NATIONAL COMPUTER SYSTEMS INC
10-K, 1996-03-21
COMPUTER PERIPHERAL EQUIPMENT, NEC
Previous: NASH FINCH CO, 8-A12G/A, 1996-03-21
Next: OAK INDUSTRIES INC, 10-K, 1996-03-21



                       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, 1996                                    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 8, 1996.
                  Common Shares, $.03 par value -- $234,550,000

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of March 8, 1996.
               Common Shares, $.03 par value -- 15,389,801 shares


                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Annual  Report to  Stockholders  for the year ended  January 31,
1996 are incorporated by reference into Parts I, II and IV.

Portions  of  the  definitive   proxy   statement  for  the  Annual  Meeting  of
Stockholders to be held on May 23, 1996 are  incorporated by reference into Part
III.

<PAGE>
                                     PART I

ITEM 1.  BUSINESS

National  Computer  Systems,  Inc.  ("NCS" or the  "Company")  is a global  data
collection  services and systems  company  which  provides  quality  information
management  services  and  systems  for data  collection.  Data  collection  and
management  includes  capturing  and  aggregating  data;  creating a database or
datastream;  processing  the data using  software;  and  analyzing and reporting
results.  The Company  also  develops  and markets  computer-based  systems with
proprietary software and services for automating trust asset management.

NCS data collection services include data processing, analysis, data management,
reporting services,  networking,  hardware maintenance and professional services
to meet customer needs. Data collection  systems include optical mark read (OMR)
and image scanning  hardware,  other data collection  technologies,  proprietary
software, software maintenance and pre-printed forms. Data can be in the form of
marks,  machine  printed  bar codes and text,  and/or  handprinted  alphanumeric
characters.  The  Company  also  provides  utility and  application  software to
enhance the capability of NCS customers to manage their information effectively.
Application software products are focused on specific applications within target
markets.

NCS markets its mission  critical data  collection and  management  services and
systems  within  four major  markets:  education,  selected  commercial  niches,
government, and health care.

     EDUCATION -- NCS develops and markets data collection  services and systems
which  provide  optical  scanning,  image  based data  collection  and  computer
processing services for the large volume, complex processing needs of major test
publishers,  state  education  agencies,  universities  and colleges,  and local
school  districts.  The Company also supplies optical scanning systems and forms
to  individual  school  districts  for  in-house  student   assessment   testing
applications and  administrative  applications  such as attendance,  scheduling,
grade reporting and registration;  library and inventory  management;  financial
management and payroll;  and testing  applications,  including test  generation,
teacher created tests and norm-or criterion-referenced testing. NCS develops and
markets application software for the administration of curriculum,  student, and
financial data at the classroom,  school, school district, and state levels. The
Company's  information  processing  services  are provided in support of federal
student financial aid programs for post-secondary education.

     COMMERCIAL  -- NCS  develops  and  markets  data  collection  services  and
products  targeted at certain key  applications  in this market.  These  include
sales/marketing applications, such as sales/order entry and quality measurement;
inventory control and analysis;  customer satisfaction surveys and customer data
collection;  training and  development  in the human  resources  area;  employee
attitude  surveys;  customer  billing;  payroll;  human  resource  applications,
including applicant tracking;  benefits enrollment and employee evaluation;  and
general data  collection,  analysis and  management.  NCS provides  scanners and
forms  for  customers  to do their  own data  collection  as well as  processing
services in support of customers that prefer to outsource these services.

    GOVERNMENT -- The Company provides its services and products to governmental
agencies for many of the same  applications  as in the  commercial  marketplace.
Data  collection and computer  processing  services,  including image based data
collection systems, are provided for federal and state programs.

     HEALTH  CARE -- NCS  publishes  and  markets a wide  variety of  assessment
instruments used by mental and behavioral health  professionals.  When used with
NCS' data collection products,  these instruments assist clinical  professionals
in the  diagnosis  and  treatment  of patients  plus track the progress of those
patients.  NCS scanners and forms,  other data capture  devices and  proprietary
software are also used by hospitals  and clinics for  collection  of data during
patient  visits  and  for  administrative  management.  The  accuracy  and  cost
effectiveness of this approach provides significant benefits to both health care
providers and patients.

NCS also develops and markets  computer-based  systems with proprietary software
and services for automating trust asset management in personal trust,  corporate
trust and private banking in the financial services industry, primarily banking.
NCS software delivers critical accounting,  transaction processing, and customer
reporting  capabilities  to  institutions  of all sizes.  NCS provides  complete
service  bureau  processing   capability  and  facilities  management  services,
allowing  a  financial  institution  to  off-load  all of its  asset  management
processing to NCS.

NCS operates in two business segments:  (1) data collection services and systems
and (2)  financial  systems.  See  Note 11 of Notes  to  Consolidated  Financial
Statements  included in the annual  report to  stockholders  for the fiscal year
ended January 31, 1996, which is incorporated herein by reference,  for business
segment data.

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

<PAGE>

DATA COLLECTION 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.

     The  Company's  lines of scanning  hardware  include  scanners  marketed as
Sentry-R- and OpScan-R-  products.  These lines of scanners provide a wide range
of capabilities to meet the needs of customers. The OMR 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, the Company offers optional features, such as bar
code reading capability,  a transport printer to print alphanumeric  messages on
scanned  documents,  optional  read  formats and  upgraded  computer  capability
options.

     NCS  markets   image-based  data  collection  systems  which  represent  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 Related Software

     NCS offers a number of standard software programs for use with NCS systems.
Processing and 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 the measurement of student  progress and  accountability
in school  administration.  The  Company  offers  standard  integrated  software
systems plus, on a fee basis, offers customization services.

     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  database   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 Company  designs,  manufactures  and sells scannable  forms,  including
multiple-page booklets. 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 commercial
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.

Data Collection Services

     NCS markets  data  collection  and data  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.  Optical
mark reading and image scanning technologies are utilized in the data collection
process for these customers.

     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  niches 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 private banking.  These systems utilize proprietary software developed
by NCS and  licensed  generally  for  periods of five years 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 more  recently  for  personal  trust
customers,   the  Company  offers  management  of  customer-owned   systems  and
traditional  time-sharing  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  and other  modular  software
offerings.

     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  data  collection  hardware  and  software  and its  data
collection and computer  processing  services  directly  through sales employees
located throughout the United States, who direct their efforts to the education,
commercial,  government, 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 and services 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  from the  Company.  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,  1996,  1995  and  1994,  the  Company  spent,   including  certain
capitalized  software  development  costs,  approximately  $18.8 million,  $20.4
million and $20.8 million,  respectively. The expenditures relate principally to
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 data collection and information  management  industry is
intense.  Optical scanning is only one of numerous data collection methods.  The
Company has attempted to develop  education,  government,  commercial 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. 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 rights under  licensing  arrangements 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", "MicroCIMS"
and "NCS Accra"  appearing  herein are  trademarks or  registered  trademarks of
National Computer Systems, Inc.

EMPLOYEES

     As of February 29, 1996, 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.

EXECUTIVE OFFICERS OF THE REGISTRANT

     The names,  ages and  positions  of all of the  executive  officers  of the
Company as of  February  29,  1996 are listed  below  along with their  business
experience during the past five years.

NAME                                  AGE            POSITION
- ---------------------------        --------          -------------------------

Russell A. Gullotti                    53            Chairman of the Board,
                                                     President and Chief 
                                                      Executive Officer
Robert C. Bowen                        54            Senior Vice President
Michael C. Brewer                      49            Vice President and General
                                                      Counsel
John W. Fenton, Jr.                    55            Secretary-Treasurer
Donald J. Gibson                       65            Senior Vice President
Clive Hay-Smith                        38            Vice President
Karen L. Howard                        53            Vice President
Richard L. Poss                        50            Senior Vice President
David W. Smith                         51            Vice President
Jeffrey W. Taylor                      42            Vice President and Chief
                                                      Financial Officer
Adrienne T. Tietz                      49            Vice President


     Mr. Gullotti has been President and Chief Executive  Officer since October,
1994 and  Chairman  of the Board since May,  1995.  Prior to that he 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. Brewer has been Vice  President  and General  Counsel of NCS since May,
1995. Prior to that he was General Counsel of NCS from May, 1992 until May, 1995
and Associate General Counsel of NCS from May, 1990 until May, 1992.

     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. Hay-Smith has been a Vice President of NCS since December,  1993. Prior
to that he was a sales and  distribution  executive  with Control Data  Systems,
Inc. (computer systems integrator) from March, 1989 to August, 1993.

     Ms. Howard has been a Vice President of NCS since February,  1996. Prior to
that she was a Principal of Gemini Consulting (management consulting) from July,
1994 to January,  1996 and before that, a human resources executive with Digital
Equipment Corporation for more than five years.

     Mr. Poss has been a Senior Vice President since  November,  1995 and 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.


PRIVATE SECURITIES LITIGATION REFORM ACT

     In connection with the "safe harbor"  provisions of the Private  Securities
Litigation  Reform  Act of 1995,  the  Company is hereby  filing,  as Exhibit 99
hereto, cautionary statements identifying important factors that could cause the
Company's  actual results to differ  materially  from those projected in forward
looking statements of the Company made by, or on behalf of, the Company.


ITEM 2.  PROPERTIES

     The Company's principal facilities are as follows:

                                   SQUARE
LOCATION                           FOOTAGE         GENERAL PURPOSE
- --------------------               -------       ----------------------------

Eden Prairie, MN                    52,000       Executive general offices

Mesa, AZ (1)                        40,000       Education software and services
                                                  general offices, sales and
                                                  marketing, product development
                                                  and support

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

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

Eagan, MN (1)                      109,000       Scanner hardware development
                                                  and manufacturing; customer
                                                  support services general
                                                  offices and operations; and
                                                  international operations
                                                  general offices, sales and
                                                  marketing

Edina, MN (1)                      101,000       Data Collection Systems
                                                  general offices, sales and
                                                  marketing; scanner software
                                                  development; and forms
                                                  general offices

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.

<PAGE>


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 fiscal
year  ended  January  31,  1996  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, 1996 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, 1996 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, 1996 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, 1996,  are  incorporated  herein by
reference:

     Consolidated Balance Sheets -- January 31, 1996 and 1995

     Consolidated Statements of Income -- Years ended January 31, 1996, 1995 and
1994

     Consolidated Statements  of Changes in  Stockholders' Equity -- Years ended
January 31, 1996, 1995 and 1994

     Consolidated Statements of Cash Flows -- Years ended January 31, 1996, 1995
and 1994

     Notes to Consolidated Financial Statements -- January 31, 1996

     Report of Independent Auditors dated March 3, 1996

     "Quarterly Results of Operations (Unaudited)"

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

None.




                                    PART III


ITEM 10.     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     "Election  of  Directors"  included  in  the  Company's   definitive  proxy
statement for the Annual Meeting of  Stockholders to be held on May 23, 1996 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 for the Annual Meeting of Stockholders to be held on
May 23, 1996 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 for the Annual  Meeting of  Stockholders  to be held on May 23,
1996 is incorporated herein by reference.

ITEM 13.     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     During the year ended  January  31,  1996,  the Company  paid Dr.  David P.
Campbell,  a director of the Company,  $116,241 as  royalties  relating to tests
developed  by Dr.  Campbell  for which the  Company  has a  long-term  exclusive
license.

<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 to Stockholders
for the year ended January 31, 1996, are incorporated by reference in Item 8:

         Consolidated Balance Sheets -- January 31, 1996 and 1995

         Consolidated Statements of Income -- Years ended January 31, 1996, 1995
         and 1994

         Consolidated  Statements  of Changes in  Stockholders'  Equity -- Years
         ended January 31, 1996, 1995 and 1994

         Consolidated  Statements of Cash Flows -- Years ended January 31, 1996,
         1995 and 1994

         Notes to Consolidated Financial Statements -- January 31, 1996

         Report of Independent Auditors dated March 3, 1996

     (2) Consolidated   financial  statement  schedules  of  National   Computer
Systems, Inc. and subsidiaries required to be filed by 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

     3.1  --  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.

     3.2  --  Bylaws,  as  amended  and  restated,  are  incorporated herein  by
                reference to Exhibit 3.2 to the NCS Form 8-K dated March 4,1996.

     4.1  --  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.

     4.2  --  Amended  and Restated  Rights  Agreement dated as of March 4, 1996
                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 1 to Amendment No. 2
                to Form 8-A/A dated March 13, 1996.

     4.3  --  Amended  and  Restated Credit  Agreement dated as of July 31, 1991
                between  NCS and  Norwest Bank,  National Association, The First
                National  Bank of Chicago  and First  Bank National Association,
                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.

     4.4  --  Second Amendment  dated as  of July 22, 1994, Assignment Agreement
                dated  as June 1,  1995 and  the Third  Amendment dated July 24,
                1995  to the  Amended and restated Credit  Agreement dated as of
                July 31,1991 between NCS and Norwest Bank, National Association,
                The First National  Bank of  Chicago  and  First  Bank  National
                Association  and  as  further  amended  by  the  First Amendment
                thereto dated as of January 25, 1994.

     *10.1--  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.

     *10.2--  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.

     *10.3--  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.

     *10.4--  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.

     *10.5--  NCS 1990 Employee Stock Option  Plan,  as amended, is incorporated
                herein by  reference to Exhibit 10.1  to the Company's Form 10-Q
                for the quarter ended October 31, 1995.

     *10.6--  NCS 1995 Employee Stock Option  Plan,  as amended, is incorporated
                herein by  reference to Exhibit 10.2  to the Company's Form 10-Q
                for the quarter ended October 31, 1995.

     *10.7--  NCS 1990  Long-Term Incentive  Plan,  as amended, is  incorporated
                herein by reference to  Exhibit  10.3 to the Company's Form 10-Q
                for the quarter ended October 31, 1995.

     *10.8--  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.

     *10.9--  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.

     *10.10-- 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.

     *10.11-- 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.

     *10.12-- Oswald  Stock  Option  Plan is  incorporated  herein  by reference
                to Exhibit 10O to the Company's  Form 10-K for the fiscal year
                ended January 31, 1995.

     *10.13-- NCS Corporate Management Incentive Plan -- 1995 is incorporated
                herein by reference  to Exhibit 10N  to the Company's  Form 10-K
                for the fiscal year ended January 31, 1995.

     *10.14-- NCS Corporate Management Incentive Plan -- 1996.

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

     13    -- Portions of NCS' Annual Report to Stockholders for the fiscal year
                ended January  31, 1996.

     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, 1996 on behalf of other
                officers and directors.

     27    -- Financial Data Schedule.

     99    -- Cautionary  statements  identifying  important factors  that could
                cause  the  Company's  actual  results  to  differ  from   those
                projected in forward looking statements.


- ----------------
         * 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, 1996.

     (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.


<PAGE>


                                                        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: March 20, 1996                            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 RUSSELL A. GULLOTTI *                  Chairman of the Board of Directors,
   ----------------------------------      President and Chief Executive
   Russell A. Gullotti                     Officer (principal executive officer)

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 CHARLES W. OSWALD *                    Director
   ------------------------------------
   Charles W. Oswald

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
   Jeffrey W. Taylor                       financial officer and
                                           principal 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: March 20, 1996
   (ATTORNEY-IN-FACT)



<PAGE>




                                    FORM 10-K
                         NATIONAL COMPUTER SYSTEMS, INC.
                   FOR THE FISCAL YEAR ENDED JANUARY 31, 1996

                                  EXHIBIT INDEX



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

     4.4  Second Amendment dated as of July 22, 1994, Assignment Agreement dated
          as of June 1, 1995 and the Third  Amendment dated July 24, 1995 to the
          Amended  and  Restated  Credit  Agreement  dated as of July  31,  1991
          between NCS and Norwest Bank, National Association, The First National
          Bank of Chicago  and First Bank  National  Association  and as further
          amended by the First Amendment thereto dated as of January 25, 1994.

    10.14 NCS Corporate Management Incentive Plan -- 1996.

    11    Statement Re: Computation of Earnings per Share.

    13    Portions  of the Annual  Report to  Stockholders  for the fiscal  year
          ended January 31, 1996.

    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, 1996 on behalf of other  officers
          and directors.

    27    Financial Data Schedule.

    99    Cautionary  statements  identifying important factors that could cause
          the Company's actual results to differ from those projected in forward
          looking statements.




                                                                 EXHIBIT 10.14

                            NATIONAL COMPUTER SYSTEMS
                                    CORPORATE
                            MANAGEMENT INCENTIVE PLAN

                                      1996



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,  1996,  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  (30% Revenue and 40%  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 didyou 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 11

<TABLE>
<CAPTION>
STATEMENT RE:  COMPUTATION OF EARNINGS PER SHARE
               NATIONAL COMPUTER SYSTEMS, INC.

                                                         YEAR ENDED JANUARY 31,
                                            ----------------------------------------------
                                             1996      1995      1994      1993      1992
                                            ======    ======    ======    ======    ======
                                                (In Thousands, Except Per Share Amounts)
<S>                                        <C>       <C>       <C>       <C>       <C>

PRIMARY
  Average shares outstanding                15,472    15,164    15,438    15,915    16,002
  Dilutive stock options -- based
    on the treasury stock method
    using average market price                 213        61        97       151       136
                                           -------   -------   -------   -------   -------
      TOTAL                                 15,685    15,225    15,535    16,066    16,138
                                           =======   =======   =======   =======   =======
Net income (loss)                          $22,259   $13,398   $(2,509)  $16,508   $15,474
                                           =======   =======   =======   =======   =======
Net income (loss) per share                $  1.42   $  0.88   $ (0.16)  $  1.03   $  0.96
                                           =======   =======   =======   =======   =======
FULLY DILUTED
  Average shares outstanding                15,472    15,164    15,438    15,915    16,002
  Dilutive stock options -- based on
    the treasury stock method using
    the higher of year-end market
    price or average market price              262       148        99       164       199
  Assumed conversion of convertible
    subordinated debenture                      --        --        --        --       361
                                           -------   -------   -------   -------   -------
      TOTAL                                 15,734    15,312    15,537    16,079    16,562
                                           =======   =======   =======   =======   =======
Net income (loss)                          $22,259   $13,398   $(2,509)  $16,508   $15,474
Add interest on convertible subordinated
  debenture, net of the income tax effect       --        --        --        --       363
                                           =======   =======   =======   =======   =======
                                           $22,259   $13,398   $(2,509)  $16,508   $15,837
                                           =======   =======   =======   =======   =======

Net income (loss) per share                $  1.42   $  0.88   $ (0.16)  $  1.03   $  0.96
                                           =======   =======   =======   =======   =======

</TABLE>


                                                                   EXHIBIT 13
<TABLE>
<CAPTION>

FIVE YEAR FINANCIAL DATA (Unaudited)
(Dollars in thousands, except per share amounts)

                                                          YEAR ENDED JANUARY 31,
                                       ------------------------------------------------------------
                                         1996        1995(1)      1994(2)      1993         1992
                                       --------     --------     --------     --------     --------

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

Financial Results
  Revenues                              $358,976    $336,943     $305,453     $300,067     $302,506
  Income (loss) from operations           39,737      23,146       (2,301)      27,258       28,704
  Income (loss) before income tax
    provision (benefit)                   37,009      19,148       (2,859)      26,608       24,174
  Income tax provision (benefit)          14,750       5,750         (350)      10,100        8,700
  Net income (loss)                       22,259      13,398       (2,509)      16,508       15,474
  Net income (loss) per share           $   1.42    $    .88     $   (.16)    $   1.03     $    .96
  Average number of shares outstanding    15,685      15,225       15,535       16,066       16,138
  Dividends paid per share              $    .36    $    .36     $    .36     $    .33     $    .29

Financial Position
  Current ratio                              1.6         1.5          1.5          1.6          1.7
  Working capital                       $ 40,763    $ 35,614     $ 36,217     $ 38,792     $ 39,836
  Total assets                           235,260     240,757      220,173      214,739      217,578
  Long-term debt, including
    current maturities                    28,540      50,525       47,351       25,350       39,751
  Stockholders' equity                   128,198     113,123      100,147      121,317      112,316


</TABLE>

(1) Includes a  special charge of $11,339  pre-tax, $5,189 after-tax or $.34 per
    share.
(2) Includes a special charge of $25,000 pre-tax, $15,500 after-tax or $1.00 per
    share.

<PAGE>

QUARTERLY MARKET DATA (Unaudited)


The Company's Common Stock is traded on the Nasdaq National Market System under
the symbol  "NLCS." As of  January  31,  1996,  there were  approximately  1,900
stockholders  of record.  Set forth below is certain  information  regarding the
sales prices of, and dividends paid with respect to, the Company's  Common Stock
during the year ended January 31, 1996 and 1995:

                                 YEAR ENDED JANUARY 31, 1996
                            -------------------------------------
Quarter                       1st       2nd       3rd       4th
- ---------------------       -------   -------   -------   -------
Sales prices per share
  High                      $17.75    $21.50   $22.00    $22.00
  Low                        14.86     16.25    17.75     17.50
Dividends paid per share    $  .09    $  .09   $  .09    $  .09


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

QUARTERLY RESULTS OF OPERATIONS

(In thousands, except per share amounts)


                                               THREE MONTHS ENDED
                                 -----------------------------------------------
                                 April 30    July 31    October 31    January 31
                                 --------    -------    ----------    ----------

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

Year Ended January 31, 1996
  Revenues                       $74,297     $88,442     $97,321       $98,916
  Gross profit                    29,114      33,957      35,037        38,608
  Net income                       2,365       5,644       6,172         8,078
  Net income per share           $  0.15     $  0.36     $  0.39       $  0.52


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

</TABLE>

(1) Includes a $5,189 after-tax special charge ($ .34 per share).


<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS

OF RESULTS OF OPERATIONS AND FINANCIAL CONDITION

The fiscal years referenced herein are as follows:

         Fiscal Year           Year Ended
             1995      -    January 31, 1996
             1994      -    January 31, 1995
             1993      -    January 31, 1994

Income and Expense Items as a Percentage of Revenues

Fiscal Year                           1995    1994    1993
- ------------------------------------------------------------
Revenues
  Net sales                           82.5%   80.8%   77.5%
  Maintenance and support             17.5    19.2    22.5
- ------------------------------------------------------------
    Total revenues                   100.0   100.0   100.0
Costs Of Revenues
  Cost of sales(1)                    60.9    60.1    57.4
  Cost of maintenance and support(2)  66.6    70.0    73.6
- ------------------------------------------------------------
    Total gross profit                38.1    38.0    38.9
Operating Expenses
  Sales and marketing                 12.5    13.1    15.7
  Research and development             3.9     4.0     3.1
  General and administrative          10.7    10.6    12.7
  Special charges                       --     3.4     8.2
- -------------------------------------------------------------
Income (loss) from operations         11.1     6.9    (0.8)
Income (loss) before taxes            10.3     5.7    (0.9)
Net income (loss)                      6.2%    4.0%   (0.8)%
=============================================================
(1) As a percentage of sales revenue.
(2) As a percentage of maintenance and support revenue.

National  Computer  Systems,  Inc.  (the  Company or NCS)  operates two business
segments. The Company's largest business segment is Data Collection Services and
Systems.  This segment markets those products and related  application  software
and services  predominantly in education,  but also to business,  government and
health care markets through its various  operating units. The Financial  Systems
segment  designs,  develops and markets asset  management  software and service,
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 1995 RESULTS

Total  revenues  in fiscal  1995  were up 6.5%  from the prior  year to a record
$359.0 million.  The Company's  overall gross profit  percentage on revenues was
relatively  constant  with the prior  year,  while total  gross  profit  dollars
increased over fiscal 1994 by $8.8 million or 6.9%. Sales and marketing expenses
increased slightly, by $.6 million, however, those expenses declined to 12.5% of
revenues from 13.1% in fiscal 1994. Research and development  expenses increased
by $.5 million,  remaining  relatively constant,  year-to-year,  as a percent of
revenues.  General and administrative  expenses increased by $2.4 million,  also
relatively  constant,  year-to-year,  as a percent of  revenues.  The  Company's
income from  operations  increased  15.2% to $39.7  million  over the prior year
income  from  operations  of $34.4  million,  before  the 1994  special  charges
discussed below.  Interest expense declined  slightly as lower average borrowing
levels  were  somewhat  offset by higher  interest  rates.  Net  income of $22.3
million or $1.42 per share  compares to fiscal 1994 net income of $18.6  million
or $1.22 per share before the 1994 special charges.

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.  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. The charge also included $2.2
million for the  restructuring of the  Administrative  Software  division of the
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 1995 versus Fiscal 1994.  Total  revenues for fiscal 1995 were up 6.5% to
$359.0 million from $336.9 million in fiscal 1994. Revenue growth in fiscal 1995
as compared to fiscal 1994, by NCS business segment, was as follows:

     Data Collection Services and Systems -
        Education                                     + 6.3% 
        Business, Government, Health Care and other   + 4.8% 
        Overall                                       + 5.6%

     Financial Systems                                +11.6%

Data  Collection   Services  and  Systems   benefited  from  higher  volumes  of
educational assessments and student financial aid services at the Company's Iowa
City  service   center.   Higher   software   licensing   revenues  from  school
administrative  software  were also a  significant  factor  in the  year-to-year
increase.  Higher services revenues,  notwithstanding lower hardware maintenance
revenues,  as well as improved  hardware and forms sales  generated  the revenue
growth for  Business,  Government  and  Health  Care.  Substantially  all of the
revenue  growth  in  Financial  Systems  was  due  to  the  acquisition  of  its
International  Private Banking subsidiary in the latter part of fiscal 1994. See
Note 3 of Notes to Consolidated Financial Statements for further discussion.  By
revenue category,  net sales were up 8.8% in fiscal 1995 over fiscal 1994 due to
the higher assessment, software licensing and services revenues mentioned above,
as well  as  increased  proprietary  hardware  sales.  Maintenance  and  support
revenues were down 2.8% due to lower third-party hardware maintenance  revenues,
partially offset by higher software support 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. Revenue growth in fiscal 1994
as compared to fiscal 1993, by NCS business segment, was as follows:

     Data Collection Services and Systems -
        Education                                     +19.5%
        Business, Government, Health Care and other   + 1.4%
        Overall                                       +10.5%

     Financial Systems                                + 9.3%

Significantly higher volumes of educational assessment and student financial aid
services at the Company's Iowa City service center were the principal factors in
the growth in Data Collection  revenues in education.  Approximately half of the
revenue  growth in  Financial  Systems was due to the  acquisition  in the third
quarter of fiscal 1994. See Note 3 of Notes to Consolidated Financial Statements
for further discussion.

By revenue category, net sales were up 15.0% in fiscal 1994 over fiscal 1993 due
to the higher Data  Collection  revenues in education and student  financial aid
services  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  maintenance  services and software
support.

COST OF REVENUES AND GROSS PROFITS

Fiscal 1995 versus Fiscal 1994. The Company's overall gross profit percentage of
38.1% for fiscal 1995 was slightly  improved  over the prior year  percentage of
38.0%.  The  gross  profit  on  net  sales  declined  by 0.8  percentage  points
year-to-year principally due to lower relative margins on assessment revenues at
the Company's  Iowa City service  center.  This decline was partially  offset by
higher margins on domestic  non-educational Data Collection Services and Systems
revenues.  Maintenance and support margins improved by 3.4 percentage  points in
fiscal 1995 over the prior year, totally  offsetting the aforementioned  decline
in margins on net sales. The year-to-year improvement came from software support
margins.

Fiscal 1994 versus  Fiscal 1993.  In fiscal 1994,  the  Company's  overall gross
profit declined 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 student financial aid project revenues at the Iowa
City service center. This was offset by improved gross profit on maintenance and
support  revenues,  which increased 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.

OPERATING EXPENSES

Fiscal 1995 versus Fiscal 1994.  Sales and marketing  expenses  increased by $.6
million in fiscal 1995 over fiscal 1994. As a percentage of revenues,  sales and
marketing  expenses  declined  by 0.6  percentage  points,  to  12.5%  of  total
revenues.  This decline is a result of the  continuing  Company-wide  efforts to
manage these costs and expenses.

Research  and  development  expenses  increased  $.5 million in fiscal 1995 over
fiscal 1994. This increase relates  principally to enhancements to the Company's
scanning and imaging technology and related software.

General and administrative  expenses increased by $2.4 million or 6.6% in fiscal
1995 from the prior year.  As a percent of  revenues,  these  expenses  remained
constant  year-to-year.  The increase reflects  additional spending of over $1.0
million to introduce and install enhanced product and project management methods
and tools.

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 was due to a concerted  Company-wide effort
to reduce these  expenses and make sales and marketing  efforts more  productive
than in fiscal 1993.

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 Data  Collection  relating to
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 direct
efforts to reduce these expenses.

INTEREST EXPENSE

Interest  expense  decreased by $0.2 million in fiscal 1995 from the prior year.
The  year-to-year  decrease is primarily the result of lower  average  borrowing
levels for the  latter  half of the year,  somewhat  offset by  slightly  higher
interest rates.

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.

OTHER INCOME AND EXPENSE

Other income and expense for 1995 and 1994 included no large or unusual items.
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.

INCOME TAXES

The effective  income tax rate for fiscal 1995 was 39.9%,  which was higher than
the  statutory  rate as a result of losses from foreign  subsidiaries  which the
Company is unable to recognize as a benefit in its 1995 tax provision.

The effective income tax rate for fiscal 1994 was 30.0% which was  significantly
reduced by the net tax benefits 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 Company's  historical  effective
rate. The rate impact of permanent book/tax differences was magnified due to the
low absolute dollar amount of the pre-tax loss.

CAPITAL RESOURCES AND LIQUIDITY

During fiscal 1995, the Company  generated  $51.9 million of cash from operating
activities.   Cash  was  used  for  capital  expenditures  and  other  investing
activities totaling $19.5 million, debt reduction of $21.0 million, dividends of
$5.6 million and stock  repurchases,  net of  issuances,  of $1.9  million.  The
Company had paid off its revolving  debt  balances by January 31, 1996,  and had
accumulated  cash and cash  equivalents  of $5.2  million,  an  increase of $4.0
million from a year earlier.

During fiscal 1994, the Company generated $42.2 million of cash from operations.
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.
Other  investing  activities  consisted  of $6.9  million  of  software  capital
additions,  and $3.2  million  of  investments  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.

The Company had long-term debt balances,  including current  maturities of $28.5
million,  $50.5 million,  and $47.4 million at January 31, 1996,  1995, and 1994
respectively.  The items  causing the  changes in debt  balances  are  described
above.  At January 31, 1996, the Company's debt to total capital ratio was 18.2%
compared  to 30.9% a year  earlier  and  32.1% two years  earlier.  The  Company
believes that the current debt to total capital ratio is at an acceptable  level
which will allow the Company flexibility to fund future growth initiatives.

Looking toward fiscal 1996, the Company maintains a $40 million revolving credit
facility,  all of which was unused at January 31, 1996. The Company expects,  in
fiscal 1996, to use its cash flows to fund current operating  activities as well
as internal growth in its businesses and possible acquisitions. In 1996, capital
expenditures  and  software   development  are  expected  to  remain  relatively
constant.  The Company  considers the $40 million credit facility,  cash on hand
and funds from operations to be adequate to meet foreseeable cash requirements.

<PAGE>

<TABLE>
<CAPTION>
NATIONAL COMPUTER SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)
                                                               JANUARY 31,
                                                         --------------------
                                                           1996        1995
                                                         --------    --------

<S>                                                      <C>         <C>

ASSETS
Current Assets
  Cash and cash equivalents                              $  5,174    $  1,195
  Receivables                                              81,241      79,149
  Inventories                                              18,740      20,455
  Prepaid expenses and other                                9,666       9,925
                                                         --------    --------
    Total Current Assets                                  114,821     110,724
                                                         --------    --------
Property, Plant and Equipment
  Land, buildings and improvements                         50,044      48,202
  Machinery and equipment                                 103,111     101,336
  Rotable service parts                                     6,793       9,256
  Equipment held for lease                                  7,086       7,583
  Accumulated depreciation                                (87,836)    (83,648)
                                                         --------    --------
                                                           79,198      82,729
                                                         --------    --------
Other Assets, net
  Acquired and internally developed software products      23,222      27,234
  Non-current receivables and other assets                 15,593      17,027
  Goodwill                                                  2,426       3,043
                                                         --------    --------
                                                           41,241      47,304
                                                         --------    --------
     Total Assets                                        $235,260    $240,757
                                                         ========    ========

</TABLE>

<TABLE>
<CAPTION>

LIABILITIES AND STOCKHOLERS' EQUITY

<S>                                                      <C>         <C>

Current Liabilities
  Current maturities of long-term debt                   $  4,005    $  5,212
  Accounts payable                                         19,077      20,655
  Accrued expenses                                         27,997      29,495
  Deferred income                                          18,521      18,645
  Income taxes                                              4,458       1,103
                                                         --------    --------
    Total Current Liabilities                              74,058      75,110
                                                         --------    --------
Deferred Income Taxes                                       8,469       7,211

Long-Term Debt - less current maturities                   24,535      45,313

Commitments and Contingencies                                   -           -

Stockholders' Equity
  Preferred stock                                               -           -
  Common stock - issued and outstanding -
    15,365 and 15,310 shares, respectively                    461         459
  Paid-in capital                                           3,427       3,795
  Retained earnings                                       130,007     114,546
  Deferred compensation                                    (5,697)     (5,677)
                                                         --------    --------
    Total Stockholders' Equity                            128,198     113,123
                                                         --------    --------
    Total Liabilities and Stockholders' Equity           $235,260    $240,757
                                                         ========    ========

</TABLE>

See Notes to Consolidated Financial Statements.

<PAGE>
<TABLE>
<CAPTION>

NATIONAL COMPUTER SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                                            YEAR ENDED JANUARY 31,
                                                       ------------------------------
                                                         1996       1995       1994
                                                       --------   --------   --------
<S>                                                    <C>        <C>        <C>

Revenues
  Net sales                                            $296,136   $272,305   $236,737
  Maintenance and support                                62,840     64,638     68,716
                                                       --------   --------   --------
    Total revenues                                      358,976    336,943    305,453

Cost of Revenues
  Cost of sales                                         180,392    163,744    135,943
  Cost of maintenance and support                        41,868     45,262     50,589
                                                       --------   --------   --------
    Gross profit                                        136,716    127,937    118,921

Operating Expenses
  Sales and marketing                                    44,773     44,138     48,104
  Research and development                               13,938     13,422      9,364
  General and administrative                             38,268     35,892     38,754
  Special charges                                             -     11,339     25,000
                                                       --------   --------   --------
Income (Loss) From Operations                            39,737     23,146     (2,301)
  Interest expense                                        3,311      3,465      2,200
  Other (income) expense                                   (583)       533     (1,642)
                                                       --------   --------   --------
Income (Loss) Before Income Tax Provision (Benefit)      37,009     19,148     (2,859)
  Income tax provision (benefit)                         14,750      5,750       (350)
                                                       --------   --------   --------
Net Income (Loss)                                      $ 22,259   $ 13,398   $ (2,509)
                                                       ========   ========   ========
Net Income (Loss) Per Share                            $   1.42   $   0.88   $  (0.16)

Average Shares Outstanding                               15,685     15,225     15,535

</TABLE>

See Notes to Consolidated Financial Statements.

<PAGE>
<TABLE>
<CAPTION>

NATIONAL COMPUTER SYSTEMS, INC. AND SUBSIDIARIES

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, 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 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
  Shares issued for employee stock
    purchase and option plans                 208       6     2,446          -            -        2,452
  Repurchase of common stock                 (233)     (7)   (4,445)         -            -       (4,452)
  Restricted stock awards                      80       3     1,576          -       (1,579)           -
  Shares issued for business acquisition        -       -        55          -            -           55
  ESOP debt payment                             -       -         -          -        1,000        1,000
  Restricted stock compensation accrual         -       -         -          -          559          559
  Net income                                    -       -         -     22,259            -       22,259
  Cash dividends paid - $.36 per share          -       -         -     (5,570)           -       (5,570)
  Foreign currency translation adjustment       -       -         -     (1,228)           -       (1,228)
                                           ------   -----    ------   ---------    ---------    ---------
Balance January 31, 1996                   15,365    $461    $3,427   $130,007     $ (5,697)    $128,198
                                           ======   =====    ======   =========    =========    =========
</TABLE>

See Notes to Consolidated Financial Statements.


<PAGE>
<TABLE>
<CAPTION>

NATIONAL COMPUTER SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
                                                            YEAR ENDED JANUARY 31,
                                                        ------------------------------
                                                          1996       1995       1994
                                                        --------   --------   --------
<S>                                                     <C>        <C>        <C>

Operating Activities
  Net income (loss)                                     $ 22,259   $ 13,398   $ (2,509)
  Adjustments to reconcile to net cash
    provided by operating activities:
      Depreciation                                        15,643     15,559     16,289
      Amortization                                        11,791      8,412      8,388
      Deferred income taxes and other                      3,747       (400)    (2,434)
      Non-cash special charges                                 -     10,375     17,805
      Changes in operating assets and liabilities
        (net of acquired amounts):
           Accounts receivable                            (2,133)    (3,392)   (12,346)
           Inventory and other current assets                542     (4,285)    (3,765)
           Accounts payable and accrued expenses             272      3,183      3,879
           Deferred income                                  (190)      (613)       652
                                                         -------    -------    -------
       Net Cash Provided By Operating Activities          51,931     42,237     25,959
                                                         -------    -------    -------
Investing Activities
  Divestitures (acquisitions), net                             -     (3,216)    (1,198)
  Purchases of property, plant and equipment             (14,091)   (29,185)   (23,852)
  Capitalized software products                           (4,826)    (6,928)   (11,474)
  Other - net                                               (535)    (3,245)    (1,728)
                                                         -------    -------    -------
       Net Cash Used In Investing Activities             (19,452)   (42,574)   (38,252)

Financing Activities
  Net increase (decrease) in revolving credit borrowing  (13,065)     1,100     18,500
  Net increase (decrease) in other borrowings             (7,920)     3,024      4,501
  Issuance (repurchase) of common stock, net              (1,945)     1,137    (14,170)
  Dividends paid                                          (5,570)    (5,453)    (5,581)
                                                         -------    -------    -------
       Net Cash Provided By
         (Used In) Financing Activities                  (28,500)      (192)     3,250
                                                         -------    -------    -------

Increase (Decrease) In Cash and Cash Equivalents           3,979       (529)    (9,043)

Cash and Cash Equivalents  - Beginning of Year             1,195      1,724     10,767
                                                         -------    -------    -------
Cash and Cash Equivalents - End of Year                  $ 5,174    $ 1,195    $ 1,724
                                                         =======    =======    =======
</TABLE>
See Notes to Consolidated Financial Statements.


<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share amounts)

NOTE 1 - ACCOUNTING POLICIES

The fiscal years referenced herein are as follows:

         Fiscal Year           Year Ended
             1995      -    January 31, 1996
             1994      -    January 31, 1995
             1993      -    January 31, 1994

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.

USE OF ESTIMATES:  The consolidated  financial  statements have been prepared in
accordance  with the generally  accepted  accounting  principles  which requires
management  to make certain  estimates and  assumptions  that affect the amounts
reported in the financial  statements and accompanying  notes. Those assumptions
and estimates are subject to constant revision,  and actual results could differ
from those estimates.

CASH AND  EQUIVALENTS:  All investments  purchased with an original  maturity of
three months or less are considered to be cash equivalents. Cash equivalents are
carried at cost which approximates fair market value.

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

                                             1996       1995
- ----------------------------------------------------------------
Finished Goods                             $ 6,416    $ 6,408
Scoring services and work in process         8,694      8,974
Raw materials and purchased parts            3,630      5,073
- ----------------------------------------------------------------
                                           $18,740    $20,455
================================================================

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 ranging from two to forty years.

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 direct  acquisition of software,  or rights to software.  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
estimated  revenue,  subject  to  minimum  straight-line  amortization  over the
products'  estimated  useful lives of two to five years.  Expected  revenues and
useful  lives are  estimates  which are  subject to changes  in  technology  and
marketplace  requirements and are, therefore,  subject to revision.  The Company
periodically evaluates its software products for impairment by comparison of the
carrying value of the product against anticipated product margins.  The carrying
value is adjusted,  if necessary.  An employee benefits software product and the
Ultrust  software  product  were  discontinued  in fiscal 1994 and fiscal  1993,
respectively. Refer to Note 2 for further discussion.
<PAGE>

A summary of software activity is as follows:

<TABLE>
<CAPTION>
                                        Internally   Accumulated
                             Acquired    Developed   Amortization   Total
- ---------------------------------------------------------------------------

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

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
Additions                           -       4,826            -       4,826
Dispositions                     (532)       (213)         459        (286)
Amortization                        -           -       (8,552)     (8,552)
- ----------------------------------------------------------------------------
Balance, January 31, 1996     $20,663     $29,044     $(26,485)    $23,222
============================================================================
</TABLE>

GOODWILL:  Goodwill  arising  from  business  acquisitions  is  amortized  on  a
straight-line  basis over periods  ranging from five to twenty years,  generally
ten years.  Amortization  expense was $624 in fiscal 1995, $1,179 in fiscal 1994
and $1,146 in fiscal 1993. Accumulated  amortization was $3,109 and $2,493 as of
January 31, 1996 and 1995, respectively.


ACCRUED  EXPENSES:  Major  components  of  accrued  expenses  consisted  of  the
following as of January 31:

                               1996      1995
- ------------------------------------------------
Employee compensation        $13,811   $12,960
Taxes other than income        3,587     3,410
Royalties                      2,176     2,241
Scoring                        1,477     2,169
Special charges                    -       679
Other                          6,946     8,036
- ------------------------------------------------
                             $27,997   $29,495
================================================

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  substantially  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  then Chairman of the
Board. 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 $1,199 and $1,454,
net, from the acquiring  entity are carried in  non-current  receivables  on the
accompanying   consolidated  balance  sheets  at  January  31,  1996  and  1995,
respectively.

PER SHARE DATA:  Net income  (loss) per share is based on the  weighted  average
number  of  shares  of  Common  Stock  and  dilutive  common  stock  equivalents
outstanding during the year.

IMPAIRMENT  OF  LONG-LIVED  ASSETS:  In March  1995,  the  Financial  Accounting
Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS)
No. 121,  Accounting for the Impairment of Long-Lived  Assets and for Long-Lived
Assets to be Disposed Of,  which  requires  impairment  losses to be recorded on
long-lived  assets used in operations when indicators of impairment are present.
The  Company  will be subject to SFAS No. 121 in the first  quarter of 1996 and,
based on current estimates and assumptions, believes the effect of adoption will
not be material.  

STOCK-BASED  COMPENSATION:  In  October,  1995,  the FASB  issued  SFAS No. 123,
Accounting for  Stock-Based  Compensation.  The Company  currently  accounts for
stock  options  and  awards to  employees  under the  provisions  of  Accounting
Principles  Board  Opinion  No. 25. The Company  has not  determined  whether to
continue  to account  for stock  option  under the  current  method or adopt the
provisions of SFAS No. 123. The impact of adopting  this new  standard,  at this
point, has not been determined.  All transactions entered into during the fiscal
years ended January 31, 1996 and 1997 will require  footnote  disclosure in 1997
as if the new method had been adopted.

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 that 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  charge  was  principally  to write off  internal
software  development  costs and acquired  third-party  software  licenses.  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 be realized
as the Company proceeds with an orderly  disposition of these  investments.  The
after-tax effect of the write-down of these investments was $2.7 million. One of
these  investments  was disposed of during  fiscal  1995,  and a second is under
contract for disposition. The Company continues to hold, for sale, the remaining
two investments whose net carrying value is insignificant.

The special  charges  totaled $11.3 million pre-tax and $5.2 million or 34 cents
per  share  on  an  after-tax  basis.  These  actions  represent  largely  asset
write-downs with related tax benefits and therefore, actually generated 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 and other employee-related costs.

This charge reduced fiscal 1993 after-tax earnings by $15.5 million or $1.00 per
share.  The cash outlay  required by this charge was  essentially  completed  in
1994.

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.

The Company  holds an  investment in  Dimensional  Medicine Inc.  (DMI) which is
comprised of 27.5 million  shares of DMI common stock  (representing  85% of the
outstanding common shares) and a long-term note receivable.  The Company has not
consolidated the financial results of DMI as it has been the Company's intention
to divest of the DMI shares. The Company  anticipates closing on the sale of DMI
in the first half of 1996.  DMI's  financial  position and results of operations
are not material to the Company.

Fees charged to DMI for  installation  and servicing of DMI systems were $206 in
fiscal  1995,  $518 in fiscal 1994,  and $999 in fiscal  1993.  Rates and prices
charged  for these  services  approximate  those  which  would  prevail  between
unrelated  parties.  The balance of the long-term  note,  $602 as of January 31,
1996 and $865 as of January 31, 1995, is reflected in non-current receivables in
the accompanying consolidated balance sheets.
<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 $10,138 in fiscal 1995, $11,026 in fiscal 1994, and $11,242 in fiscal 1993 .
Future  minimum  rental  expense  as of  January  31,  1996,  for  noncancelable
operating  leases  with  initial  or  remaining  terms in  excess of one year is
$25,150 and is payable as follows:  fiscal 1996 - $6,785;  fiscal 1997 - $5,799;
fiscal  1998 - $4,804;  fiscal  1999 - $3,180;  fiscal  2000 - $2,368 and $2,214
beyond.

NOTE 5 - LONG-TERM DEBT AND CREDIT ARRANGEMENTS

Long-term debt at January 31, consisted of the following:

                                1996       1995
- --------------------------------------------------
Revolving credit borrowing    $     -    $19,600
Secured notes                  15,000     15,000
Unsecured note                  6,535      6,173
ESOP borrowings                 4,000      5,000
Other borrowings,               3,005      4,212
  principally foreign
- --------------------------------------------------
                               28,540     50,525
Less current maturities        (4,005)    (5,212)
- --------------------------------------------------
Long-term debt                $24,535    $45,313
==================================================

Revolving  Credit  Borrowings:  The  Company has a $40,000  unsecured  revolving
credit facility that  terminates  August 1, 1998.  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, 1996, the interest rate approximated 1.0 % 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 July,  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:  This unsecured term note is due in five principal  payments of
$1,307 per year beginning in April, 1997 and bears interest at .95% over LIBOR.

ESOP Borrowing: The ESOP loan, secured by unallocated shares of Common Stock and
guaranteed by the Company,  is due in May 1996.  The balance of the loan will be
refinanced,  prior to May 1, 1996,  for an  additional  three year period,  with
annual payments of $1,000.  Interest is payable 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 1996 through 2000 are
$4,005, $17,307, $2,307, $2,307, and $1,307, respectively.  In each fiscal year,
interest paid approximates interest expense plus capitalized interest of $175 in
1994 and $338 in 1993.

NOTE 6 - INCOME TAXES
The components of the provision for income taxes are as follows:

                                Current
                        -----------------------
Year ended January 31,  Federal  State  Foreign  Deferred  Total
- -----------------------------------------------------------------
1996                   $12,787  $1,789  $  70   $   104  $14,750
1995                     6,175     691    384    (1,500)   5,750
1994                     1,566     398     40    (2,354)    (350)
- -----------------------------------------------------------------
<PAGE>
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 as of January 31, are as follows:

                                          1996      1995
- ---------------------------------------------------------
Deferred tax assets:
  Foreign operating loss carryforwards   $2,050   $  831
  Accrued vacation pay                    1,648    1,572
  Rotable service parts amortization      1,510    1,612
  Reserves for uncollectibles             1,284    3,223
  Intangible amortization                 1,219    1,047
  Capital loss carryforward                 783       71
  Special charges                           497    1,395
  Other                                     705      806
  Valuation allowance                    (1,910)    (831)
- ----------------------------------------------------------
  Total deferred tax assets               7,786    9,726
- ----------------------------------------------------------
Deferred tax liabilities:
  Net capitalized software                7,199    7,183
  Accelerated depreciation                5,823    5,847
  Product cost amortization               1,265      842
  Purchased software amortization         1,088    2,016
  Installment sales                         830      894
  Other                                      50      155
- ----------------------------------------------------------
  Total deferred tax liabilities         16,255   16,937
- ----------------------------------------------------------
  Net deferred tax liabilities          $ 8,469  $ 7,211
==========================================================

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

                                      YEAR ENDED JANUARY 31,
                                    --------------------------
                                     1996      1995      1994
                                    ------    ------    ------
Statutory rate                       35.0%     35.0%    (35.0)%
State income taxes net of
  federal benefit                     3.2       2.3       9.2
Intangible amortization               0.7       3.0      12.9
Foreign sales corporation            (0.1)     (0.6)     (4.7)
Research and development credits     (0.3)     (2.5)    (24.2)
Affordable housing credit            (0.7)     (1.4)        -
Foreign operating losses              2.3       0.8      27.1
Foreign investment loss                 -     (10.2)        -
Federal rate adjustment                 -         -       9.8
Other, net                           (0.2)      3.6      (7.3)
- ---------------------------------------------------------------
Effective rate                       39.9%     30.0%    (12.2)%
===============================================================

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 SFAS No. 109  requirement  to increase  deferred tax  liabilities  to
reflect  current  statutory  income  tax  rates.  During  that  year,  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 $10,335, $5,549, and $7,312 in the fiscal years
ended January 31, 1996, 1995 and 1994, respectively.

NOTE 7 - STOCKHOLDERS' 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.
<PAGE>
The Company has five Employee  Stock Option Plans (1982,  1984,  1986,  1990 and
1995).  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 60
or 63 month  period.  Outstanding  options  under all plans  are  summarized  as
follows:
                                    SHARES    PRICE PER SHARE
- ---------------------------------------------------------------
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
- ---------------------------------------------------------------
  Granted                           222,750    16.75 to  21.25
  Cancelled                         (65,950)    8.25 to  20.13
  Exercised                        (159,350)    7.75 to  16.75
- ---------------------------------------------------------------
Balance, January 31, 1996           801,950   $12.00 to $21.25
===============================================================

Options for 163,650 and 188,050 shares became exercisable during fiscal 1995 and
1994, respectively,  and options for 228,250 and 235,750 shares were exercisable
at January 31, 1996 and 1995, respectively. Shares available for grant under the
Plans totaled 380,250 and 209,600 at January 31, 1996 and 1995, respectively.

At January 31, 1996,  non-qualified options not covered by the Plans to purchase
102,000  shares at $8.25 to $17.60 per share were  outstanding.  At January  31,
1995,  non-qualified options not covered by the Plans to purchase 107,000 shares
at $8.25 to $17.60 per share were outstanding.

At  January  31,  1996,  there  were  43,000   outstanding   options  under  the
Non-Employee  Director  Stock  Option  Plan with  exercise  prices from $8.25 to
$18.00 per share.  At January 31, 1995,  there were 36,000  outstanding  options
under the Plan with exercise prices from $8.25 to $16.00 per share.

The Company has an Employee  Stock  Purchase  Plan.  There were  135,510  shares
available for purchase under the Plan at January 31, 1996.

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 $1,900,  $1,700 and $1,674 in fiscal years 1995, 1994,
and 1993, 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 upon retirement or termination of employment.  During 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  charged  to
compensation  expense,  and used by the ESOP  Trust to make  loan  interest  and
principal  payments.  With each principal payment, a portion of the Common Stock
is  allocated  to  participating   employees.  In  fiscal  1995,  the  Company's
contribution  to the Plan  was  $1,000  plus  interest  of $63,  which is net of
dividends on unallocated shares of $171. 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.  There were 316,800 and 396,000  unallocated  shares at January 31,
1996 and 1995, 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 1995, pursuant to a Long-Term Incentive
Plan approved by the stockholders in fiscal 1990,  92,400 shares of Common Stock
were issued to participants on a restricted basis, all of which were outstanding
at January  31,  1996.  The  shares  will be earned  by,  and  released  to, the
participants  two-thirds on January 31, 1998, and one-third on January 31, 1999,
upon the  achievement  of  specified  revenue  growth  and  cumulative  earnings
objectives  for the three fiscal years ended January 31, 1998, as defined in the
Plan.  The cost of the Plan is being  accrued  over the three  year  measurement
period.  The Plan also  contains  a cash  award  element,  for each of the three
fiscal years,  which is earned only upon attainment of specified annual earnings
objectives as defined in the Plan.

During fiscal 1990,  pursuant to the Plan,  171,400  shares of Common Stock were
issued to participants on a restricted basis. At January 31, 1996, 81,650 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 former  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 disclosue 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 estimates and  assumptions
used, including the discount rate and estimates of future cash flows.

At January 31, 1996 and 1995, the Company had non-current  investments and notes
receivable  (non-trade) with carrying values of $4,104 and $3,514  respectively,
which approximate fair value at those respective dates.

At January 31, 1996 and 1995, the Company's  $15,000,  9.88% Secured Notes had a
fair value of  approximately  $15,900 and  $15,500,  respectively,  based on the
Company's  current  borrowing rate for comparable  borrowing  arrangements.  The
Company's ESOP and other  long-term debt values  approximates  market due to the
variable interest rate features of the obligations.

NOTE 11 - BUSINESS SEGMENT DATA

The Company  operates two business  segments.  The predominance of the Company's
business is in the Data Collection  Services and Systems  segment.  This segment
markets  those  products  and  services  and  related  application  software  to
education,   business,  government  and  health  care  markets  through  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.

<PAGE>
<TABLE>
<CAPTION>
                                       DATA COLLECTION                   FINANCIAL
                                     SERVICES AND SYSTEMS                 SYSTEMS                      TOTAL
                                 ----------------------------  --------------------------  -----------------------------
                                    1996     1995      1994      1996      1995    1994      1996       1995       1994
                                 --------  --------  --------  --------  -------  -------  --------   --------   --------

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

Revenues                         $300,883  $284,875  $257,813  $ 58,093  $52,068  $47,640  $358,976   $336,943   $305,453
                                 ========  ========  ========  ========  =======  =======  ========   ========   ========
Operating income (loss)            42,017    37,316    25,447     9,648    2,820  (19,621)   51,665     40,136      5,826
Special charges included above          -     3,718     2,200         -    3,175   22,800         -      6,893     25,000
Corporate expense                                                                            11,928     16,990(1)   8,127
Interest and other expense, net                                                               2,728      3,998        558
                                                                                           --------   --------   --------
  Total income (loss) before
    income taxes                                                                             37,009     19,148     (2,859)
                                                                                           ========   ========   ========
Identifiable assets               191,571   201,312   177,664    33,093   31,382   25,340   224,664    232,694    203,004
Corporate assets                                                                             10,596      8,063     17,169
                                                                                           --------   --------   --------
  Total assets                                                                              235,260    240,757    220,173
                                                                                           ========   ========   ========
Depreciation and amortization      22,378    19,579    20,263     4,445    3,553    3,507    26,823     23,132     23,770
Corporate depreciation
  and amortization                                                                              611        839        907
                                                                                           --------   --------   --------
    Total depreciation and
      amortization                                                                           27,434     23,971     24,677
                                                                                           ========   ========   ========
Capital expenditures               12,288    31,317    24,425     6,233    4,374    9,391    18,521     35,691     33,816
Corporate capital expenditures                                                                  396        422      1,510
                                                                                           --------   --------   --------
    Total capital expenditures                                                             $ 18,917   $ 36,113   $ 35,326
                                                                                           ========   ========   ========

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





Capital  expenditures  include  property,  plant  and  equipment  additions  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,  1996,  1995 and 1994 were  $148,313,  $143,187,  and
$110,107 of which  $42,664,  $41,455,  and $23,001,  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.  The Company  considers its credit risk in
trade  receivables  to be  minimal  with  regard to the  governmental  customers
described  above.  With  regard  to the  Company's  non-governmental  customers,
including those in the Financial  Systems  segment,  credit  investigations  are
performed to minimize credit losses, which historically have been insignificant.



<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, 1996 and 1995, 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,  1996.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the consolidated financial position of National Computer
Systems,   Inc.  and  subsidiaries  at  January  31,  1996  and  1995,  and  the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended January 31, 1996, in conformity  with  generally
accepted accounting principles.


                                   /s/ ERNST & YOUNG LLP


Minneapolis, Minnesota
March 3, 1996






                                                                      EXHIBIT 21


                            SIGNIFICANT SUBSIDIARIES

                         NATIONAL COMPUTER SYSTEMS, INC.


                                STATE OR
                                  OTHER
                               JURISDICTION
                                    OF                   NAME UNDER WHICH
NAME OF SUBSIDIARY             INCORPORATION         SUBSIDIARY DOES BUSINESS
- ------------------             -------------         ------------------------

NCS Holdings, Inc.              Minnesota            NCS Holdings, Inc.

NCS Financial Systems, Inc.     Minnesota            NCS Financial Services
                                                      Financial Systems Division
                                                      of  National Computer
                                                      Systems

NCS Data Forms, Inc.            Minnesota            Data Forms Division of
                                                      National Computer Systems

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



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 3, 1996,
included in the 1995 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 333-00377 on Form S-8 (1989  Non-Employee
Director  Stock  Option  Plan),  Registration  Statements  Number  33-48509  and
333-00381 on Form S-8 (1990 Employee Stock Option Plan),  Registration Statement
Number  333-00379  on Form S-8 (1990  Long-Term  Incentive  Plan),  Registration
Statement  Number  33-48510 on Form S-8 (1992  Employee  Stock  Purchase  Plan),
Registration  Statement  Number  33-68854  on Form S-8  (option  held by  former
director) and Registration Statement Number 333-00383 on Form S-8 (1995 Employee
Stock  Option  Plan) of our  report  dated  March 3,  1996 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
March 20, 1996



                                                                      EXHIBIT 24




                                POWER OF ATTORNEY
                    FORM 10-K FOR YEAR ENDED JANUARY 31, 1996

    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,  1996,  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 4th
day of March, 1996.


/s/ RUSSELL A. GULLOTTI                    /s/ STEPHEN G. SHANK
- ----------------------------------------   -------------------------------------
    Russell A. Gullotti                        Stephen G. Shank

/s/ DAVID P. CAMPBELL                      /s/ JOHN E. STEURI
- ----------------------------------------   -------------------------------------
    David P. Campbell                          John E. Steuri

/s/ DAVID C. COX                           /s/ JEFFREY E. STIEFLER
- ---------------------------------------    -------------------------------------
    David C. Cox                               Jeffrey E. Stiefler

/s/ JEAN B. KEFFELER                       /S/ JOHN W. VESSEY
- ----------------------------------------  --------------------------------------
    Jean B. Keffeler                           John W. Vessey

/s/ CHARLES W. OSWALD                      /s/ JEFFREY W. TAYLOR
- ----------------------------------------  --------------------------------------
    Charles W. Oswald                          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, 1996, AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JAN-31-1996
<PERIOD-END>                               JAN-31-1996
<CASH>                                           5,174
<SECURITIES>                                         0
<RECEIVABLES>                                   79,677
<ALLOWANCES>                                         0
<INVENTORY>                                     18,740
<CURRENT-ASSETS>                               114,821
<PP&E>                                         167,034
<DEPRECIATION>                                (87,836)
<TOTAL-ASSETS>                                 235,260
<CURRENT-LIABILITIES>                           74,058
<BONDS>                                         24,535
                                0
                                          0
<COMMON>                                           461
<OTHER-SE>                                     127,737
<TOTAL-LIABILITY-AND-EQUITY>                   235,260
<SALES>                                        296,136
<TOTAL-REVENUES>                               358,976
<CGS>                                          180,392
<TOTAL-COSTS>                                  222,260
<OTHER-EXPENSES>                                96,979
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               3,311
<INCOME-PRETAX>                                 37,009
<INCOME-TAX>                                    14,750
<INCOME-CONTINUING>                             22,259
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    22,259
<EPS-PRIMARY>                                     1.42
<EPS-DILUTED>                                     1.42
        

</TABLE>

                                                                     EXHIBIT 99

            CAUTIONARY STATEMENTS FOR PURPOSES OF THE "SAFE HARBOR"
           PROVISIONS OF THE PRIVATE SECURITIES LITIGATION REFORM ACT

National Computer Systems, Inc. (the "Company") desires to take advantage of the
new "safe harbor" provisions of the Private Securities  Litigation Reform Act of
1995 and is filing this Exhibit to its Annual Report on Form 10-K in order to do
so.  When used in this Annual  Report on Form 10-K and in future  filings by the
Company with the Securities  and Exchange  Commission,  in the Company's  annual
report,  quarterly reports,  press releases and in oral statements made with the
approval of an authorized  executive  officer,  the words or phases `will likely
result', `look for', `may result', `will continue', `is anticipated',  `expect',
`project'  or similar  expressions  are  intended to  identify  `forward-looking
statements' within the meaning of the Private  Securities  Litigation Reform Act
of 1995.  Such  statements are subject to certain risks and  uncertainties  that
could cause actual results to differ  materially  from  historical  earnings and
those presently  anticipated or projected.  The Company  cautions readers not to
place undue reliance on any such forward-looking statements, which speak only as
of the date made. In addition,  the Company  cautions readers that the following
important  factors,   among  others,   could  affect  the  Company's   financial
performance  and could cause the Company's  actual results for future periods to
differ materially from any forward-looking  statements made by, or on behalf of,
the Company:

         Difficulties  or delays in the  development,  production,  testing  and
         marketing of the Company's products,  including,  but not limited to, a
         failure to ship new products and technologies when anticipated,  (e.g.,
         school   administrative   software   products  such  as  MicroCIMS-TM-,
         financial systems software such as the NCS Desktop and other offerings,
         and new data collections services and systems such as NCS Accra-TM-);

         Occurrences  affecting  the slope or speed of the life cycle  curve for
         many of the  Company's  existing  products,  or affecting the Company's
         ability  to  reduce   product   and  other   costs,   and  to  increase
         productivity;

         Difficulties  in,  and  cost of,  obtaining  raw  materials,  supplies,
         electronic  components and any other items needed for the production of
         the Company's  scanning  devices,  scannable forms, and other products;
         and capacity constraints limiting the amounts of orders for these items
         causing effects on the Company's ability to ship its products;

         The costs  and other  effects  of legal  and  administrative  cases and
         proceedings;  claims of customers, both current and former; settlements
         and  investigations;  and  changes  in  those  items;  developments  or
         assertions by or against the Company relating to intellectual  property
         rights  and  licenses;  adoption  of new,  or  changes  in,  accounting
         policies  and  practices  and  the  application  of such  policies  and
         practices;

         The amount, and rate of growth in, the Company's  selling,  general and
         administrative expenses; and the impact of unusual items resulting from
         the  Company's  ongoing  evaluation of its business  strategies,  asset
         valuations and organizational structures;

         The effects of, and changes in,  trade,  monetary and fiscal  policies,
         laws  and  regulations,   other  activities  of  government   agencies,
         particularly  the  U.S.   Department  of  Education  and  local  taxing
         authorities which fund education, and similar organizations; changes in
         social  and  economic   conditions,   such  as  trade  restrictions  or
         prohibitions,  inflation  and monetary  fluctuations,  import and other
         charges or taxes; the ability or inability of the Company to obtain, or
         hedge   against,   foreign   currency,   foreign   exchange  rates  and
         fluctuations  in those rates;  unstable  governments and legal systems,
         and intergovernmental disputes.

The Company does NOT  undertake and  specifically  declines any  obligations  to
publicly  release  the  result  of  any  revisions  which  may  be  made  to any
forward-looking  statements to reflect events or circumstances after the date of
such  statements or to reflect the occurrence of  anticipated  or  unanticipated
events.



                                                                   EXHIBIT 4.4


                               SECOND AMENDMENT TO
                      AMENDED AND RESTATED CREDIT AGREEMENT



          THIS SECOND AMENDMENT TO AMENDED AND RESTATED CREDIT AGREEMENT,  dated
as of July 22, 1994 (this "Amendment"),  by and among NATIONAL COMPUTER SYSTEMS,
INC., a Minnesota  corporation (the  "Company"),  the BANKS  signatories  hereto
(each  a  "Bank"  and,  collectively,  the  "Banks")  and  FIRST  BANK  NATIONAL
ASSOCIATION,  a national banking  association,  as administrative  agent for the
Banks (in such capacity, the "Agent").

                                   WITNESSETH:

          WHEREAS,  the Company, the Banks and the Agent entered into an Amended
and Restated  Credit  Agreement dated as of July 31, 1991, as amended by a First
Amendment to Amended and Restated Credit  Agreement dated as of January 25, 1994
(as so amended, the "Credit Agreement"); and

          WHEREAS,  the  Company  and the  Banks  desire  to  amend  the  Credit
Agreement in certain respects.

          NOW,  THEREFORE,  in consideration of the foregoing and for other good
and  valuable  consideration,  the  receipt  and  adequacy  of which are  hereby
acknowledged by the parties hereto, it is agreed as follows:

          1. Defined  Terms.  All terms  capitalized  and used in this Amendment
without being defined shall have the meanings set forth in the Credit Agreement,
as amended hereby.

          2.  Restatement  of  Original  Aggregate  Commitment  Amount.  At  the
Company's  request,  the Banks  hereby  agree that the full  original  Aggregate
Commitment  Amount of  $40,000,000  shall be reinstated as of the effective date
hereof,  with each Bank  assuming its original Pro Rata Share of such  Aggregate
Commitment  Amount.  The reinstatement set forth above is limited to the express
terms thereof,  and nothing herein shall be deemed a consent by the Banks to any
subsequent  reinstatement  of any  portion of the  Aggregate  Commitment  Amount
following a reduction  thereof pursuant to Section 2.3 of the Credit  Agreement,
or any  right  on the  part of the  Company  to have  any  such  portion  of the
Aggregate Commitment Amount so reinstated.

          3. Conditions to Effectiveness of This Amendment. This Amendment shall
become  effective  when the Agent  shall  have  received  this  Amendment,  duly
executed  and  delivered  by the  Company  and  the  Banks,  and  the  following
conditions are satisfied:

          (a) the following documents each in form and substance satisfactory to
the Agent and its counsel, shall have been delivered to the Agent:

                   (i) copies of the  resolutions  of the Board of  Directors of
          the Company  authorizing  the execution,  delivery and  performance of
          this Amendment and any other instrument or document  hereunder and the
          other matters  contemplated  hereby,  certified by the Secretary or an
          Assistant Secretary of the Company;

                  (ii)  copies of  certificates  signed by the  Secretary  or an
          Assistant  Secretary of the Company as to the  incumbency and specimen
          signature  of each Person  authorized  to execute and  delivered  this
          Amendment and any other instrument or agreement hereunder;

                  (iii) copies of  certificates  of the Secretary,  an Assistant
          Secretary or authorized  representative of the Company certifying that
          there have been no changes to the Articles of  Incorporation or bylaws
          of the  Company  since  the date of the  most  recent  certified  copy
          thereof delivered to the Agent; and

                   (iv)such other documents, instruments, opinions and approvals
           as the Banks may reasonably request.

          (b) The  Company  agrees  to pay the  reasonable  fees  and  expenses,
including  reasonable  attorneys' fees, incurred by the Agent in connection with
this Amendment.

          4. Affirmations.  The parties hereto acknowledge and confirm that, the
Credit  Agreement  as  hereby  amended  remains  in full  force  and  effect  in
accordance with its terms,  and (ii) the Company  acknowledges and confirms that
it will continue to comply with the  covenants set out in the Credit  Agreement,
as amended hereby,  and that its  representations  and warranties set out in the
Credit Agreement, as amended hereby, are true and correct as of the date of this
Amendment,  except to the extent that such representations and warranties relate
to an earlier  date, in which case they were true and correct as of such earlier
date.

          5.  Counterparts.  This  Amendment  may be  executed  in any number of
counterparts,  each of which  shall be  original;  but such  counterparts  shall
together constitute but one and the same instrument,  with the same effect as if
the signatures hereto were on the same instrument.


          IN WITNESS  WHEREOF,  the parties hereto have caused this Amendment to
be executed by the respective  officers thereunto duly authorized as of the date
first above written.

                                         NATIONAL COMPUTER SYSTEMS, INC.


                                         By: /s/ Charles W. Oswald
                                         Name: Charles W. Oswald
                                         Its: Chairman, President and Chief
                                              Executive Officer

                                         By: /s/ J.W. Fenton, Jr.
                                         Name: J.W. Fenton, Jr.
                                         Its: Secretary-Treasurer


                                         FIRST BANK NATIONAL ASSOCIATION,
                                         in its individual capacity and as Agent


                                         By: /s/ Joel C. Kozlak
                                         Its: Vice President


                                         NORWEST BANK MINNESOTA
                                          NATIONAL ASSOCIATION


                                         By: /s/ Mary D. Falck
                                         Its: Vice President

                                         THE FIRST NATIONAL BANK OF CHICAGO


                                         By: /s/ Armund J. Schoen, Jr.
                                         Its: Vice President



<PAGE>

                              ASSIGNMENT AGREEMENT

                  This Agreement (the "Agreement") is entered into as of the 1st
day of June,  1995 by and among  First  Bank  National  Association,  a national
banking association ("First"),  Norwest Bank Minnesota,  National Association, a
national banking association ("Norwest"),  The First National Bank of Chicago, a
national banking association  ("First Chicago"),  and National Computer Systems,
Inc., a Minnesota corporation ("NCS").

                  The parties have  entered into an Amended and Restated  Credit
Agreement dated as of July 31, 1991, as amended by amendments  dated January 25,
1994 and July 22, 1994,  setting forth the terms on which the Banks,  as defined
therein,  have extended a $40,000,000  line of credit to NCS (together  with all
amendments, modifications and restatements thereof, the "Credit Agreement").

                  The parties  have agreed that First shall  resign its capacity
as Agent under the Credit Agreement and that Norwest shall be appointed as Agent
under the Credit Agreement.

                  In connection with the transfer of the agency under the Credit
Agreement, First shall assign $4,000,000 of its $16,000,000 commitment under the
Credit Agreement to Norwest.

                  ACCORDINGLY,   in   consideration   of  the  mutual  covenants
contained  in the Credit  Agreement  and  herein,  the parties  hereby  agree as
follows:

                  1. Definitions.  Unless otherwise  defined herein,  terms used
herein have the meanings  provided in the Credit  Agreement.  In  addition,  the
following term has the meaning set forth below:

                  "Adjustment Date" means June 1, 1995.

                  2.  Agency.  Pursuant to Section 8.7 of the Credit  Agreement,
First  hereby  resigns its  capacity as Agent  under the Credit  Agreement,  and
First,  Norwest and First Chicago hereby appoint  Norwest as the successor Agent
thereunder.  The Company hereby  consents to the appointment of Norwest as Agent
under the Credit Agreement,  and Norwest hereby accepts such  appointment.  Each
reference in the Credit Agreement to the "Agent" shall hereafter be deemed to be
a  reference   to  Norwest   acting  in  its   capacity  as  Agent   thereunder.
Notwithstanding any provision of the Credit Agreement or the Notes, all payments
under the Credit Agreement and the notes from and after the date hereof shall be
made to Norwest at its main office in Minneapolis,  Minnesota,  or at such other
place as the Agent may from time to time direct.

                  3.       Assignment of Loan.

                  (a) First  hereby  assigns  to  Norwest,  and  Norwest  hereby
         purchases from First, one quarter (25%) of First's  interests as a Bank
         under the Credit Agreement,  including $4,000,000 of First's Commitment
         Amount and one-quarter (25%) of the outstanding Loans owing to First.

                  (b)  First   represents  and  warrants  to  Norwest  that  the
         aggregate  principal amount of the outstanding  Loans owing to First on
         the Adjustment Date is $1,640,000. Except as set forth in the preceding
         sentence, the assignment effected hereby is made without representation
         or warranty.

                  (c)      From and after the Adjustment Date:

                  (i)      Norwest's Commitment Amount shall be $16,000,000, and
                           Norwest  shall  be  deemed  to have  assumed  First's
                           Commitment  to  the  extent  of the  increase  in its
                           Commitment Amount in accordance herewith;  

                  (ii)     First  Commitment  Amount shall be  $12,000,000,  and
                           First  shall be  relieved  of all of its  obligations
                           under  the  Credit  Agreement  to the  extent  of the
                           reduction  in its  Commitment  Amount  in  accordance
                           herewith;

                  (iii)    Norwest's  Pro Rata Share  shall be 40%,  and First's
                           Pro Rata Share shall be 30%.

                  (d) As of the  Adjustment  Date,  after  giving  effect to the
         assignment  effected  hereby,  the  principal  amount of Loans owing to
         Norwest shall be $1,640,000, and the principal amount of Loans owing to
         First shall be $1,230,000.

                  (e) On or before the Adjustment Date, the Borrower shall issue
         and deliver to the Agent its promissory  notes in the forms of Exhibits
         A and B to this Agreement (the  "Replacement  Notes").  The Agent shall
         deliver the  Replacement  Notes to the  applicable  Banks promptly upon
         receipt by the Agent.

                  (f)  On  the  Adjustment  Date,  Norwest  shall  wire-transfer
         $410,000 to First in full payment for the interest in the Loans and the
         Credit  Agreement  assigned by First  hereunder.  Such payment shall be
         directed as follows:

                           First Bank National Association
                           ABA Routing No. 09100022

                           for credit to:
                           Commercial Loan Service Center
                           Account No. 30000472160600

                           Reference:  National Computer Systems, Inc.

                  (g)  Each  of  the  parties  hereto  hereby  consents  to  the
         assignment described in this section 3.

                  4. Miscellaneous. NCS and First shall execute and deliver such
further  documents and do such further acts and things as Norwest may reasonably
request in order to effect the purpose of this Agreement.  This Agreement may be
executed  in any number of  counterparts  by the parties  hereto,  each of which
counterparts  shall be deemed to be an original and all of which shall  together
constitute one and the same  agreement.  This Agreement shall be governed by the
internal law of the State of Minnesota.

                  IN  WITNESS  WHEREOF,   the  undersigned  have  executed  this
Agreement as of the Adjustment Date set forth above.

FIRST BANK NATIONAL                            NORWEST BANK MINNESOTA,
  ASSOCIATION, as a Bank as the                  NATIONAL ASSOCIATION, as a
  resigning Agent                                Bank and as the successor Agent


By  /s/ Joel C. Kozlak                         By  /s/ Mary D. Falck
Its  Vice President                            Its  Vice President


THE FIRST NATIONAL BANK OF                     NATIONAL COMPUTER SYSTEMS, INC.
  CHICAGO

By  /s/ Amy L. Golz                            By  /s/ Russell A. Gullotti
Its  Assistant Vice President                  Its  Chairman and CEO



                                               By  /s/ J.W. Fenton, Jr.
                                               Its  Secretary-Treasurer


<PAGE>

                                                                      EXHIBIT A

                                      NOTE


$12,000,000                                                         June 1, 1995

         For Value Received,  National  Computer  Systems,  Inc. (the "Company")
hereby  promises  to pay to the order of First Bank  National  Association  (the
"Bank") the principal  amount of each Loan made by the Bank to the Company under
the Credit  Agreement (as defined  below) in accordance  with the  provisions of
Section 2 of the Credit  Agreement;  provided that on or before the  Termination
Date (as defined in the Credit  Agreement),  the  Company  shall pay in full the
unpaid  principal  amount of all Loans made by the Bank to the Company under the
Credit Agreement.

         The  Company  also  promises to pay  interest  on the unpaid  principal
amount  hereof  from the date  hereof  until  paid at the rates and at the times
determined in accordance  with the provisions of the Amended and Restated Credit
Agreement (together with all amendments, modifications and restatements thereof,
the "Credit Agreement") dates as of July 31, 1991, among the Company,  the banks
which  are from  time to time  parties  thereto,  and  Norwest  Bank  Minnesota,
National  Association,  as agent for such banks (in such capacity,  the "Agent")
and as the successor to First Bank National Association in its capacity as agent
thereunder.

         Both the principal hereof and the interest hereon are payable in lawful
money of the  United  States  of  America  at the main  office of  Norwest  Bank
Minnesota,  National  Association in  Minneapolis,  Minnesota,  or at such other
place as the Agent may from time to time  designate,  in  Immediately  Available
Funds.

         The Company waives presentment, demand, protest and notice of any kind.
No failure to exercise, and no delay in exercising,  any rights hereunder on the
part of the holder hereof shall operate as a waiver of such rights.

         In the event an action is  commenced  to enforce  payment of this Note,
the Company  shall pay all costs of  collection  and  enforcement  of this Note,
including, without limitation, reasonable attorneys' fees.

         This Note is one of the "Notes"  referred to in, and is entitled to the
benefits  of,  the  Credit  Agreement,   which,  among  other  things,  contains
provisions for acceleration of the maturity hereof upon the happening of certain
stated  events and for  prepayment,  from time to time,  of amounts  outstanding
under this Note upon certain stated terms and conditions.

         This Note is issued in partial substitution for, but not in payment of,
the Company's Note, dated November 12, 1991, payable to the order of the Bank in
the face principal amount of $16,000,000.

         Unless otherwise defined herein, capitalized terms used herein are used
with the  defined  meanings  given in the credit  Agreement.  This Note shall be
governed by and construed in  accordance  with the internal laws of the State of
Minnesota, with respect to principles of conflict of laws.

                                                 NATIONAL COMPUTER SYSTEMS, INC.


                                                 By
                                                 Its


                                                 By
                                                 Its



<PAGE>


                                                                      EXHIBIT B

                                      NOTE


$16,000,000                                                         June 1, 1995

         For Value  Received,  National Computer  Systems,  Inc. (the "Company")
hereby  promises  to  pay  to the  order  of  Norwest  Bank  Minnesota  National
Association  (the "Bank") the principal  amount of each Loan made by the Bank to
the Company under the Credit Agreement (as defined below) in accordance with the
provisions of Section 2 of the Credit Agreement;  provided that on or before the
Termination Date (as defined in the Credit Agreement),  the Company shall pay in
full the unpaid  principal  amount of all Loans made by the Bank to the  Company
under the Credit Agreement.

         The  Company  also  promises to pay  interest  on the unpaid  principal
amount  hereof  from the date  hereof  until  paid at the rates and at the times
determined in accordance  with the provisions of the Amended and Restated Credit
Agreement (together with all amendments, modifications and restatements thereof,
the "Credit Agreement") dates as of July 31, 1991, among the Company,  the banks
which  are from  time to time  parties  thereto,  and  Norwest  Bank  Minnesota,
National  Association,  as agent for such banks (in such capacity,  the "Agent")
and as the successor to First Bank National Association in its capacity as agent
thereunder.

         Both the principal hereof and the interest hereon are payable in lawful
money of the  United  States  of  America  at the main  office of  Norwest  Bank
Minnesota,  National  Association in  Minneapolis,  Minnesota,  or at such other
place as the Agent may from time to time  designate,  in  Immediately  Available
Funds.

         The Company waives presentment, demand, protest and notice of any kind.
No failure to exercise, and no delay in exercising,  any rights hereunder on the
part of the holder hereof shall operate as a waiver of such rights.

         In the event an action is  commenced  to enforce  payment of this Note,
the Company  shall pay all costs of  collection  and  enforcement  of this Note,
including, without limitation, reasonable attorneys' fees.

         This Note is one of the "Notes"  referred to in, and is entitled to the
benefits  of,  the  Credit  Agreement,   which,  among  other  things,  contains
provisions for acceleration of the maturity hereof upon the happening of certain
stated  events and for  prepayment,  from time to time,  of amounts  outstanding
under this Note upon certain stated terms and conditions.

         This Note is issued (i) in partial substitution for, but not in payment
of, the Company's  Note,  dated  November 12, 1991,  payable to the order of the
Bank  in  the  face  principal  amount  of  $12,000,000,  and  (ii)  in  partial
substitution  for, but not in payment of, the Company's Note, dated November 12,
1991,  payable  to the  order of First  Bank  National  Association  in the face
principal amount of $16,000,000.

         Unless otherwise defined herein, capitalized terms used herein are used
with the  defined  meanings  given in the credit  Agreement.  This Note shall be
governed by and construed in  accordance  with the internal laws of the State of
Minnesota, with respect to principles of conflict of laws.

                                                 NATIONAL COMPUTER SYSTEMS, INC.


                                                 By
                                                 Its


                                                 By
                                                 Its

<PAGE>


                               THIRD AMENDMENT TO
                      AMENDED AND RESTATED CREDIT AGREEMENT

          THIS THIRD AMENDMENT TO AMENDED AND RESTATED CREDIT  AGREEMENT,  DATED
AS OF JULY 24, 1995 (this "Amendment"),  by and among NATIONAL COMPUTER SYSTEMS,
INC., a Minnesota  corporation (the  "Company"),  the BANKS  signatories  hereto
(each a "Bank"  and  collectively  the  "Banks")  and  NORWEST  BANK  MINNESOTA,
NATIONAL  ASSOCIATION,  a national banking association,  as administrative agent
for the Banks (in such capacity, the "Agent").

                                   WITNESSETH:

          WHEREAS,  the  Company,  the Banks and the  Agent  are  parties  to an
Amended and Restated Credit Agreement dated as of July 31, 1991, as amended by a
First Amendment to Amended and Restated Credit Agreement dated as of January 25,
1994 and a Second Amendment to Amended and Restated Credit Agreement dated as of
July 22, 1994 (as so amended, the "Credit Agreement"); and

          WHEREAS,  the  Company  and the  Banks  desire  to  amend  the  Credit
Agreement in certain respects.

          NOW,  THEREFORE,  in consideration of the foregoing and for other good
and  valuable  consideration,  the  receipt  and  adequacy  of which are  hereby
acknowledged by the parties hereto, it is agreed as follows:

          1. Defined  Terms.  All terms  capitalized  and used in this Amendment
without being defined shall have the meaning set forth in the Credit  Agreement,
as amended hereby.

          2.  Amendments  to Credit  Agreement.  The Credit  Agreement is hereby
amended as follows:

          (a) The  definition  of "LIBO  Rate" in Section  1.2 is deleted in its
entirety and the following definition is substituted in its place:

                     "LIBO Rate" shall mean the rate per annum determined by the
          Agent, on the basis of the Reuters Screen LIBO page, to be the rate at
          which U.S. Dollar deposits in immediately  available funds are offered
          to the Agent as of 11:00 a.m.  (London time) two  Eurodollar  Business
          Days prior to the beginning of the proposed  Interest Period for funds
          to be made  available on the first day of such  Interest  Period in an
          amount  approximately equal to the amount of the LIBOR Loan to be made
          by the Agent (in its  individual  capacity) and maturing at the end of
          such Interest Period."

          (b) The definition of "Termination  Date" in Section 1.2 is amended by
changing the date set forth therein from "August 1, 1996" to "August 1, 1998".

          (c)  Section  2.2(a) is amended by deleting  clause  (ii)  thereof and
substituting in its place the following new clause:

         "(ii) the  aggregate  principal  amount of the Loans to be made on such
         date,  which  shall be in the  minimum  amount  of (A)  $100,000  or an
         integral  multiple of $100,000 in the case of Reference  Loans, and (B)
         $500,000 or an  integral  multiple of $100,000 in excess of $500,000 in
         the case of CD Loans and LIBOR Loans."

          (d) Section 2.7 is amended by deleting the second and third  sentences
thereof and substituting in their place the following two new sentences:

         "Interest on the Reference Loans shall be payable monthly,  in arrears,
         on the  first  Business  Day of the  month  following  the  month  such
         interest has accrued and on the Termination Date. Interest on the Fixed
         Rate  Loans  shall  be  payable  in  arrears  on  the  last  day of the
         applicable Interest Period or such other date as such Loans are paid in
         full;  provided,  however,  that accrued  interest on CD Loans or Libor
         Loans with an Interest Period  exceeding  approximately  30 days or one
         month, respectively,  shall also be payable during such Interest Period
         on the  first  Business  Day of the  month  following  the  month  such
         interest has accrued."

          (e)  Section  2.8 is amended  by  deleting  clause  (iv)  thereof  and
substituting in its place the following new clause:

         "(iv) no Reference Loan, Federal Funds Loan or CD Loan may be converted
         into a LIBOR Loan, no Reference Loan,  Federal Funds Loan or LIBOR Loan
         may be  converted  into a CD Loan and no  LIBOR  Loan or CD Loan may be
         refunded  if a  Default  or  Event  of  Default  has  occurred  and  is
         continuing on the proposed date of conversion or refunding."

          (f)  The following new Section 5.13 is added at the end of  Section 5:

                             "5.13.  Sales and Transfers of Assets.  The Company
         shall  promptly  notify the Agent of any  proposed  sale or transfer of
         assets of the Company or any  Subsidiary  if such assets  shall have an
         aggregate book value or fair market value in excess of $15,000,000,  or
         are proposed to be sold or  transferred  for a purchase price in excess
         of  $15,000,000,  whether  in  a  single  transaction  or a  series  of
         transactions.  Before such proposed sale or transfer is completed,  the
         Company shall provide to the Agent such reasonably detailed information
         which shows,  to the best of its  knowledge,  that such  transaction or
         transactions,  when completed,  will not cause a Default or an Event of
         Default  and shall  provide the Agent with any  additional  information
         reasonably requested by the Agent or the Banks."

          3. Conditions to Effectiveness of This Amendment. This Amendment shall
become  effective  when the Agent  shall  have  received  this  Amendment,  duly
executed  and  delivered  by the  Company  and  the  Banks,  and  the  following
conditions are satisfied:

          (a) The following documents,  each in form and substance  satisfactory
to the Agent and its counsel, shall have been delivered to the Agent:

                  (i) copies of the resolutions of the Board of Directors of the
         Company  authorizing  the execution,  delivery and  performance of this
         Amendment and any other instrument or document  hereunder and the other
         matters contemplated hereby, certified by the Secretary or an Assistant
         Secretary of the Company;

                  (ii)  copies  of  the  certificates  signed  by  the Secretary
         or  an  Assistant Secretary  of the  Company  as  to the incumbency and
         specimen  signature of  each  Person authorized  to execute and deliver
         this Amendment and any other instrument or agreement hereunder;

                  (iii) copies of  certificates  of the Secretary,  an Assistant
         Secretary or authorized  representative of the Company  certifying that
         there have been no changes to the Articles of  Incorporation  or bylaws
         of the Company since the date of the most recent certified copy thereof
         delivered to the Agent or the predecessor Agent; and

                  (iv) such other documents, instruments, opinions and approvals
         as the Banks may reasonably request.

         (b) The  Company  shall  have paid the  reasonable  fees and  expenses,
including  reasonable  attorneys' fees, incurred by the Agent in connection with
this Amendment.

         4.  Affirmations.  The parties hereto  acknowledge and confirm that the
Credit  Agreement  as  hereby  amended  remains  in full  force  and  effect  in
accordance  with its terms,  and the Company  acknowledges  and confirms that it
will continue to comply with the covenants set out in the Credit  Agreement,  as
amended  hereby,  and that its  representations  and  warranties  set out in the
Credit Agreement, as amended hereby, are true and correct as of the date of this
Amendment,  except to the extent that such representations and warranties relate
to an earlier  date, in which case they were true and correct as of such earlier
date.
          5.  Counterparts.  This  Amendment  may be  executed  in any number of
counterparts,  each of which shall be an original;  but such counterparts  shall
together constitute but one and the same instrument,  with the same effect as if
the signatures hereto were on the same instrument.


                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]
                            [SIGNATURE PAGE FOLLOWS]



<PAGE>



                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Amendment to be executed by the respective officers thereunto duly authorized as
of the date first above written.


                                    NATIONAL COMPUTER SYSTEMS, INC.


                                    By:   /s/ Russell A. Gullotti
                                    Its:  Chairman, President and Chief Exec.
                                          Officer


                                    By:   /s/ J.W. Fenton, Jr.
                                    Its:  Secretary - Treasurer


                                    NORWEST BANK MINNESOTA,
                                        NATIONAL ASSOCIATION,
                                    in its individual capacity and as Agent


                                    By:   /s/ Mary D. Falck
                                    Its:  Vice President


                                    FIRST BANK NATIONAL ASSOCIATION


                                    By:   /s/ Joel C. Kozlak
                                    Its:  Vice President


                                    THE FIRST NATIONAL BANK OF CHICAGO


                                    By:   /s/ Amy L. Golz
                                    Its:  Assistant Vice President






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