's net assets and results
of operations were not material to NCS.

During fiscal 1992, the Company  concluded  certain  litigation with a resulting
net gain of  approximately  $1.0  million  which is included in other income and
expense.  This gain reflects the favorable resolution of certain claims relating
to the original procurement of the GSL processing contract in 1987.

INCOME  TAXES 

The effective income tax rate for fiscal 1994 was 30.0% which was  significantly
reduced by the net tax benefit  related to the  reorganization  of the Company's
German operations. See Note 6 of the Notes to Consolidated Financial Statements.

The  effective  income tax  benefit  rate for fiscal  1993 was 12.2%,  which was
significantly  lower  than  the  statutory  rate  and the  Company's  historical
effective rate. The rate impact of permanent  book/tax  differences is magnified
due to the low absolute dollar amount of the pre-tax loss. The effective  income
tax rate for fiscal 1992 was 38.0%.

CAPITAL RESOURCES AND LIQUIDITY 

During fiscal 1994, the Company  generated $42.2 million of cash from operations
which  represented a return to historical  cash generation  levels.  The special
charges incurred in fiscal 1994 had, after considering tax benefits,  a slightly
positive impact on cash from  operations.  The Company invested $28.3 million in
property,  plant and equipment in fiscal 1994,  which was unusually  high due to
the addition of new  buildings in Mesa,  Arizona and Iowa City,  Iowa.  Software
capital  additions were down to $6.9 million in fiscal 1994,  principally due to
the  discontinuation of Ultrust.  Also, $3.2 million of cash was invested in two
minor  acquisitions.  The  activities  above,  and all other  cash  needs,  were
financed with cash from operations and $4.1 million of additional borrowings.

During fiscal 1993, the Company  generated  $26.0 million of cash from operating
activities.  This level was  significantly  below the prior year's generation of
$54.3 million due to the lower level of income,  lower  non-cash  expenses,  and
growth in  receivables.  The  significant  receivables  growth  was due to heavy
billing activity in the last quarter of the fiscal year as the Company's days of
billings  outstanding  remained  virtually  constant  with the prior  year.  The
accrued  expense  increase in fiscal 1993  included  the residual of the special
charges,  which required cash outlay in the first half of fiscal 1994.  Cash was
used for capital  expenditures  and other  investing  activities  totaling $38.3
million.  This  investment  level is higher than the fiscal 1992 amount of $24.5
million due to higher property,  plant and equipment expenditures,  including an
additional  forms  plant in the United  Kingdom,  and  investments  in  software
development  prior  to  the   discontinuation  of  Ultrust.   The  Company  also
repurchased  over one million  shares of Common Stock during fiscal 1993,  using
$15.9 million of cash. All these  activities  described above were financed with
cash from operations,  $9.0 million of cash on hand, and increased borrowings of
$23.0 million during fiscal 1993.

The Company had long-term debt balances,  including current  maturities of $50.5
million,  $47.4 million,  and $25.4 million at January 31, 1995, 1994, and 1993,
respectively.  The items  causing the  changes in debt  balances  are  described
above.  At January 31, 1995, the Company's debt to total capital ratio was 30.9%
compared  to 32.1% a year  earlier  and  17.3% two years  earlier.  The  Company
believes that the debt to total capital ratio is currently  within an acceptable
operating range. 

Looking toward fiscal 1995, the Company maintains a $40 million revolving credit
facility,  $20.4  million of which was unused at January 31,  1995.  The Company
expects cash flow from operations to be at traditional levels in fiscal 1995 and
will use such cash to fund  capital  expenditures  and reduce debt to the extent
possible.  In fiscal 1995, capital expenditures are likely to decrease, as there
are no new facilities  planned,  and software  development will approximate 1994
levels.  The Company  considers the $40 million  credit  facility and funds from
operations to be adequate to meet foreseeable cash requirements.

<PAGE>

<TABLE>
                NATIONAL COMPUTER SYSTEMS, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)
<CAPTION>
                                     ASSETS

                                                                       JANUARY 31,
                                                                ----------------------
                                                                    1995         1994
                                                                ----------   ---------
<S>                                                             <C>          <C>    

Current Assets
        Cash and cash equivalents ...........................   $   1,195    $   1,724
                                                                ---------    ---------
        Receivables
                Trade .......................................      77,209       70,100
                Other .......................................       1,940        5,328
                                                                ---------     --------
                                                                   79,149       75,428
                                                                ---------     --------
        Inventories .........................................      20,455       17,370
        Prepaid expenses and other ..........................       9,925        9,198
                                                                ---------     --------
                Total Current Assets ........................     110,724      103,720
                                                                ---------     --------
Property, Plant and Equipment
        Land, buildings and improvements ....................      48,202       37,254
        Machinery and equipment..............................     101,336       88,950
        Rotable service parts ...............................       9,256       11,085
        Equipment held for lease ............................       7,583        8,205
        Accumulated depreciation ............................     (83,648)     (75,988)
                                                                 --------     --------
                                                                   82,729       69,506
                                                                 --------     --------
Other Assets, net
        Acquired and internally developed software products .      27,234       20,092
        Non-current receivables, investments and other assets      17,027       21,896
        Goodwill ............................................       3,043        4,959
                                                                 --------    ---------
                                                                   47,304       46,947
                                                                 --------    --------- 
                Total Assets ................................   $ 240,757    $ 220,173
                                                                =========    ========= 

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
        Current maturities of long-term debt ................   $   5,212    $   2,677
        Accounts payable ....................................      20,655       18,777
        Accrued expenses ....................................      29,495       27,093
        Deferred income .....................................      18,645       18,956
        Income taxes ........................................       1,103           --
                                                                 --------    ---------
                Total Current Liabilities ...................      75,110       67,503
                                                                 --------    ---------
Deferred Income Taxes .......................................       7,211        7,849
Long-Term Debt - less current maturities ....................      45,313       44,674
Commitments and contingencies
Stockholders' Equity
        Preferred stock .....................................          --           --
        Common stock - issued and outstanding -
                15,310 and 14,983 shares, respectively ......         459          449
        Paid-in capital .....................................       3,795           --
        Retained earnings ...................................     114,546      106,771
        Deferred compensation ...............................      (5,677)      (7,073)
                                                                 --------    ---------

                Total Stockholders' Equity ...................     113,123      100,147
                                                                 ---------   ----------
                Total Liabilities and Stockholders' Equity....   $ 240,757     $220,173
                                                                 =========   ==========

</TABLE>
     
See Notes to Consolidated Financial Statements.

<PAGE>

<TABLE>
                NATIONAL COMPUTER SYSTEMS, INC. AND SUBSIDIARIES
<CAPTION> 
                       CONSOLIDATED STATEMENTS OF INCOME
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                                                           YEAR ENDED JANUARY 31,
                                                                  -------------------------------------
                                                                      1995         1994           1993
                                                                  ----------   ----------     ---------
<S>                                                               <C>          <C>            <C>

Revenues
        Net sales .............................................   $ 272,305    $ 236,737      $ 231,483
        Maintenance and support ...............................      64,638       68,716         68,584
                                                                  ---------    ---------      ---------
                        Total revenues ........................     336,943      305,453        300,067

Cost of Revenues
        Cost of sales .........................................     163,744      135,943        133,457
        Cost of maintenance and support........................      45,262       50,589         52,207
                                                                  ---------    ---------      ---------
                        Gross profit ..........................     127,937      118,921        114,403
Operating Expenses
        Sales and marketing ...................................      44,138       48,104         39,695
        Research and development ..............................      13,422        9,364          8,865
        General and administrative ............................      35,892       38,754         38,585
        Special charges........................................      11,339       25,000            -- 
                                                                  ---------    ---------      ---------

Income (Loss) From Operations .................................      23,146       (2,301)        27,258
        Interest expense ......................................       3,465        2,200          1,889
        Other (income) expense ................................         533       (1,642)        (1,239)
                                                                  ---------    ---------      ---------

Income (Loss) Before Income Tax Provision (Benefit) ...........      19,148       (2,859)        26,608
         Income tax provision (benefit)........................       5,750         (350)        10,100
                                                                  ---------    ---------      ---------

Net Income (Loss) .............................................   $  13,398    $  (2,509)      $ 16,508
                                                                  =========    =========       ========

Net Income (Loss) Per Share ...................................   $    0.88    $   (0.16)      $   1.03

Average Shares Outstanding ....................................      15,225       15,535         16,066

</TABLE>

See Notes to Consolidated Financial Statements.

<PAGE>
<TABLE>
                NATIONAL COMPUTER SYSTEMS, INC. AND SUBSIDIARIES
<CAPTION>
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


                                                       COMMON STOCK
                                                     ------------------
                                                                          PAID-IN    RETAINED    DEFERRED 
                                                     SHARES      AMOUNT   CAPITAL    EARNINGS  COMPENSATION    TOTAL
                                                     ------      ------   -------    --------  ------------    -----
<S>                                                  <C>          <C>     <C>        <C>         <C>         <C>

Balance January 31, 1992 ........................    16,027       $481    $15,846    $105,152    $ (9,163)   $112,316
        Shares issued for employee stock
                purchase and option plans .......       194          6      2,222          --          --       2,228
        Repurchase of common stock ..............      (338)       (10)    (4,931)         --          --      (4,941)
        Restricted stock awards..................        16         --        253          --        (253)         --
        ESOP debt payment .......................        --         --         --          --       1,000       1,000
        Restricted stock compensation accrual ...        --         --         --          --         150         150
        Net income ..............................        --         --         --      16,508          --      16,508
        Cash dividends paid - $.33 per share ....        --         --         --      (5,261)         --      (5,261)
        Foreign currency translation adjustment..        --         --         --        (683)         --        (683)
                                                     ------       ----    -------    --------     -------    --------
Balance January 31, 1993 ........................    15,899        477     13,390     115,716      (8,266)    121,317
        Shares issued for employee stock
                purchase and option plans .......       135          4      1,741          --          --       1,745
        Repurchase of common stock ..............    (1,053)       (32)   (15,317)       (566)         --     (15,915)
        Restricted stock awards..................         2         --        186          --         (33)        153
        ESOP debt payment .......................        --         --         --          --       1,000       1,000
        Restricted stock compensation accrual ...        --         --         --          --         226         226
        Net income (loss) .......................        --         --         --      (2,509)         --      (2,509)
        Cash dividends paid - $.36 per share ....        --         --         --      (5,581)         --      (5,581)
        Foreign currency translation adjustment..        --         --         --        (289)         --        (289)
                                                     ------       ----    -------     -------     -------    --------
Balance January 31, 1994 ........................    14,983        449         --      106,771     (7,073)    100,147
        Shares issued for employee stock
                purchase and option plans .......       152          5      1,492          --          --       1,497
        Repurchase of common stock ..............       (32)        (1)      (359)         --          --        (360)
        Restricted stock awards..................       (59)        (2)      (430)         --         432          --
        Shares issued for business acquisition ..       266          8      3,092          --          --       3,100
        ESOP debt payment .......................        --         --         --          --       1,000       1,000
        Restricted stock compensation accrual ...        --         --         --          --         (36)        (36)
        Net income ..............................        --         --         --      13,398          --      13,398
        Cash dividends paid - $.36 per share ....        --         --         --      (5,453)         --      (5,453)
        Foreign currency translation adjustment..        --         --         --        (170)         --        (170)
                                                    -------       ----    -------    --------    --------    ---------
Balance January 31, 1995 ........................    15,310       $459    $ 3,795    %114,546    $ (5,677)   $ 113,123
                                                    =======       ====    =======    ========    ========    =========
</TABLE>

See Notes to Consolidated Financial Statements.

<PAGE>

<TABLE>
                NATIONAL COMPUTER SYSTEMS, INC. AND SUBSIDIARIES
<CAPTION>
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)

                                                                                        YEAR ENDED JANUARY 31,
                                                                                -------------------------------------
                                                                                  1995           1994           1993
                                                                                --------       --------       -------
<S>                                                                             <C>           <C>            <C>

Operating Activities
        Net income (loss) ...................................................   $13,398       $ (2,509)      $ 16,508
        Adjustments to reconcile to net cash
                provided by operating activities:
                        Depreciation ........................................    15,559         16,289         18,426
                        Amortization ........................................     8,412          8,388         10,131
                        Deferred income taxes and other......................      (400)        (2,434)          (501)
                        Non-cash special charges ............................    10,375         17,805             --
                        Changes in operating assets and liabilities
                                (net of acquired amounts):
                                        Accounts receivable .................    (3,392)       (12,346)         1,830
                                        Inventory and other current assets ..    (4,285)        (3,765)         3,100
                                        Accounts payable and accrued expenses     3,183          3,879            552
                                        Deferred income......................      (613)           652          4,278
                                                                                -------       --------       --------
                        Net Cash Provided By Operating Activities ...........    42,237         25,959         54,324
                                                                                -------       --------       --------
Investing Activities
        Divestitures (acquisitions) .........................................    (3,216)        (1,198)           154
        Purchases of property, plant and equipment ..........................   (28,251)       (21,935)       (12,894)
        Purchases of rotable service parts ..................................      (934)        (1,917)        (1,490)
        Capitalized software products .......................................    (6,928)       (11,474)        (8,409)
        Other - net .........................................................    (3,245)        (1,728)        (1,906)
                                                                                -------       --------       --------
                        Net Cash Used In Investing Activities ...............   (42,574)       (38,252)       (24,545)

Financing Activities
        Net increase (decrease) in revolving credit borrowing ...............     1,100         18,500        (15,000)
        Net increase in other borrowings ....................................     3,024          4,501          1,599
        Issuance (repurchase) of common stock, net ..........................     1,137        (14,170)        (2,713)
        Dividends paid ......................................................    (5,453)        (5,581)        (5,261)
                                                                                -------       --------       --------
                        Net Cash Provided By
                           (Used In) Financing Activities ...................      (192)         3,250        (21,375)
                                                                                -------       --------       --------
Increase (Decrease) In Cash and Cash Equivalents ............................      (529)        (9,043)         8,404
Cash and Cash Equivalents - Beginning of Year ...............................     1,724         10,767          2,363
                                                                                -------       --------       --------
Cash and Cash Equivalents - End of Year .....................................   $ 1,195       $  1,724       $ 10,767
                                                                                =======       ========       ========
</TABLE>

See Notes to Consolidated Financial Statements.

<PAGE>

                NATIONAL COMPUTER SYSTEMS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

NOTE 1 - ACCOUNTING POLICIES

FISCAL YEARS: The fiscal years referenced  herein are as follows:  fiscal 1994 -
year ended January 31, 1995;  fiscal 1993 - year ended January 31, 1994;  fiscal
1992 - year ended January 31, 1993.

PRINCIPLES OF CONSOLIDATION:  The consolidated  financial statements include the
accounts of the  Company and its  wholly-owned  subsidiaries.  All  intercompany
accounts and transactions  between  consolidated  entities have been eliminated.

CASH AND CASH EQUIVALENTS:  All investments  purchased with an original maturity
of three months or less are considered to be cash equivalents.

INVENTORIES:  Inventories are stated at the lower of first-in, first-out cost or
market. Components of inventory at January 31 are summarized as follows:

                                                       
                                                           1995          1994
                                                         -------       -------
               Finished goods                            $ 6,408       $ 6,094
               Scoring services and work in process        8,974         6,117
               Raw materials and purchased parts           5,073         5,159
                                                         -------       -------
                                                         $20,455       $17,370
                                                         =======       =======

PROPERTY,  PLANT AND EQUIPMENT:  Property, plant and equipment is stated at cost
and depreciated over the estimated useful lives of the assets using  principally
the  straight-line  method for  financial  reporting  purposes  and  accelerated
methods for income tax purposes.  Significant  improvements  are  capitalized to
property,  plant and  equipment  accounts,  while  maintenance  and  repairs are
expensed currently. Rental income from equipment held for lease is recognized as
earned using the operating method of accounting for such leases. Depreciation is
computed using the  straight-line  method based on the assets'  estimated useful
lives.  

ROTABLE SERVICE PARTS: Parts continually repaired and reused are carried
at cost and depreciated  over their estimated useful lives ranging from three to
five years. Such amounts are reflected as a separate category of property, plant
and equipment.  

ACQUIRED AND INTERNALLY  DEVELOPED SOFTWARE PRODUCTS:  Acquired software product
amounts  originate from the allocation of purchase prices of acquired  companies
and assets.  These  products  are  generally  large,  complex,  mission-critical
application  software packages with established  market  positions.  Products in
this category are generally assigned lives of five years.  Internally  developed
software  products  represent costs  capitalized in accordance with Statement of
Financial  Accounting  Standards No. 86. Accordingly,  software production costs
incurred subsequent to establishing technological  feasibility,  as defined, are
capitalized.  Amortization of these products is computed on a product by product
basis  ratably  as  a  percentage  of  expected  revenue,   subject  to  minimum
straight-line  amortization over the products'  estimated useful lives of 2 to 5
years.  An  employee  benefits  product and the Ultrust  software  product  were
discontinued in fiscal 1994 and fiscal 1993,  respectively.  Refer to Note 2 for
further discussion.

<PAGE>
      
NOTE 1 - ACCOUNTING POLICIES (CONTINUED)
<TABLE>
<CAPTION>
         A summary of software activity is as follows:

                                                              INTERNALLY   ACCUMULATED
                                                 ACQUIRED     DEVELOPED    AMORTIZATION     TOTAl
                                                 --------     ----------   ------------    ------- 
<S>                                               <C>          <C>          <C>           <C>

Balance, January 31, 1992 ......................  $16,684      $20,656      $ (9,429)     $ 27,911
        Additions ..............................       --        8,409            --         8,409
        Amortization ...........................       --           --        (6,154)       (6,154)
                                                  -------      -------      --------      --------

Balance, January 31, 1993 ......................   16,684       29,065       (15,583)       30,166
        Additions ..............................    1,165       11,474            --        12,639
        Product discontinuation ................   (4,522)     (18,495)        5,212       (17,805)
        Dispositions ...........................       --       (1,558)        1,057          (501)
        Amortization ...........................       --           --        (4,407)       (4,407)
                                                  -------      -------      --------      --------

Balance, January 31, 1994 ......................   13,327       20,486       (13,721)       20,092
        Additions ..............................    7,868        6,928            --        14,796
        Product discontinuation ................       --       (2,983)           25        (2,958)
        Amortization ...........................       --           --        (4,696)       (4,696)
                                                  -------      -------      --------      --------
Balance, January 31, 1995 ......................  $21,195      $24,431      $(18,392)     $ 27,234
                                                  =======      =======      ========      ========
</TABLE>

GOODWILL:  Goodwill  arising  from  business  acquisitions  is  amortized  on  a
straight-line basis over periods ranging from 5 to 20 years, generally 10 years.
Amortization expense was $1,179 in fiscal 1994, $1,146 in fiscal 1993 and $1,049
in fiscal 1992. Accumulated amortization was $2,493 and $6,253 as of January 31,
1995 and 1994, respectively.

ACCRUED  EXPENSES:  Major  components  of  accrued  expenses  consisted  of  the
following as of January 31:
                                                 
                                                    1995         1994
                                                  -------      -------
          Employee compensation ............      $12,960      $10,168
          Taxes other than income ..........        3,410        3,383
          Royalties ........................        2,241        2,196
          Scoring ..........................        2,169        2,355
          Special charges ..................          679        5,328
          Other ............................        8,036        3,663
                                                  -------      -------
                                                  $29,495      $27,093
                                                  =======      =======

REVENUE  RECOGNITION:  Revenue  from  product  sales and  software  licensing is
recognized  at  the  time  of  shipment,  except  in  instances  where  material
fulfillment  obligations  exist beyond shipment.  In such cases,  revenue is not
recognized  until such  obligations are fulfilled or is recognized in accordance
with specific contract terms. Hardware maintenance and software support revenues
are recognized ratably over the contractual period.  Revenue from other services
is recognized  when such service is performed.  

OTHER (INCOME)  EXPENSE:  Other (income)  expense for the year ended January 31,
1994 includes a $1,556 gain on the sale of the assets of the  Company's  Catalog
Card Division to an entity  controlled by the Company's  Chairman.  The sale was
for cash and  notes  totaling  $2,350,  including  interest.  The  disinterested
directors  of the  Company  determined  that the terms of the sale were fair and
reasonable to the Company.  Notes receivable of $1,454 and $1,525, net, from the
acquiring  entity are carried in  non-current  receivables  on the  accompanying
consolidated  balance sheets at January 31, 1995 and 1994,  respectively.  Other
(income)  expense  for the year ended  January 31, 1993  includes  $1,027,  net,
related to the conclusion of certain litigation in the Company's favor.

Per Share Data:  Net income  (loss) per share is based on the  weighted  average
number of shares of Common Stock and common stock equivalents outstanding during
the year.

NOTE 2 - SPECIAL CHARGES

In the fourth  quarter of fiscal  1994,  the Company  recorded an $11.3  million
pre-tax special charge  consisting of three  components:  the  restructuring and
statutory reorganization of the Company's German operations, the discontinuation
of an employee  benefits  software  development  project,  and the write-down of
certain  unconsolidated  investments in anticipation of disposition.  

The German  restructuring and reorganization  amounted to a $3.7 million pre-tax
charge to liquidate two of the Company's three operating subsidiaries in Germany
and  consolidate  all  remaining   operations,   principally   distribution  and
maintenance,  into one remaining subsidiary.  The pre-tax charge was principally
to write down goodwill and other assets ($2.9 million) to liquidation values and
the balance of this charge was to accrue  exit costs for leased  facilities  and
other obligations.  There were,  however,  significant tax benefits triggered by
these actions,  so the net after-tax effect of this  restructuring  was only $.5
million.  These actions are complete and the  liquidation  will become  official
upon the expiration of the German statutory notice periods.

The  discontinuation of the employee benefit software product resulted in a $3.2
million pre-tax charge.  The Company will  incorporate  certain of the functions
originally  planned for this new product  into its  existing  products,  thereby
reducing  development  cost and time to market.  The charge was  principally  to
write off internal software  development costs and acquired third-party software
licenses ($3.0  million).  The balance of the charge was to accrue for severance
(six   employees)   and  other  costs.   All  such   actions   related  to  this
discontinuation   are  complete.   The  after-tax  effect  of  this  action  was
approximately $2.0 million.

The balance of the  pre-tax  special  charge  ($4.4  million)  was to write down
investments  in four  companies in  anticipation  of values which will likely be
realized  as  the  Company  proceeds  with  an  orderly   disposition  of  these
investments.  These  investments  were, in all but one case,  originally made to
promote operating synergies with the Company,  however, the Company's intentions
with   regard  to  these   investments   have   changed  and  they  have  become
non-strategic.  It is intended, but not certain, that these dispositions will be
completed in the next six months.  The  after-tax  effect of the  write-down  of
these  investments  was $2.7  million.  

The special charges total $11.3 million pre-tax and $5.2 million or 34 cents per
share on an  after-tax  basis.  These  actions,  as described  above,  represent
largely asset  write-downs  with related cash tax benefits and will,  therefore,
actually generate cash for the Company before considering disposition proceeds.

In the fourth quarter of fiscal 1993, the Company recorded a $25 million pre-tax
special charge. This amount consisted of a $22.8 million charge to terminate the
Ultrust product and related operations,  including a non-cash write-off of $17.8
million of  software  investment,  $2.7  million of  severance  costs,  and $2.3
million of facility exit costs, customer accommodations and other items.

The balance of the charge was for the closing of a software development facility
in Salt Lake City and  consolidation of those functions into the Company's Mesa,
Arizona  facility.  Substantially  all of this $2.2  million  charge  related to
severance, relocation, and other employee-related costs.

This charge reduced fiscal 1993 after-tax earnings by $15.5 million or $1.00 per
share.

NOTE 3 - SIGNIFICANT TRANSACTIONS

During fiscal 1994, the Company completed two minor acquisitions. In July, 1994,
the Company completed the acquisition of Abacus Data Group, Inc., a developer of
Windows-based  instructional  management  software for the education market. The
purchase  price was  approximately  $3.8  million in a  combination  of cash and
common  stock  of the  Company,  plus  contingent  earn-out  payments,  and  was
allocated principally to software products and goodwill.  In October,  1994, the
Company  completed the acquisition of an international  private banking product,
DECBank  APSYS,  along with certain  related  business  assets and operations in
Geneva,  Switzerland.  The purchase price was approximately $2.9 million in cash
plus  assumption  of certain  liabilities,  which was allocated  principally  to
software  products.  The operating  results of these acquired  entities were not
material to NCS.

During fiscal 1993, the Company reached an agreement with  Dimensional  Medicine
Inc. (DMI) to convert notes and accounts  receivable  from DMI into 27.5 million
shares of DMI common stock  (representing 85% of the outstanding  common shares)
and a long-term note. The Company has not consolidated the financial  results of
DMI since completion of the transaction,  because it is the Company's  intention
to divest of the DMI shares,  and its control is,  therefore,  temporary.  DMI's
financial  position and results of  operations  are not material to the Company.
During  fiscal  1994,  the Company  further  reduced the  carrying  value of its
investment in DMI.

Fees charged to DMI for  installation  and servicing of DMI systems were $518 in
fiscal  1994,  $999 in fiscal 1993 and $1,354 in fiscal  1992.  Rates and prices
charged  for these  services  approximate  those  which  would  prevail  between
unrelated  parties.  The balance of the long-term  note,  $865 as of January 31,
1995 and $1,105 as of January 31,  1994,  is  reflected  in other  assets in the
accompanying  consolidated balance sheets. The net receivables from DMI included
in trade receivables were not material as of January 31, 1995 or 1994.

<PAGE>

NOTE 4 - LEASES 

The Company leases office facilities under noncancelable  operating leases which
expire in various years through 2001.  Rental  expense for all operating  leases
was $11,026 in fiscal  1994,  $11,242 in fiscal 1993 and $10,029 in fiscal 1992.
Future  minimum  rental  expense  as of  January  31,  1995,  for  noncancelable
operating  leases  with  initial  or  remaining  terms in  excess of one year is
$27,277 and is payable as follows:  fiscal 1995 - $6,539;  fiscal 1996 - $5,673;
fiscal  1997 - $4,608;  fiscal  1998 - $3,834;  fiscal  1999 - $2,789 and $3,834
beyond.

NOTE 5 - LONG-TERM DEBT AND CREDIT ARRANGEMENTS

Long-term debt at January 31, consisted of the following:
                                                   
                                                         1995        1994
                                                       -------     -------
          Revolving credit borrowing .............     $19,600     $18,500
          Secured notes ..........................      15,000      15,000
          Unsecured note .........................       6,713       6,175
          ESOP borrowing .........................       5,000       6,000
          Other borrowings, principally foreign ..       4,212       1,676
                                                       -------     -------
                                                        50,525      47,351
          Less current maturities ................      (5,212)     (2,677)
                                                       -------     -------
          Long-term debt .........................     $45,313     $44,674
                                                       =======     =======

Revolving  Credit  Borrowings:  The  Company has a $40,000  unsecured  revolving
credit facility which  terminates  August 1, 1996.  Interest on debt outstanding
under this facility is computed, at the Company's discretion, based on the prime
rate or the London Interbank Offered Rate (LIBOR). During the year ended January
31, 1995, the interest rate  approximated 1.5% below the prime rate. The Company
pays a fee at an annual rate of .25% on the unused facility  amount.  The credit
facility contains covenants with which the Company is in compliance.

Secured Notes:  In July,  1990 the Company issued $15,000 of 9.88% Secured Notes
due in 1997.  Interest is paid monthly during the term. The notes are secured by
certain  Company-owned  real estate. The credit facility contains covenants with
which the Company is in compliance.

Unsecured Note:  During fiscal 1993, the Company opened a Sterling-based  credit
facility with a bank to finance plant construction in the United Kingdom. During
fiscal 1994, the credit  facility was converted to an unsecured term note due in
five  principal  payments of (pound)850  per year  beginning in April,  1997 and
bearing  interest at .95% over the Sterling LIBOR rate. The outstanding  balance
on the note at January 31, 1995 was (pound)4,250 or $6,713.

ESOP Borrowing: The ESOP loan, secured by unallocated shares of Common Stock and
guaranteed  by the Company,  is payable  over seven years in annual  payments of
$1,000  with the balance due May 1996.  Interest is payable  quarterly  at rates
which approximate 3.5% under the prime rate.

Scheduled  Maturities:   The  aggregate  principal  amounts  of  long-term  debt
scheduled  for  repayment in each of the five fiscal years 1995 through 1999 are
$5,212, $23,600, $16,343, $1,343, and $1,343, respectively. In each fiscal year,
interest paid approximates interest expense plus capitalized interest of $175 in
1994, $338 in 1993 and $209 in 1992.

<PAGE>

NOTE 6 - INCOME TAXES 

Effective  February 1, 1993,  the Company  changed its method of accounting  for
income taxes from the deferred  method to the liability  method required by SFAS
109. As permitted under the standard, prior years' financial statements have not
been restated. The cumulative effect of adopting SFAS 109 was not material.

The components of the provision for income taxes are as follows:

<TABLE>
<CAPTION>
                                           CURRENT           
                                 -------------------------- 
YEAR ENDED JANUARY 31,           FEDERAL    STATE   FOREIGN  DEFERRED    TOTAL
- ----------------------           -------    -----   -------  --------  --------
<C>                               <C>      <C>      <C>      <C>        <C>

1995 (Liability method) .......   $6,175   $  691   $  384   $(1,500)   $5,750
1994 (Liability method) .......    1,566      398       40    (2,354)     (350)
1993 (Deferred method).........    8,535    1,088      426        51    10,100

</TABLE>

Deferred  income taxes reflect the net effect of temporary  differences  between
the carrying amounts of assets and liabilities for financial  reporting purposes
and the amounts  used for income tax  purposes.  Significant  components  of the
Company's deferred tax assets and liabilities at January 31 are as follows:

<TABLE>
<CAPTION>
                                                            
                                                            1995          1994
<S>                                                      <C>           <C>
                                                           ------        ------
Deferred tax assets:
        Reserves for uncollectibles ................     $  3,223      $  1,470
        Rotable service parts amortization .........        1,612         1,787
        Accrued vacation pay .......................        1,572         1,515
        Special charges ............................        1,395           534
        Intangible amortization ....................        1,047           767
        Foreign operating loss carryforwards .......          831         1,966
        Other ......................................          877           742
        Valuation allowance ........................         (831)       (1,966)
                                                         --------      --------
        Total deferred tax assets ..................        9,726         6,815
                                                         --------      --------
Deferred tax liabilities:
        Net capitalized software ...................        7,183         6,300
        Accelerated depreciation ...................        5,847         4,951
        Purchased software amortization ............        2,016         1,617
        Installment sales ..........................          894           987
        Other ......................................          997           809
                                                         --------      --------
        Total deferred tax liabilities .............       16,937        14,664
                                                         --------      --------
        Net deferred tax liabilities ...............     $  7,211      $  7,849
                                                         ========      ========

</TABLE>

<PAGE>

NOTE 6 - INCOME TAXES (CONTINUED)

A reconciliation of the Company's  statutory and effective tax rate is presented
below:
<TABLE>
<CAPTION>

                                                     YEAR ENDED JANUARY 31,
                                                  --------------------------
                                                  1995        1994      1993
                                                  ----        ----      ----
<S>                                              <C>         <C>      <C>

Statutory rate ...............................    35.0%      (35.0)%    34.0%
State income taxes net of federal benefit ....     2.3         9.2       2.7
Intangible amortization ......................     3.0        12.9       2.0
Foreign sales corporation ....................    (0.6)       (4.7)     (0.2)
Research and development credits .............    (2.5)      (24.2)     (1.0)
Affordable housing credit ....................    (1.4)         --        --
Foreign operating losses .....................     0.8        27.1       0.6
Foreign investment loss ......................   (10.2)         --        --
Federal rate adjustment ......................      --         9.8        --
Other, net ...................................     3.6        (7.3)     (0.1)
                                                 -----       ------   ------
Effective rate ...............................    30.0%      (12.2)%    38.0%
                                                 =====       ======   ======
</TABLE>

In the year ended  January  31,  1995,  the tax rate  benefit  from the  foreign
investment  losses  principally  reflects  U.S.  tax  benefits  triggered by the
restructuring and reorganization of the Company's German operations discussed in
Note 2.

In the year ended January 31,1994, the Federal rate adjustment item above is due
to the  Statement of  Financial  Accounting  Standards  No. 109  requirement  to
increase deferred tax liabilities to reflect current statutory income tax rates.
During fiscal 1993,  after the  Company's  adoption of this  standard,  the U.S.
Federal  statutory rate increased from 34% to 35%. This adjustment  reflects the
resulting  increase in the  deferred  tax  liability  of $280.  The Company also
incurred foreign  operating  losses of  approximately  $2.7 million for the year
ended  January  31,  1994,  which could not  currently  be tax  benefited,  and,
therefore,  unfavorably  impacted the effective  tax benefit  rate.  None of the
remaining  items in the year ended  January 31, 1994 rate  reconciliation  above
were unusual in nature or amount in comparison to prior years, however, the rate
effects are magnified due to the low absolute dollar amount of the pre-tax loss.

The Company  made tax  payments of $5,549,  $7,132 and $7,638  during the fiscal
years  ended  January  31,  1995,  1994  and  1993,   respectively.   

<PAGE>

NOTE  7  - STOCKHOLDER'S  EQUITY  

The Company has 10,000,000  shares of $.01 par value Preferred Stock  authorized
and issuable in one or more series as the Board of Directors may determine; none
is outstanding. 50,000,000 shares of $.03 par value Common Stock are authorized.
There are no restrictions on retained earnings.

The Company has four Employee Stock Option Plans (1982,  1984,  1986, and 1990).
Options to purchase Common Stock of the Company are granted to employees at 100%
of fair market value on the date of grant and are  exercisable  over a five-year
period. Outstanding options under all Plans are summarized as follows:

                                   SHARES             PRICE PER SHARE
                                  --------           -----------------
Balance, January 31,1993           799,850           $  7.75 to $16.50
        Granted                    230,500             12.00 to  17.60
        Cancelled                  (50,870)             8.00 to  16.25
        Exercised                  (70,130)             7.75 to  15.00
                                   -------           -----------------
Balance, January 31,1994           909,350              7.75 to  17.60
        Granted                    272,250             12.50 to  15.00
        Cancelled                 (300,200)             7.75 to  17.60
        Exercised                  (76,900)             7.75 to  15.00
                                   -------           -----------------
Balance, January 31,1995           804,500           $  7.75 to $16.75
                                   =======           =================

       
Options for 188,050 and 194,050 shares became exercisable during fiscal 1994 and
1993, respectively,  and options for 235,750 and 275,800 shares were exercisable
at January 31, 1995 and 1994, respectively. Shares available for grant under the
Plans totaled 209,600 and 260,552 at January 31, 1995 and 1994, respectively. 

At January 31, 1995,  non-qualified options not covered by the Plans to purchase
107,000  shares at $8.25 to $17.10 per share were  outstanding.  At January  31,
1994,  non-qualified  options not covered by the Plans to purchase 13,000 shares
at $12.88 to $16.00 per share were outstanding.

At  January  31,  1995,  there  were  36,000   outstanding   options  under  the
Non-Employee  Director  Stock  Option  Plan with per share  prices from $8.25 to
$16.00.  At January 31, 1994,  there were 30,000  outstanding  options under the
Plan with per share prices from $8.25 to $16.00.

The Company has an Employee  Stock  Purchase  Plan.  There were  192,603  shares
available for purchase under the Plan at January 31, 1995.

NOTE 8 - EMPLOYEE BENEFIT PLANS

EMPLOYEE  SAVINGS PLAN: The Company has a qualified 401(k) Employee Savings Plan
covering  substantially all employees.  Company contributions are discretionary.
The  Company's   contributions  to  the  Plan,   representing   401(k)  matching
contributions  only, were $1,700,  $1,674 and $1,438 in fiscal years 1994, 1993,
and 1992,  respectively.  

EMPLOYEE STOCK  OWNERSHIP PLAN: The Company has an Employee Stock Ownership Plan
(ESOP) covering  substantially  all employees.  Benefits,  to the extent vested,
become available on retirement or termination of employment. During fiscal 1989,
the ESOP Trust borrowed $10,000 to purchase 792,000 shares of Common Stock. Each
year,  the Company makes  contributions  to the ESOP which are then used to make
loan interest and principal  payments.  With each  principal  payment,  which is
charged to compensation  expense,  a portion of the Common Stock is allocated to
participating  employees.  The Company's  contribution to the Plan was $1,000 in
fiscal 1994 and fiscal 1993 and interest,  which was totally offset by dividends
on  unallocated  shares,  was $206 in fiscal  1994 and $168 in fiscal  1993.  In
fiscal 1992,  the Company's  contribution  to the Plan was $1,000,  and interest
totaled $240, which was offset by dividends on unallocated shares of $220. There
were  396,000  and  475,200  unallocated  shares at January  31,  1995 and 1994,
respectively.

The ESOP Trust  Borrowing,  which is guaranteed by the Company,  is reflected in
long-term debt and the Company's  obligation to make future contributions to the
ESOP for debt repayment is reflected as a reduction of  Stockholders'  Equity in
the consolidated financial statements.

LONG-TERM  INCENTIVE PLAN: During fiscal 1990, pursuant to a Long-Term Incentive
Plan approved by the stockholders, 171,400 shares of Common Stock were issued to
participants on a restricted  basis.  At January 31, 1995,  87,900 shares remain
outstanding  due to  forfeitures  by original  participants.  The shares will be
earned by, and released to, the participants at the end of 10 years, but release
can be  accelerated  by  attainment of 20% return on equity in a fiscal year, as
defined  in the Plan.  The cost of the Plan is being  accrued  over the  10-year
earning period and will be  accelerated  if so earned.  The Plan also contains a
cash award  element  which is earned only upon  attainment  of the 20% return on
equity.

NOTE 9 - CONTINGENCY  

The Company has  received a claim from a customer  for  expenses,  alleged  loan
defaults,  and other damages related to performance  under a loan processing and
servicing  contract.  The Company has  tendered the defense of this claim to its
insurer and the insurer has accepted that defense  subject to a  reservation  of
rights.  The Company and its insurer  intend to  vigorously  contest this claim.
While the claim has not yet been fully  articulated,  the Company  believes that
any such claim would be substantially  covered by insurance and would not have a
material effect on the Company's financial position.

NOTE 10 - FAIR VALUES OF FINANCIAL INSTRUMENTS 

Statement of Financial  Accounting Standards No. 107 requires disclosure of fair
value  information  about  financial  instruments for which it is practicable to
estimate that value. In cases where quoted market prices are not available, fair
values are based on estimates using present value or other valuation techniques.
Those techniques are significantly  affected by the assumptions used,  including
the discount rate and estimates of future cash flows.

At January 31, 1995 and 1994, the Company had non-current  investments and notes
receivable  (non-trade) with carrying values of $3,514 and $8,608  respectively,
which approximate fair value at those respective dates.

At January 31, 1995 and 1994, the Company's  $15,000,  9.88% Secured Notes had a
fair value of  approximately  $15,500 and  $16,100,  respectively,  based on the
Company's  current  borrowing rate for comparable  borrowing  arrangements.  The
Company's ESOP and other long-term debt approximates  market due to the variable
interest rate features of the obligations.

<PAGE>

NOTE 11 - BUSINESS  SEGMENT  DATA  

The Company  operates two business  segments.  The predominance of the Company's
business consists of several interdependent  business units, centered around its
proprietary optical scanning hardware and forms technology. This segment markets
those  products  and  services and related  application  software to  education,
business,  government,  and  healthcare  markets  through the various  operating
units.  The  financial  systems  segment  designs,  develops  and markets  asset
management software, primarily for bank trust departments. This includes systems
for  personal  trust  asset  management  for  individuals  and  corporate  trust
applications  such as stock and bond  transfer  systems.  Below is a summary  of
certain financial information related to the two segments for fiscal years ended
January 31.

<TABLE>
<CAPTION>
                                    OPTICAL SCANNING PRODUCTS,
                                           SERVICES AND                       FINANCIAL
                                          RELATED SOFTWARE                     SYSTEMS                          TOTAL
                                   ------------------------------    ----------------------------  ------------------------------
                                      1995       1994       1993      1995      1994       1993       1995       1994       1993
                                      ----       ----       ----      ----      ----       ----       ----       ----       ----
<S>                                <C>        <C>        <C>        <C>       <C>        <C>       <C>        <C>        <C>

Revenues                           $284,875   $257,813   $245,709   $52,068   $47,640    $54,358   $336,943   $305,453   $300,067
                                   ========   ========   ========   =======   =======    =======   ========   ========   ========
Operating income (loss)              37,316     25,447     28,802     2,820   (19,621)     6,564     40,136      5,826     35,366
Special charges included above        3,718      2,200                3,175    22,800                 6,893     25,000
Corporate expense                                                                                    16,990(1)   8,127      8,108
Interest and other expense, net                                                                       3,998        558        650
                                                                                                   --------   --------   --------
        Total income (loss) before
          income taxes                                                                               19,148     (2,859)    26,608
                                                                                                   ========   ========   ========
Identifiable assets                 201,312    177,664    151,252    31,382    25,340     40,787    232,694    203,004    192,039
Corporate assets                                                                                      8,063     17,169     22,700
                                                                                                   --------   --------   -------- 
        Total assets                                                                                240,757    220,173    214,739
                                                                                                   ========   ========   ========
Depreciation and amortization        19,579     20,263     22,920     3,553     3,507      5,002     23,132     23,770     27,922
Corporate depreciation                                                                              
   and amortization                                                                                     839        907        635
                                                                                                   --------   --------   --------
        Total depreciation and
           amortization                                                                              23,971     24,677     28,557
                                                                                                   ========   ========   ========
Capital expenditures                 31,317     24,425     17,286     4,374     9,391      5,089     35,691     33,816     22,375
Corporate capital expenditures                                                                          422      1,510        418
                                                                                                   --------   --------    -------
        Total capital expenditures                                                                 $ 36,113   $ 35,326   $ 22,793
                                                                                                   ========   ========    =======

<FN>
(1) Includes special charge of $4,446.
</FN>
</TABLE>

Capital expenditures include property,  plant and equipment additions as well as
rotable service parts and capitalized software. The Company's foreign operations
and export sales are less than 10% of total  revenues.  Sales to all  government
agencies  for the  fiscal  years  ended  January  31,  1995,  1994 and 1993 were
$129,832,   $97,198,  and  $95,232  of  which  $28,100,  $23,001,  and  $26,134,
respectively,  were to U.S. government agencies, principally the U.S. Department
of  Education,  with the  remainder  to state  and  local  government  agencies,
predominantly school districts and state departments of education.
<PAGE>

                         REPORT OF INDEPENDENT AUDITORS

Stockholders and Board of Directors
National Computer Systems, Inc.

We have  audited  the  accompanying  consolidated  balance  sheets  of  National
Computer Systems, Inc. and subsidiaries as of January 31, 1995 and 1994, and the
related consolidated  statements of income,  changes in stockholders' equity and
cash flows for each of the three years in the period  ended  January  31,  1995.
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
National Computer  Systems,  Inc. and subsidiaries at January 31, 1995 and 1994,
and the  consolidated  results of their operations and their cash flows for each
of the three years in the period ended  January 31,  1995,  in  conformity  with
generally accepted accounting principles.



                                        /S/ ERNST & YOUNG LLP



Minneapolis, Minnesota
March 15, 1995


                                                                 EXHIBIT 21

                            SIGNIFICANT SUBSIDIARIES

                        NATIONAL COMPUTER SYSTEMS, INC.



                                STATE OR
                                 OTHER
                              JURISDICTION
                                   OF             NAME UNDER WHICH SUBSIDIARY
NAME OF SUBSIDIARY            INCORPORATION              DOES BUSINESS
- --------------------------   ---------------    -------------------------------
NCS Holdings, Inc.             Minnesota        NCS Holdings, Inc.
NCS Financial Systems, Inc.    Minnesota        NCS Financial Services
                                                Financial Systems Division of
                                                 National Computer Systems, Inc.
                                             
NCS Data Forms, Inc.           Minnesota        Data Forms Division of National
                                                 Computer Systems, Inc.


Interpretive Scoring           Minnesota        NCS Assessments
  Systems, Inc.                                 Professional Assessment Services
                                                 Division of National Computer
                                                 Systems, Inc.



     Note: All other  subsidiaries of National  Computer  Systems,  Inc. are not
           significant subsidiaries taken as a whole.


                                                                   EXHIBIT 23

                        CONSENT OF INDEPENDENT AUDITORS

    We consent to the  incorporation  by reference  in this Annual  Report (Form
10-K) of National  Computer  Systems,  Inc. of our report  dated March 15, 1995,
included in the 1994 Annual Report to Stockholders of National Computer Systems,
Inc. and subsidiaries.

    We  also  consent  to the  incorporation  by  reference  in  Post  Effective
Amendment  Number 2 to Registration  Statement  Number 2-80386 on Form S-8 (1982
Employee Stock Option Plan),  Post Effective  Amendment Number 1 to Registration
Statement  Number  2-96965  on Form  S-8  (1984  Employee  Stock  Option  Plan),
Registration  Statement  Number  33-9830  on  Form  S-3  (Selling  Shareholder),
Registration  Statement  Number 33-21511 on Form S-8 (1986 Employee Stock Option
Plan),  Registration  Statement Number 33-48509 on Form S-8 (1990 Employee Stock
Option Plan),  Registration Statement Number 33-48510 on Form S-8 (1992 Employee
Stock  Purchase Plan) and  Registration  Statement  Number  33-68854 on Form S-8
(option held by former director) of our report dated March 15, 1995 with respect
to the consolidated  financial  statements  incorporated  herein by reference in
this Annual Report (Form 10-K) of National Computer Systems, Inc.



                                                      /s/ ERNST & YOUNG LLP


Minneapolis, Minnesota
April 25, 1995



                                                                  EXHIBIT 24


                               POWER OF ATTORNEY
                   FORM 10-K FOR YEAR ENDED JANUARY 31, 1995

    The undersigned  directors and officers of NATIONAL COMPUTER  SYSTEMS,  INC.
hereby  constitute  and  appoint  J. W.  Fenton,  Jr.,  their  true  and  lawful
attorney-in-fact and agent, for each of them and in their name, place and stead,
in any and all capacities  (including  without  limitation,  as Director  and/or
principal Executive Officer,  principal Financial Officer,  principal Accounting
Officer or any other officer of the Company),  to sign its Annual Report on Form
10-K  for the year  ended  January  31,  1995,  which  is to be  filed  with the
Securities and Exchange  Commission,  with all exhibits thereto, and any and all
documents in connection  therewith,  hereby granting unto said  attorney-in-fact
and agent full power and authority to do and perform any and all acts and things
requisite and necessary to be done, and hereby ratifying and confirming all that
said attorney-in-fact and agent may do or cause to be done by virtue hereof.

    IN WITNESS  WHEREOF,  the undersigned have hereunto set their hands this 6th
day of March, 1995.

/s/ CHARLES W. OSWALD                   /s/ STEPHEN G. SHANK
- -------------------------------------   --------------------------------------
       Charles W. Oswald                          Stephen G. Shank

/s/ RUSSELL A. GULLOTTI                 /s/ JOHN E. STEURI
- -------------------------------------   -------------------------------------
        Russell A. Gullotti                        John E. Steuri

/s/ DAVID P. CAMPBELL                   /s/ JEFFREY E. STIEFLER
- -------------------------------------   -------------------------------------
       David P. Campbell                         Jeffrey E. Stiefler

/s/    DAVID C. COX                     /s/ JOHN W. VESSEY
- -------------------------------------   --------------------------------------
         David C. Cox                              John W. Vessey

/s/ JEAN B. KEFFELER                    /s/ JEFFREY W. TAYLOR
- -------------------------------------   ---------------------------------------
        Jean B. Keffeler                          Jeffrey W. Taylor



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
financial statements for National Computer Systems, Inc. and Subsidiaries, for
the fiscal year ended January 31, 1995, and is qualified in its entirety by
reference to such financial statements.

</LEGEND>
<CIK> 0000069999
<NAME> NATIONAL COMPUTER SYSTEMS, INC.
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JAN-31-1995
<PERIOD-END>                               JAN-31-1995
<CASH>                                           1,195
<SECURITIES>                                         0
<RECEIVABLES>                                   77,209
<ALLOWANCES>                                         0
<INVENTORY>                                     20,455
<CURRENT-ASSETS>                               110,724
<PP&E>                                         166,377
<DEPRECIATION>                                (83,648)
<TOTAL-ASSETS>                                 240,757
<CURRENT-LIABILITIES>                           75,110
<BONDS>                                         45,313
<COMMON>                                           459
                                0
                                          0
<OTHER-SE>                                     111,805
<TOTAL-LIABILITY-AND-EQUITY>                   240,757
<SALES>                                        272,305
<TOTAL-REVENUES>                               336,943
<CGS>                                          163,744
<TOTAL-COSTS>                                  209,006
<OTHER-EXPENSES>                               104,791
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               3,465
<INCOME-PRETAX>                                 19,148
<INCOME-TAX>                                     5,750
<INCOME-CONTINUING>                             13,398
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    13,398
<EPS-PRIMARY>                                      .88
<EPS-DILUTED>                                      .88
        

</TABLE>


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