NICHOLS RESEARCH CORP /AL/
10-K, 1996-11-25
ENGINEERING SERVICES
Previous: PIPER FUNDS INC, 485BPOS, 1996-11-25
Next: WASATCH ADVISORS FUNDS INC, N-30D, 1996-11-25



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

             (X)  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                    THE SECURITIES EXCHANGE ACT OF 1934 FOR THE
                          FISCAL YEAR ENDED AUGUST 31, 1996.
             ( )  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                      THE SECURITIES EXCHANGE ACT OF 1934 FOR THE
                      TRANSITION PERIOD FROM ________ TO _________.

                        COMMISSION FILE NUMBER 0-15295

                         NICHOLS RESEARCH CORPORATION
            (Exact name of registrant as specified in its charter)

           DELAWARE                                     63-0713665
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
 incorporation or organization)

    4040 SOUTH MEMORIAL PARKWAY
        HUNTSVILLE, ALABAMA                                       35802-1326
 (Address of principal executive offices)                         (Zip Code)

The registrant's telephone number including area code:  (205) 883-1140

Securities registered pursuant to Section 12(b) of the Act:
   TITLE OF EACH CLASS                                   NAME OF EACH EXCHANGE
         None                                                   None

Securities registered pursuant to Section 12(g) of the Act:
                    COMMON STOCK, PAR VALUE $.01 PER SHARE
                               (Title of Class)

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

     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
amendment to this Form 10-K. [  ]
<PAGE>
     On  October  21, 1996,  the  Company effected a 3 for 2 stock split on all
outstanding Common Stock.  In this Form  10-K, all  information  concerning the
Common Stock and the price per share for said Common Stock has been adjusted to
give effect to such stock split.  As of November 1, 1996, there were 11,564,637
shares of Nichols  Research Corporation Common Stock,  $.01 par value outstand-
ing.  The aggregate market value of the voting stock held by non-affiliates  of
the registrant was  approximately  $234,725,934  based   on the  closing  price
of  such  stock  as reported by the Nasdaq National Market on November 1, 1996,
assuming that  all  shares  beneficially  held by officers and members  of the
registrant's  Board of  Directors  are  shares owned by "affiliates," a status
which each of the officers and directors individually disclaims.

                      DOCUMENTS INCORPORATED BY REFERENCE

DOCUMENTS                                                   FORM 10-K REFERENCE
Portions of the Proxy Statement for the January 9, 1997           Part III
  Annual Shareholders' Meeting
<PAGE>
                                     PART I

ITEM 1.  BUSINESS

GENERAL

     The Company is a leading provider of technical and information technology
("IT")  services,  including information processing,  systems development  and
systems integration.  The  Company  provides  these services to a wide range of
clients, including the Department of Defense ("DOD"),  other federal agencies,
state and local governments, healthcare and insurance organizations,  and other
commercial enterprises. The Company's substantial expertise and capabilities in
a  wide  range  of  technologies  have  been built through a 20-year period of
providing advanced development, scientific and  application  services  to  U.S.
military programs, including air defense systems, strategic and theater missile
defense  systems,  and  weapons development  programs.  These  activities have
allowed  the Company to build and maintain a foundation of advanced  skills  in
large scale   computer integration, massively parallel computing, supercomputer
development, high speed  data  integration  and networking, real-time database
management, virtual reality systems and simulations, and computer networks. The
Company's advanced technical capabilities gained  while performing services for
mission critical federal projects provide  the Company  with  a  technological
competence  which  the  Company  is  transferring to the commercial sector. The
Company today  addresses the technology  needs  of  a  diverse customer base by
applying  its  state-of-the-art  technical  capabilities in  commercial  system
integration,  simulation, software development and client-server architectures,
including SAP(R) consulting. As a result, the Company has expanded the market
for  its  services  by offering innovative technical  solutions  to  customers'
needs.  Although the  Company's  traditional  military  technology business has
continued  to   grow,  other  growing  markets for the Company's  services  now
represent approximately 45% of revenues.

INDUSTRY OVERVIEW

      -  INFORMATION TECHNOLOGY INDUSTRY -- FEDERAL GOVERNMENT

      The U.S. Government is the largest  single  buyer of IT. Federal Sources,
Inc. ("Federal Sources"), an independent market research  firm  specializing in
the  federal  market,  estimates  that  U.S.  Government IT spending was  $25.6
billion in the Government's fiscal year 1995 (which  ended  September 30, 1995)
and  will  be  $26.3  billion  in  fiscal  year 1996, up 2.7%. Federal  Sources
estimates  that  IT  spending by civilian agencies  will  increase  from  $15.4
billion in fiscal year  1995  to $16.5 billion in fiscal year 1996, up 7.1%. IT
spending by the DOD is expected  to increase in the next few years, although it
is expected to decrease 3.9% from  $10.2  billion  in  fiscal year 1995 to $9.8
billion  in  fiscal  year  1996.  Federal  Sources  estimates that  total  U.S.
Government IT spending will increase at an average annual  rate  of  between 3%
and 6% over the next few years.

      -  INFORMATION TECHNOLOGY INDUSTRY -- COMMERCIAL SECTOR

      INPUT,  an  independent  market  research  firm, estimates that the total
commercial IT services market in the United States was $173 billion in 1995, up
13% from 1994. This market is expected to grow at  a  14%  average  annual rate
over  the  next  five  years. The market growth is expected to be driven  by  a
growing world economy, increased  competition  and  shorter  technology  cycles
which  are  forcing  more  companies to "outsource" their IT services. Over the
last few years, the increase  in  business  process  reengineering projects has
also  resulted in companies focusing on their core businesses  and  outsourcing
more non-core functions.

      The  components  of  the  market  in  which  the  Company participates --
professional services (including consulting, custom software  development,  and
training), systems integration, outsourcing and system software products -- are
all  showing growth. INPUT estimates that the professional services segment was
$26 billion  in 1995, up 13% over 1994; the systems integration segment was $12
billion, up 11%  over  1994;  the outsourcing segment was $18.7 billion, up 19%
over 1994; and the systems software  products  segment  was $26 billion, up 10%
over 1994. IT spending in the markets that the Company is  targeting,  such  as
healthcare,  insurance,  facility  management, and state and local governments,
are expected to grow 10% to 20% annually over the next few years.

BUSINESS STRATEGY

      The Company's business strategy  consists  of  three  key  elements:  (i)
maintain  the  Company's  leadership  in  technology;  (ii) apply the Company's
technology  to  create  solutions  for  new clients; and (iii)  make  strategic
acquisitions and form alliances to expand  the business of the Company and gain
industry knowledge.

      MAINTAIN TECHNOLOGY LEADERSHIP.  The Company's  substantial expertise and
capabilities in a wide range of technologies have been  built through a 20-year
period of providing advanced development, scientific, and  application services
to U.S. military programs, including air defense systems, strategic and theater
missile defense systems, and weapons development programs. The Company believes
that,  because  of  its expertise and capabilities with such a  wide  range  of
technologies, it has an advantage over its competitors in providing information
technology and other  technical  business services based on these technologies.
The Company will seek to maintain  this  advantage  by  keeping  pace  with new
developments  in  technology  and  by continuing to compete for contracts which
will  require that the Company provide  high-quality,  sophisticated  technical
solutions to clients based on the use of advanced technologies.

      APPLY  TECHNOLOGY  TO  CREATE  SOLUTIONS  FOR  NEW  CLIENTS.  The Company
believes that the creative use of its technology expertise  and capabilities to
provide  innovative,  focused  technical  solutions  for its clients  has  been
largely responsible for the Company's success. The Company  intends  to use its
base  of  technical  expertise  and  capabilities  in  network  design, systems
integration, software development, simulation technology, and Internet services
to  create  solutions for new clients in government, healthcare, insurance  and
other commercial markets.

      MAKE  STRATEGIC   ACQUISITIONS   AND   FORM   ALLIANCES.   The  Company's
acquisition program is a key component of its overall  business  strategy.  The
Company will make strategic acquisitions and form alliances that will allow the
Company  (i) to develop technical services which it does not currently provide,
(ii) to target  markets  that  it  does  not  currently serve and gain industry
knowledge in such markets, and (iii) to develop  strategic  relationships  with
clients.

      In  order  to  better  execute  its  business  strategy,  the Company was
recently organized into the following four strategic business units  focused on
four broad markets served by the Company:

      NICHOLS  FEDERAL  provides information services to U.S. defense agencies.
For the year ended August  31, 1996, Nichols Federal produced approximately 57%
of the Company's revenues.

      NICHOLS INFOFED provides  information services and systems integration to
federal, state and local governmental  agencies.  For the year ended August 31,
1996, Nichols InfoFed produced approximately 27% of the Company's revenues.

      NICHOLS INFOTEC provides information  services and systems integration to
commercial customers, other than healthcare and  insurance  industry customers.
For the year ended August 31, 1996, Nichols InfoTec produced  approximately 10%
of the Company's revenues.

      NICHOLS SELECT provides information services and systems  integration  to
healthcare  and  insurance  industries.   For  the  year ended August 31, 1996,
Nichols SELECT produced approximately 6% of the Company's revenues.

ACQUISITIONS AND ALLIANCES

      Since  September  1, 1994, the Company has successfully  completed  seven
strategic acquisitions and  alliances to expand its business into other markets
and gain industry knowledge.  The  key  acquisitions  and  alliances  completed
during this period are:

      Communications & Systems Specialists, Inc. ("CSSi").  In September  1994,
the  Company  acquired CSSi, which provides information systems development and
services primarily  in client-server systems development for federal government
agencies.  This  acquisition   enhanced   the   Company's  ability  to  provide
information development services.

      TXEN, Inc. ("TXEN").  In December 1994, the Company acquired 19.9% of the
capital  stock of TXEN. The Company has an option  to  purchase  the  remaining
80.1% of TXEN  in  July 1997. TXEN provides information technology products and
services to the managed  healthcare  industry,  including  computerized  claims
processing and administration services. The Company provides system engineering
and development services to TXEN and has entered into a strategic alliance with
TXEN  pursuant  to  which  services  are  jointly  marketed. As a result of the
investment  and  strategic  alliance with TXEN, the Company  has  enhanced  its
knowledge of the healthcare industry. At such time as the Company exercises its
option to purchase the remaining  80.1%  of  TXEN,  the  Company will acquire a
business  base  in  a  rapidly expanding segment of the healthcare  information
services industry.

      Conway Computer Group  ("CCG").   In  May 1995, the Company acquired CCG,
which provides information technology products  and  services  to  a variety of
commercial customers. As a result of the CCG acquisition, the Company expanded
its   business   to   include   computerized   workers'   compensation  claims,
administration and risk management services. CCG also provides IT services to a
variety of commercial customers, including software development  and consulting
services. CCG provides support services to customers with IBM business computer
systems.

      Computer  Services  Corporation  ("CSC").   In  June  1995,  the  Company
acquired  CSC,  which  provides  transaction  and  practice  management  system
services,  a  computer  based medical management system, and a complete billing
and accounts receivable management  service  to  physicians  and  other medical
providers.  This acquisition expands the Company's commitment to IT services in
the healthcare industry by providing the Company with a core business  base  in
computerized transaction processing and related IT services.

      HealthGate Data Corporation ("HealthGate").  In October 1995, the Company
acquired  a  20% interest in HealthGate, which is an Internet-based provider of
medical information, including on-line information retrieval, access to medical
information companies  and  on-line  continuing education programs. The Company
has entered into a strategic alliance  with  HealthGate under which the Company
performs  systems  development  work  for  HealthGate.  As  a  result  of  this
investment and strategic alliance, the Company  receives  Internet  advertising
exposure for its services.

      HealthShare, L.L.C. ("HealthShare").  In January 1996, the Company  and a
subsidiary  of  MediFinancial  Solutions,  Inc.  formed HealthShare as an equal
joint venture to provide large-scale integrated information  systems to support
healthcare clients.

      Advanced  Marine  Enterprises,  Inc. ("AME").  In May 1996,  the  Company
acquired AME, a leading naval architecture  and marine technical services firm.
AME  also  develops simulation and virtual reality  technology  for  naval  and
marine applications  and  provides  support  in  ship  acquisition  management,
production  support,  human  systems  integration  and  ship survivability  and
protection. AME also sells ship simulators and virtual reality  trainers to the
international  commercial  ship building industry. Approximately 80%  of  AME's
business is with the U.S. Navy.  The  acquisition  substantially  expanded  the
Company's presence in the Washington, D.C. area and provides an opportunity for
the Company to expand its business relationship with the U.S. Navy.

NICHOLS FEDERAL

      Nichols  Federal  provides  technical  services to U.S. defense agencies.
For the year ended August 31, 1996, Nichols Federal  produced approximately 57%
of the Company's revenues.

      Nichols   Federal   provides   systems   engineering,  systems  analysis,
simulation  development,  and  systems  integration   for   the   defense   and
intelligence  technical  services  market.  The  Company's capabilities include
optics,   guidance   and   control,  software  engineering,   virtual   reality
simulations, and command, control,  communication,  computers  and  information
("C(4)I").  These technical services are rendered primarily for the U.S.  Army,
Navy, and Air  Force. Many of the Company's contracts are not project specific,
but require that the Company provide technical services to a variety of weapons
development and other projects.

      The Company  has  provided  technical services related to missile defense
since  1983 when the Strategic Defense  Initiative  Organization  ("SDIO")  was
formed.  In  1993,  SDIO  changed  its  name  to  the Ballistic Missile Defense
Organization ("BMDO"). BMDO's mission continues to be Ballistic Missile Defense
("BMD") with emphasis on Theater Missile Defense ("TMD")  and  National Missile
Defense  ("NMD").  The  Company's  contract  revenues  from  BMD programs  were
approximately $64.4 million in fiscal 1994, $56.4 million in fiscal  1995,  and
$63.0  million  in fiscal 1996.  Approximately 26% of the Company's revenues in
fiscal 1996 were  from contracts related to BMD, compared to 33% of revenues in
fiscal 1995 and 44%  of  revenues in fiscal 1994. Strategic defense has existed
for more than 26 years as  a  mission of DOD through activities such as the BMD
program. If a decision were made  to  reduce substantially the scope of current
BMD programs or to eliminate the BMDO,  management  believes that many national
and theater missile defense programs, including some  research  and development
areas  that  existed prior to the creation of SDIO/BMDO, would continue  to  be
funded by the U.S. Army and Air Force, and other DOD agencies.

Sensor Systems and Technologies

      The cornerstone  of  the  Company's  traditional  defense business is the
development, integration, and support of strategic and tactical  sensor systems
for  defense  applications.  The  Company's sensor system services include  all
program aspects from developing sensor requirements to hardware development and
testing.  Through  its  experienced  personnel,  the  Company  has  established
techniques and disciplines for design  and  analysis of systems and subsystems,
and has developed automated tools which are necessary  in  the  development  of
sophisticated electronic systems.

      Under  contracts  in  the  aggregate  amount of $60 million with the U.S.
Army, the Company performs sensor and sensor  data  analysis,  operates  a data
analysis  center,  and  participates in hardware development and testing. Under
contracts in the aggregate  amount of $11 million with the  U.S. Air Force, the
Company performs seeker modeling,  supports  hardware-in-the-loop  testing, and
conducts  independent  reviews of missile systems prior to flight tests.

Missile and Air Defense

      For  BMD  and  TMD  programs,  the  Company's   services  include  system
architecture  definition;  system analysis; system and element  definition  and
performance estimates; system  engineering;  test  and  evaluation;  model  and
simulation  development;  radar  and  infrared sensor and seeker definition and
technology assessments; risk assessments;  and  program  and system acquisition
documentation.  Under  a  $91  million contract with the U.S.  Army  Space  and
Strategic Defense Command, the Company  is  providing  systems  engineering and
technical  support  through studies, concept definition, independent  analyses,
simulations,  technological  assessments,  and  related  tasks  in  support  of
ballistic and theater  missile  defense  systems,  experiments  and  technology
demonstrations.  Under  a  $97  million  contract  with  the  BMDO, the Company
provides  system  engineering support for sensor systems. Under a  $10  million
contract with the U.S.  Navy, the Company operates and maintains the Innovative
Science  and  Technology Experimentation  Facility  at  Kennedy  Space  Center,
Florida, which  is  engaged in scientific and technology experiments associated
with BMD programs.

Space Surveillance and Avionics

      The Company's space  surveillance and avionics programs involve satellite
and other  space  applications.   The  Company  performs  contracts   involving
the  establishment  of  the architecture  of  future  space   surveillance  and
avionics  systems  for  the  U.S.  Air Force,  the  U.S. Navy and  intelligence
customers.   These  contracts  are  based  on  the   Company's   experience  in
optical  sensor   and  geolocation  technologies  and  its  ability  to develop
sophisticated  computer simulations to evaluate  the performance  of  candidate
architectures. Under an $83 million contract with  the U.S. Air Force Space and
Missile  Systems Center,  the  Company  provides  engineering,  analysis,   and
design for satellite and missile development programs. Under several  contracts
with  the  U.S.  Air  Force,  the  Company  supports  new  materials  research,
provides  software   quality assurance  for  testing  and  evaluation, supports
research  for  infrared  and  cryogenic  technologies,  provides   sensor  data
reduction analysis,  supports  aircraft threat warning  analysis, and  develops
software  for satellite tracking systems.

Army Tactical Systems and Technology

      The Company provides development services for Army tactical  systems  and
technologies,  which  support Army project offices and research and development
centers. The Company develops  high-fidelity  simulations  for  weapon systems,
which  are  used  for  cost-effective  missile concept definition, design,  and
analysis.  The Company also conducts lethality  and  vulnerability  studies  of
various weapon  systems.  Under  contracts  in  the  aggregate  amount  of $133
million,  the Company provides functional engineering support to the U.S.  Army
Missile Command's  Research Development and Engineering Center for guidance and
control.

      The Company used  the  knowledge  and  capabilities  that  it gained from
creating  computer  simulations,  performing computer/network integrations  and
developing  high  resolution  scene generation  capabilities  to  establish  an
extensive  business base in Distributive  Interactive  Simulation  ("DIS")  and
Virtual  Prototype  Simulation  ("VPS").  DIS  is  a  system  that  permits  an
interactive exchange of information to facilitate multiple simulations across a
computer network.  VPS is a virtual reality computer simulation that replicates
the sights, sounds,  and  functionality  of a given system, simulating both the
operation of the weapon system and the environment  surrounding the operator of
the system. VPS may be used to evaluate equipment designs,  instruct  users  in
the  operation  of  weapon  systems,  analyze  the  effectiveness of the system
against  different  threats,  or  test  system  effectiveness   under   various
conditions.  In fiscal 1996, the Company was awarded a $48 million contract  by
the U.S. Army  Missile  Command  ("MICOM")  for continued support to the System
Simulation  and  Development  Directorate. The Company  has  developed  virtual
prototype  simulators for several  MICOM  systems,  including  Bradley  Stinger
Fighting Vehicle  ("BSFV"), Line-Of-Sight-Anti-Tank ("LOSAT") missile, Javelin,
Tube-Launched-Optically-Guided   Weapon   ("TOW"),   Rapid   Force   Projection
Initiative, Avenger, and Advanced Chaparral.

Special Programs

      The  Company  provides  technical  services  related  to  scientific  and
technical  intelligence  analysis,  threat simulator development, survivability
analysis,  and sensor development for  collection  of  data  for  various  U.S.
intelligence  programs.  The  Company  has used its 15-year record of providing
systems  engineering  support  to  U.S. intelligence  programs  to  expand  its
customer base in the intelligence area.  The  Company  now assists intelligence
customers in resolving new and existing information technologies issues related
to   missile   proliferation,   technology   transfers,  and  foreign   digital
communication systems.

      Services provided by the Company include  hardware systems evaluation and
integration, hardware-in-the-loop testing and evaluation,  and system signature
analysis and prediction for ground missile and air defense systems.  Results of
this  work  aid  U.S.  weapon  system  developers  in  producing more effective
products that give U.S. operational forces greater combat leverage.

      The  Company  also  provides technical services for  systems engineering;
in-flight  survivability  analysis;  intelligence  systems  assessments; threat
simulator   engineering;   foreign   material  exploitation;  infrared   seeker
characterization; instrumentation development; detailed measurements of systems
and  sensors;  sensor  data  analysis;  hardware-in-the-loop   development  and
testing; test planning; and configuration management.

      Under  an  $87  million  contract with the Defense Intelligence  Agency's
Missile and Space Intelligence Center,  the  Company  provides  scientific  and
technical  assistance  to aid the evaluation of foreign ground missile systems,
subsystems, and technologies.  Under  a  $4.3  million  contract  with the U.S.
Army's Threat Simulation Management Office, the Company provides technical  and
systems  engineering support in the design and development of threat simulators
and supports performance assessment tests of developed threat simulators.

Marine Engineering

      In May  1996,  the Company acquired AME, a leading naval architecture and
marine technical services  firm.  As  a subsidiary of the Company, AME develops
simulations, simulators, and virtual reality  programs  for  naval  and  marine
applications.   In  addition  to  traditional  naval  architecture  and  marine
engineering services,  AME  provides  support  in  ship acquisition management,
production  support,  human  systems  integration, and ship  survivability  and
protection. In 1995, AME was awarded a  five-year  $169 million contract by the
U.S.  Naval  Sea  Systems  Command  for  ship  design  and  technical  support.
Approximately 80% of AME's business is with the U.S. Navy. The  acquisition  of
AME  substantially  expands the Company's presence in the Washington, D.C. area
and provides the Company  an  opportunity  to  expand its business relationship
with the U.S. Navy.

NICHOLS INFOFED

      Nichols InfoFed provides information services  and systems integration to
federal, state and local governmental agencies. For the  year  ended August 31,
1996, Nichols InfoFed produced approximately 27% of the Company's revenues.

      The  services  offered by Nichols InfoFed include information  technology
services,  computer  systems   integration,   staff   augmentation,  consulting
services, computer facility management and operations,  Internet  services, and
customized software system development for customers in the federal  and  state
information technology services market.

Computer Systems Integration

      By  building  on  its  existing technical expertise and capabilities, the
Company has been awarded contracts  in  computer systems integration, including
large-scale  projects.  The  Company's  services   include   high   performance
computing,  enterprise  networking,  and  office automation, including high-end
supercomputer architectures and applications;  Internet  services;  high-speed,
networking  technologies;  advanced  visualization systems; and on-line,  high-
integrity  data  storage  and  archival  systems.  The  Company  is  a  systems
integrator   for   many   manufacturers   and  suppliers   of   supercomputers,
workstations, personal computers, and networking  equipment.  The  Company also
offers  a  wide range of training services utilizing innovative techniques  and
tools, such  as  computer-based  training aids to promote high productivity and
efficient use of installed systems.  These  training  services include personal
computer applications as well as advanced supercomputing applications.

      In  fiscal 1996, the Company was awarded two high  performance  computing
modernization  contracts  (the "HPCM Contracts") in the aggregate amount of $355
million by the U.S. Army Information  Systems Selection and Acquisition Agency.
Under these contracts, the Company will  supply computer hardware and software,
provide maintenance and systems integration  and  provide  Internet services to
DOD shared resource centers in Dayton, Ohio and Vicksburg, Mississippi.   These
shared resource centers will offer government scientists and engineers access to
state-of-the-art  high  performance  computing and communications capabilities.
These awards establish the Company as  a  leader in systems integration of high
performance computers.  The  U.S. Government  has awarded a total of only  four
such  contracts  under a  program to  modernize  its shared computer resources.
Under  subcontracts in  the aggregate of approximately $90 million, the Company
is supporting  the Defense  Research  and  Engineering  Network (DREN)  and the
Defense Enterprise Integration Service (DEIS) Program.

      Other  major contracts of this business  unit  include  a  $40.5  million
contract with  the State of Alabama to provide complete systems integration and
facilities management services for the statewide Alabama Research and Education
Network and the Alabama Supercomputer Center. The Company is providing Internet
access to state  government,  industry,  college  and  secondary school clients
within the State of Alabama. Under a $24.9 million contract  with  the  Defense
Intelligence  Agency's  Missile  and  Space  Intelligence  Center,  the Company
provides   acquisition,  installation,  Intranet  and  Internet  services,  and
technical and  management  services  for a high performance scientific computer
center.

Systems and Intelligence Programs

      The Company provides services related  to  the  design,  development, and
support  of  turnkey  information  systems, distributed client-server  software
systems, network security, object-oriented  software  solutions,  and  software
applications. The Company also provides information system development services
in  the  areas  of network security, framework solutions, enterprise solutions,
and professional  staff  augmentation.  The  Company  also develops distributed
client-server  software  systems  for data and communications  processing,  and
provides turnkey, computer-based information systems.

      The Company's information technology  services  cover a broad spectrum of
multi-vendor platforms and operating environments, including  client-server and
scientific  computing.  In support of these services, the Company  has  entered
into arrangements with selected  vendors  such  as  Sun  Microsystems,  Digital
Equipment Corporation, Novell Corporation, and Silicon Graphics. In addition to
being  a  systems  integrator  for  Sun Integration Services, Sybase, and other
companies, the Company is a reseller  of  products for Novell, Compaq Computer,
Dell Computer, Apple Computer, and Hewlett-Packard.

      Under contracts with a U.S. Government  agency, the Company is providing
services  for  the  development  and  processing  of  information and  for the
development of a large client-server system to perform  high  capacity digital
communication functions.

Information Systems Support

      The  Company  provides  operating   and  support  services  for  existing
information systems and assists in the development  of  enhancements that allow
these  existing  systems  to  meet evolving technical challenges.  The  Company
provides  a wide range of services  such  as  workflow  management  to  enhance
operations  data, training to improve the client's abilities to use existing IT
capabilities,  support  of  video  teleconferences,  document imaging to reduce
paperwork, support of desktop computers, network design  and  development,  and
software support for new and legacy computer systems.

      The  Company  supports federal and state government clients in the use of
their information systems  to ensure maximum potential and to keep such systems
up-to-date with evolving hardware  and  software  technology.  The  Company  is
currently  performing  a  $35  million  contract  with  the Centers for Disease
Control and Prevention and the Agency for Toxic Substances and Disease Registry
to  upgrade,  maintain,  and  manage their microcomputer local  and  wide  area
networks for a primary facility  in Atlanta, Georgia, as well as offices in all
50 states and a number of locations around the world.

      Under a $3 million subcontract  to  support  the National Aeronautics and
Space  Administration ("NASA") Marshall Space Flight  Center,  the  Company  is
providing  the  software and services to design, manage, verify, implement, and
maintain NASA's Advanced X-Ray Astro-Physics Facility Offline System.

      Other customers  for  which  the  Company  provides  information services
include the State of Alabama Department of Human Resources and  the  Office  of
National Drug Control Policy.

Military Systems and Simulation

      The   Company   applies   its  expertise  and  capabilities  in  advanced
information technology to serve military  and  other  customers. These services
include large-scale simulations development, custom software systems, prototype
hardware  systems, and technical services. The Company designs,  develops,  and
supports large-scale  simulations  and  high-fidelity  models  in  a variety of
computer  languages  and  hardware  platforms.  The  Company is experienced  in
developing user-friendly technologies and developing advanced  virtual  reality
simulations. The Company has significant software engineering resources and  an
established  software process improvement program with experience in all phases
of the software  development  cycle.  The  Company's  work in the areas of data
compression, machine vision, neural networks, and fuzzy  logic  has allowed the
Company  to  become  a  leader  in the areas of image processing and technology
integration  programs.  The  Company   provides   these   advanced  information
technology  services under contracts with the U.S. Army, Air Force, and BMDO.

NICHOLS INFOTEC

      Nichols  InfoTec  provides  information  services and systems integration
services to commercial customers, other than healthcare  and insurance industry
customers.  For  the  year  ended  August  31,  1996, Nichols InfoTec  produced
approximately 10% of the Company's revenues.

      The  Company was awarded a $19 million systems  integration  contract  by
Federal Express  to  provide  interactive  training  workstations for its field
offices nationwide as well as training for Federal Express personnel in the use
of  company developed software. For this effort, the Company  was  selected  by
Federal  Express as its "Information and Telecommunication Supplier of the Year
for 1995."

Consulting Services

      The  Company  provides  IT  consulting  services  such  as networking and
systems integration, custom business application software development, contract
programming and staff supplementation. The Company provides these IT consulting
services for clients with personal computer local area networks  and  wide area
networks  and  computer  systems  manufactured by vendors such as IBM, Hewlett-
Packard, Sun Microsystems, and Digital  Equipment  Corporation. Programming and
design  capabilities  range  from  traditional  software  languages  to  modern
graphical  user interface client-server development  tools.  Telecommunications
and transportation  are  the  predominant  industries  served  by the Company's
consulting  business. The Company's clients include MTEL (Skytel),  MobileComm,
Oreck and KLLM Transport Services.

Professional Services

      Professional  services  provided  by  the  Company  include client-server
consulting,  systems administration, programming, systems engineering,  network
consulting, software process improvement consulting and training. The Company's
experience  covers   a   broad  spectrum  of  vendor  platforms  and  operating
environments. The Company's  professional  services  are  marketed primarily to
Fortune  1000  companies.  The  Company's  clients include SmithKline  Beecham,
American Communication Services, Sun Microsystems,  E.I.  DuPont  De  Nemours &
Co., and Watkins Johnson Co.

SAP(R)(TM) Project Support

      In 1995, the Company's subsidiary, CCG, and DSM Copolymer, Inc. formed  a
joint  venture  company,  Holland  Technology  Group  L.L.C. ("HOLTEK"). HOLTEK
supplies specialized consulting services for the installation  and  integration
of  enterprise-wide,  client-server software  products  developed by SAP(R)(TM)
AG of Germany. This software  is  used  to  manage accounting, human resources,
manufacturing,   sales,   and   distribution  functions.   According   to   SAP
publications, this software has been  purchased  by  more  than 5,000 customers
worldwide. The Company was named a SAP Implementation Partner  with SAP America
in 1996. Clients include DSM Copolymer, MedPartners, and Mobil Oil.

Systems Development and Evaluation

      The  Company  markets  and  sells  its  military sensor technologies  for
commercial applications. For ITI MOVATS, a Westinghouse subsidiary, the Company
has developed a universal data system to collect  performance  data  in nuclear
power  plants.  The  system  combines  sensor technology with advanced software
technology to increase the efficiency of the operators and minimize exposure to
radioactive environments.

      For the Federal Aviation Administration,  the  Company  is  developing  a
sensor  system  to  detect  the presence of ice on aircraft wings. This system,
which is likely to have commercial  application,  should improve safety, reduce
aircraft  ground  time  and  environmental  clean-up  costs   associated   with
unnecessary de-icing of aircraft.

      The Company has developed and is manufacturing a fiber optics calibration
system  known  as  FOCUS.  FOCUS calibrates test equipment used to identify the
location of breaks in fiber optic cables without the expense of excavation. The
Company  was  awarded  two  contracts  to  provide  FOCUS  to  U.S.  Government
customers.

      The  Company, through its  AME  subsidiary,  sells  ship  simulators  and
virtual reality  naval  trainers  to the international commercial ship building
industry. To date, AME has sold five simulators to customers in this industry.

Commercial Information Technology

      The Company designs and integrates  emergency  response  systems  ("E-911
Systems"),  police/fire  computer-aided  dispatch  systems,  automatic location
systems,  criminal  records  systems,  and  other systems for city  and  county
customers. The Company has been subcontracted  to  provide  project management,
systems  integration,  site  installation, and acceptance test development  and
execution for an E-911 System  for  Virginia  Beach,  Virginia. The Company has
also  provided  systems  integration services for Federal  Express  and  Prison
Health Services.

      The Company provides  software  development  services  for  a  variety of
clients.  These clients include Federal Express, Sun Microsystems, and  Digital
Equipment Corporation.  In  addition,  the  Company  sells  a  Software Process
Improvement  Product ("SPIP"), which is used to assist companies  in  achieving
Level 2 of the  Software  Engineering  Institute's  Capability  Maturity Model.
Customers for the SPIP product include Logicon and Concurrent Technologies.

      The Company provides its services to support existing information systems
such  as  workflow  management,  training  to  improve the client's existing IT
capabilities, support of video teleconferences,  document imaging, hardware and
software support for desktop computers, facilities  operation  and  management,
network  design  and  development,  and  software  support for new and existing
computer systems. The Company provides these services  to commercial clients to
ensure  maximum  utilization of their information systems  and  to  keep  their
systems up-to-date  with  evolving technology. Clients include Federal Express,
Equifax, The Huntsville Times, and MCI.

NICHOLS SELECT

      Nichols SELECT provides  information  services and systems integration to
the healthcare and insurance industries. For  the  year  ended August 31, 1996,
Nichols SELECT produced approximately 6% of the Company's revenues.

      The Company identified the healthcare and insurance markets as attractive
industries for application of its information technology, information services,
and  system  integration  expertise  and  capabilities.  Management   believed,
however, that the Company needed industry knowledge to be successful. Beginning
in 1994, the Company began a series of strategic acquisitions and alliances  to
acquire  industry  knowledge  and  business  in  the  healthcare  and insurance
markets.   The   Company   has  experienced  significant  growth  in  providing
information technology and system  integration  services  to managed healthcare
and specialty provider organizations.

Practice Management Information Services

      Through its wholly-owned subsidiary, Computer Services  Corporation,  the
Company  provides  practice  management services and systems to physicians. The
Company  provides  both transaction-based  services  and  turnkey  systems  for
physicians' billing,  appointment  scheduling,  and  collections. The Company's
information systems and services currently serve over  1,500  physicians in the
State of Alabama, representing approximately one-third of the total  market  in
the  state.  Clients  include  the University of Alabama at Birmingham, Norwood
Clinic, Clinic for Women, Eliza  Coffee  Memorial Hospital, Huntsville Hospital
East, HealthSouth Medical Associates, Southern Medical Group, Bessemer Coronary
Clinic, and Mobile Infirmary.

Healthcare Systems Integration

      The Company provides systems integration  and  computer  network services
for the healthcare industry, including clinical patient records. These services
include   requirements   definition,  network  design,  hardware  and  software
integration,  network communications,  installation,  network  management,  and
support.  The  Company   has   developed  strategic  relationships  with  other
providers, such as Prison Healthcare Services, MedicaLogic, OACIS, Promina, and
CapMed, to deliver these services  to  state  departments  of  corrections  and
hospital networks, and other healthcare organizations.

Managed Care Services

      In  1994,  the  Company  acquired 19.9% of the capital stock of TXEN. The
Company has an option to purchase  the  remaining  capital  stock in July 1997.
TXEN  provides  managed  care  information  systems and services to  healthcare
administrators  nationwide.  TXEN  offers its clients  four  different  service
options: (1) full service, (2) back  office  service,  (3) outsourcing, and (4)
turnkey facilities management. TXEN has approximately 50 clients located across
the United States representing approximately two million  member lives. Clients
range  in  size from start-up organizations to health plans with  over  250,000
members. Clients include health maintenance organizations ("HMO"s), such as the
Phoenix Healthcare  Corporation,  Integrity  Health  Plan, and Harris Methodist
Health Plan; preferred provider organizations ("PPO"s),  such  as  The  Emerald
Health  Network,  Beech  Street, and QualCare; physician hospital organizations
("PHO"s), such as Texas Children's  Health  Plan,  Yale  Preferred  Health, and
Family Plus Health Plan; third-party administrators, such as Equifax Healthcare
Administrators,  Fox-Everett,  and  Seabury and Smith; and insurance companies,
such as IBA Health and Life Assurance  Co.  The Company provides technology and
software re-engineering services for TXEN.

Property and Casualty Information Services

      Through its wholly-owned subsidiary, Conway  Computer  Group, the Company
provides  information  technology  consulting  services,  customized   software
development,  and  packaged  solutions  for the property and casualty insurance
industry.  The  Company  develops  and supports  two  major  packaged  software
products  which  are  used  for  property/casualty  and  workers'  compensation
insurance systems. One of the products  provides  rating,  underwriting, policy
administration,  and  premium  accounting  for insurance companies.  The  other
product provides full claims administration  and  risk  management,  as well as
electronic  data  transfer  and  managed  care  options,  which  may be used in
conjunction  with  the  other  products  in  an  insurance company environment.
Customers using the software include the State of  Alaska,  The Kroger Company,
Texas  Association  of  School Boards, Employers' Security Insurance  Co.,  and
American Federated General Agency.

Large Integrated Delivery Systems

      In January 1996, the Company and a subsidiary of MediFinancial Solutions,
Inc.  formed  HealthShare,   L.L.C.   ("HealthShare").  The  Company  and  such
subsidiary each own 50% of HealthShare.  HealthShare  will  provide its clients
with integrated information systems and support services to reduce  the cost of
administering  the  delivery  of  healthcare while increasing their ability  to
monitor and manage the quality and  efficiency of healthcare services delivered
to their constituents. HealthShare intends  to  offer  an  Extensible, Patient-
Oriented, and Multi-Component Healthcare ("EPOCH") integrated  delivery  system
for  large  healthcare  organizations  such as government or university medical
schools.  EPOCH,  when fully operational,  is  intended  to  leverage  advanced
information  technologies   to   integrate  electronically  all  components  of
healthcare  delivery  from  the  physician's   office   to   the  managed  care
organization  and  insurance  provider. HealthShare clients have  included  New
Jersey Medical School and Columbia/HCA Healthcare Corporation.

HealthGate

      In  1995,  the  Company purchased  20%  of  HealthGate  Data  Corporation
("HealthGate").  In August  1996,  the  Company  increased  its  investment  to
HealthGate.  HealthGate  offers  an Internet bio-medical and health information
system  which  provides access to databases,  journals,  textbooks,  continuing
education programs,  and  other  related information sources. Under a strategic
alliance with HealthGate, the Company  performs system development services for
HealthGate and sells products and other  services to HealthGate. HealthGate has
enrolled approximately 3,500 clients since  commencing  operations  in December
1995.

COMPETITION

      The Company competes against technical services companies in the  defense
and   aerospace  industries,  including  BDM  International,  General  Research
Corporation,  Logicon,  Booz  Allen  and  Hamilton, and CACI International. The
information  services  industry  in  which  the   Company  operates  is  highly
fragmented with no single company or small group of  companies  in  a  dominant
position.  The  Company's  competitors  include  large,  diversified firms with
substantially greater financial resources and larger technical  staffs than the
Company. Some of the larger competitors offer services in a number  of  markets
which  overlap  many  of  the  same areas in which the Company offers services,
while certain companies are focused  on only one or a few of these markets. The
firms which compete with the Company are  consulting  firms,  computer services
firms,  applications software companies and accounting firms, as  well  as  the
computer  service  arms  of  computer  manufacturing  companies and defense and
aerospace firms. The primary factors of competition in  the  business  in which
the  Company is engaged include technical, management and marketing competence,
price,   and   past  performance.  The  federal  government  market  is  highly
competitive with  no  single  dominating  company. Procurement reforms over the
last year have increased the importance of  a  contractor's past performance in
deciding new bid awards. Past performance can represent  over half the criteria
weighting  on  new  awards.  The  Company  emphasizes  client satisfaction,  as
evidenced  by  the  Company's ability to maintain clients for  many  years  and
winning all of its major  contract  re-competes during the last five years. The
Company believes that its low overhead  and cost structure give it an advantage
in bidding on contracts.

MARKETING

      For  Nichols  Federal  and  Nichols  InfoFed,   the  Company's  marketing
activities  are generally directed by the strategic business  unit  presidents.
The strategic  business  unit presidents coordinate the marketing activities of
program development managers  assigned  to  the  executing  business units. The
program  development  staff, as well as other Company managers,  engineers  and
scientists, attend new  business  briefings  sponsored  by government agencies,
review  publications and learn of new business opportunities  through  customer
contacts. Potential new procurements are analyzed and evaluated within the unit
of the Company  that  would  be  principally responsible for performance of the
contract. The decision to submit a  bid  or proposal is made by the responsible
unit president through a formal bid review process.

      For Nichols InfoTec and Nichols SELECT,  the Company's marketing services
are directed by such unit's vice president of commercial  sales.  The marketing
and  sales staff receive a salary plus incentive compensation based  on  sales.
After  identifying  prospective  sales  opportunities,  the sales and marketing
staff  coordinates  with  the  technical staff responsible for  performing  the
services to develop each customer  proposal  which,  if  accepted, results in a
contract award.

      The corporate marketing  staff  focuses on  selected  large  procurements
and activities  associated  with  major  new  clients.  Resources  from  across
the Company  are available  to the corporate  marketing staff to address  major
marketing issues.

GOVERNMENT CONTRACTS

      A  substantial  portion  of  the  Company's  revenues  are  derived  from
contracts and subcontracts with the DOD and other federal government  agencies.
A majority of the Company's contracts are competitively bid and awarded  on the
basis of technical merit, personnel qualifications, experience, and price.  The
Company   also  receives  some  contract  awards  involving  special  technical
capabilities  on a negotiated, noncompetitive basis due to the Company's unique
technical capabilities  in  special  areas.  Future  revenues and income of the
Company  could  be  materially affected by changes in procurement  policies,  a
reduction in expenditures  for  the services provided by the Company, and other
risks generally associated with federal government contracts.

      The Company performs its services under federal government contracts that
usually require performance over  a  period  of  one  to  five years. Long-term
contracts  may  be  conditioned  upon  continued availability of  Congressional
appropriations.  Variances  between  anticipated   budget   and   Congressional
appropriations may result in delay, reduction or termination of such contracts.
Contractors  often  experience revenue uncertainties with respect to  available
contract funding during  the  first  quarter  of  the  government's fiscal year
beginning   October   1,   until   differences  between  budget  requests   and
appropriations are resolved.

      The Company's federal government  contracts  are  performed  under  cost-
reimbursement   contracts,   time-and-materials   contracts   and   fixed-price
contracts. Cost-reimbursement contracts provide for reimbursement of  costs (to
the extent allowable under Federal Acquisition Regulations) and for payment  of
a  fee.  The  fee  may be either fixed by the contract (cost-plus-fixed fee) or
variable, based upon  cost,  quality,  delivery,  and the customer's subjective
evaluation  of the work (cost-plus-award  fee).  Under  time-and-materials con-
tracts, the Company receives a fixed amount by labor category for services per-
formed and is reimbursed  (without  fee) for the cost of materials purchased to
perform the contract. Under a fixed-price contract, the  Company agrees to per-
form certain work for a fixed price and, accordingly, realizes  the  benefit or
detriment to the extent that the  actual  cost of performing  the  work differs
from the  contract price. Contract revenues for the year ended August 31,  1996
were approximately  51%  from  cost-reimbursement  contracts, approximately 27%
from  time-and-materials contracts and approximately 22% from  fixed-price con-
tracts.

      The Company's allowable federal government contract  costs  and  fees are
subject  to  audit  by  the  Defense Contract Audit Agency ("DCAA"). Audits may
result in non-reimbursement of  some  contract  costs  and  fees.  To date, the
Company  has experienced no material adjustments as a result of audits  by  the
DCAA. The  DCAA has not completed audits of the Company's federal contracts for
fiscal years 1995 and 1996.

      The Company's federal government contracts may be terminated, in whole or
in part, at the convenience of the government. If a termination for convenience
occurs, the  government  generally is obligated to pay the cost incurred by the
Company under the contract  plus  a pro rata fee based upon the work completed.
When the Company participates as a subcontractor, the Company is at risk if the
prime contractor does not perform its  contract. Similarly, when the Company as
a  prime  contractor employs subcontractors,  the  Company  is  at  risk  if  a
subcontractor does not perform its subcontract.

      Some  of the Company's federal government contracts contain options which
are exercisable  at  the  discretion  of the customer. An option may extend the
period of performance for one or more years  for  additional  consideration  on
terms  and  conditions  similar to those contained in the original contract. An
option may also increase  the  level  of  effort  and  assign  new tasks to the
Company. In the Company's experience, options are usually exercised.

      The  Company's  eligibility  to  perform  under  its  federal  government
contracts  requires  the  Company  to maintain adequate security measures.  The
Company  has  implemented  security  procedures   necessary   to   satisfy  the
requirements of its federal government contracts.

BACKLOG

      The Company had a backlog of approximately $1 billion, including  options
of  $501.8  million,  at  August  31, 1996. The Company had a backlog of $505.7
million, including options of $259.8 million, at August 31, 1995, and a backlog
of $520.1 million, including options  of  $238.2  million,  at August 31, 1994.
Backlog represents the amount of revenues expected to be realized  from awarded
contracts.  Therefore,  the  amount in backlog is typically less than the  face
amount of the contract. The amount  includes  estimates  based on the Company's
experience  with similar awards and customers and estimates  of  revenues  that
would be recognized  from the performance of options, under existing contracts,
that  may  be  exercised   by   the  customer.  These  estimates  are  reviewed
periodically  and  are adjusted based  on  the  latest  available  information.
Historically, these adjustments have not been significant. Because contracts in
backlog are typically  multi-year  contracts,  an  increase  in backlog may not
translate  into  proportional  revenue growth in any future period.  Management
believes that approximately 25%  to  27% of the Company's backlog at August 31,
1996, will result in revenues for the year ending August 31, 1997.

      The backlog amounts as presented  are  comprised  of  funded and unfunded
components.  Funded  backlog represents the sum of contract amounts  for  which
funds have been specifically  obligated  by  customers  to  contracts. Unfunded
backlog  represents  future  contract  or  option  amounts  that customers  may
obligate  over  the  specified  contract  performance  periods.  The  Company's
customers allocate funds for expenditures on long-term contracts on  a periodic
basis. The Company is committed to provide services under its contracts  to the
extent  funds  are  provided.  The funded component of the Company's backlog at
August 31, 1996 was approximately $99.5  million. The funded components of  the
Company's backlog at August 31,  1995  and  1994,  were $56.0 million and $48.6
million,  respectively.  The ability of the Company to  realize  revenues  from
contracts in backlog is dependent  upon  adequate  funding  for such contracts.
Although funding of its contracts is not within the Company's  control,  actual
contract fundings have been approximately equal to the aggregate amounts of the
contracts.

INTELLECTUAL PROPERTY RIGHTS

      The  Company's success has resulted, in part, from its methodologies  and
other proprietary  intellectual  property  rights.  The  Company  relies upon a
combination  of  trade secret, nondisclosure and other contractual arrangements
and technical measures to protect its proprietary rights. The Company generally
enters into confidentiality and nonsolicitation agreements with its clients and
potential clients and limits  access  to  and  distribution  of its proprietary
information. There can be no assurance that the steps taken by  the  Company in
this  regard  will  be  adequate  to  deter misappropriation of its proprietary
information or that the Company will be  able  to  detect  unauthorized use and
take appropriate steps to enforce its intellectual property rights.

      The  Company's  business  does  not  depend  on patents, copyrights,  and
trademarks.  Management  believes  that the Company's success  depends  on  the
innovative skills and technical competence  of its personnel rather than on the
ownership of patents, copyrights or trademarks.  Technology  developed  by  the
Company under its federal contracts is owned by the U.S. Government.

EMPLOYEES

      At  August  31,  1996,  the Company had 1,915 full-time employees. Of the
Company's professional employees,  97%  hold undergraduate degrees and 44% hold
advanced degrees. None of the Company's employees  is  covered  by a collective
bargaining agreement. The Company considers its relationship with its employees
to be good.

ITEM 2.  PROPERTIES

      The Company currently leases approximately 195,000 square feet  of office
space  in Huntsville, Alabama, and approximately 194,000 square feet of  office
space in  26 other locations throughout the United States. The Company's leases
expire at varying  periods  from  1996  to 2005, and currently call for minimum
annual lease payments of approximately $5.7  million.  Certain  of  the lessors
under such leases are affiliated with the Company. See Note 6 to Notes  to  the
Company's Consolidated Financial Statements.

ITEM 3.  LEGAL PROCEEDINGS

      On  May  31,  1996, the Company purchased all of the capital stock of AME
pursuant to an agreement  which  provides indemnification of the Company by the
sellers against all damages arising  out of litigation pending against AME. One
of the pending cases was PRC, Inc. v.  AME,  et  al.,  instituted on January 2,
1996  in the Circuit Court of Arlington County, Virginia,  Chancery  No.  96.1,
wherein  PRC,  Inc.  alleged  that, among other matters, AME and certain of its
employees  conspired  to illegally  acquire  the  PRC  Engineering  Department,
including its employees, customers, property and proprietary information.

      The trial of this non-jury action commenced May 28, 1996 and concluded on
June 19, 1996. At that  time  the judge orally announced his tentative findings
and  conclusions  of  law  awarding   PRC,   Inc.   monetary  damages  totaling
approximately $4.1 million, exclusive of attorneys' fees and expenses estimated
to be in the range of $650,000 to $700,000. While the  court's pronouncement is
presently inconclusive and subject to change, it is an indication of the amount
of  the  final judgement expected to be entered. In addition  to  the  sellers'
contractual indemnity, an escrow account funded by the sellers in the amount of
approximately  $5.6  million  exists to secure the sellers' indemnity which the
Company believes will be adequate  to  cover the potential liability associated
with this litigation.

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

     None.

                     EXECUTIVE OFFICERS OF THE REGISTRANT

NAME                 AGE              POSITION                    OFFICER SINCE

Chris H. Horgen       50    Chief Executive Officer and Chairman       1976
Michael J. Mruz       51    President, Chief Operating Officer         1994
                              and Director
Roy J. Nichols        58    Senior Vice President and Vice Chairman    1976
Patsy L. Hattox       47    Corporate Vice President, Chief            1980
                            Administrative Officer, Secretary
                              and Director
J. Michael Coward     53    Corporate Vice President                   1990
Allen E. Dillard      36    Vice President, Chief Financial Officer    1994
                              and Treasurer
Earl Madden           64    Vice President and Chief Procurement       1994
                              Officer
James C. Moule        60    President, Nichols Federal and             1988
                            Corporate Vice President
Thomas L. Patterson   53    President, Nichols SELECT and Corporate    1996
                            Vice President
Michael W. Solley     38    President, Nichols InfoFed and             1992
                            Corporate Vice President

      Chris H. Horgen is a co-founder of the Company,  and has been Chairman of
the Board since 1991 and Chief Executive Officer since 1983. Mr. Horgen was Co-
Chairman of the Board from 1984 to 1991 and Executive Vice  President from 1976
to 1983. From 1975 to 1976, Mr. Horgen was Branch Chief of Optical  Analysis at
McDonnell  Douglas  Astronautics  Company, an aerospace and defense contractor.
From 1972 to 1975, he was a Project  Manager  for Optical Programs for the U.S.
Army, and from 1969 to 1972, he was an officer  in the U.S. Air Force. He holds
a  bachelors  degree and a masters degree in Aerospace  Engineering  from  Iowa
State University  and a masters degree in System Management from the University
of Southern California. Mr. Horgen also serves as a director of SouthTrust Bank
of Alabama, N.A.

      Michael J. Mruz  became  President of the Company in August 1994, and its
Chief Operating Officer and a Director  in  September  1994. From 1989 to 1994,
Mr. Mruz served as Executive Vice President, Chief Financial and Administrative
Officer,  and  a  member  of the Board of Directors of BDM International,  Inc.
("BDM"), a defense contractor.  While  at  BDM,  Mr. Mruz held the positions of
Corporate Vice President from 1988 to 1989, Vice President/General  Manager  of
BDM's  Huntsville  Technology Center from 1983 to 1988, Vice President, Systems
Design and Analysis  from  1979  to  1983, and various management and technical
positions from 1974 to 1979. Mr. Mruz  served  in  the U.S. Air Force from 1968
through 1974 in research and development assignments  involving  communications
systems.  Mr.  Mruz  holds  a  bachelors  degree  in Mathematics from Villanova
University,  and  a  masters  degree in Systems Analysis  from  the  Air  Force
Institute of Technology.

      Roy J. Nichols is a co-founder of the Company, and has been Vice Chairman
of  the  Board  and Senior Vice President  since  1991.  Mr.  Nichols  was  the
President of the  Company from 1976 to 1991. He is currently working on a part-
time basis for the  Company. Mr. Nichols was Co-Chairman of the Board from 1984
to 1991. From 1969 to 1976, Mr. Nichols was Chief Engineer at McDonnell Douglas
Astronautics Company  and  from  1958  to  1968, he was Program Manager for the
University of Michigan's Willow Run Laboratories.  Mr.  Nichols holds bachelors
and  masters  degrees  in Aeronautical and Astronautical Engineering  from  the
University of Michigan. Mr. Nichols also serves as a director of Adtran, Inc.

      Patsy L. Hattox has  served  as  a Director and Corporate Secretary since
1980, as Vice President of Administration  and  Investor  Relations since 1988,
and as Chief Administrative Officer since 1991. From 1985 to 1988, she held the
position of Division Director for Administration. Ms. Hattox  holds a bachelors
degree in Business Administration from Athens State College.

      J. Michael Coward joined the Company in 1990 and has been  Corporate Vice
President  for  Corporate Marketing since July 1996.  From April 1990  to  July
1996, Mr. Coward  was  Vice  President  for  Program Development and Deputy for
Corporate   Development.   Prior to joining the Company,  he  was  employed  by
Teledyne Brown  Engineering from February 1969 until April  1990.  At Teledyne
Brown Engineering, Mr. Coward was Director for Computer Applications.  He holds
a bachelors   degree in  Mathematics  from  Lamar   University  and  a  masters
degree in Statistics from  Texas  A&M University.

      Allen E. Dillard became Chief Financial  Officer  and Corporate Treasurer
in 1994 and a Vice President in 1995. He joined the Company  in  1992  as Staff
Manager  of Finance and Accounting. From 1983 to 1992, Mr. Dillard was employed
with Ernst & Young LLP, where he served as Senior Manager from 1992, as Manager
from 1988  to 1992, and as Staff Accountant from 1983 to 1988. Mr. Dillard is a
certified public accountant and holds a bachelors degree in Accounting from the
University of Alabama at Birmingham.

      Earl Madden became Chief Procurement Officer in 1994 and a Vice President
in 1995. He  joined  the  Company in 1983 as Manager of Contract Administration
and Purchasing after twenty-four  years  experience with the U.S. Government in
the contracts and logistics field. From 1986  to  1989,  Mr.  Madden  served as
Directorate  Director of Contract Administration and Purchasing, and from  1989
to 1994 he served  as  the  Division  Director  of  Contract Administration and
Purchasing. Mr. Madden has a masters degree in Contract Management from Florida
Institute of Technology.

      James C. Moule became President of Nichols Federal  in  1995.  Since  Mr.
Moule  joined  the Company in 1988 through 1995, he served as Vice President of
the Southwest Region.  From  1987 to 1988, he was employed by McDonnell Douglas
Astronautics Company as a Program Director. Prior to joining McDonnell Douglas,
Mr. Moule was employed by the  Northrop  Corporation where he served as Program
Manager from 1981 to 1982; Vice President,  Engineering  from 1982 to 1984; and
Director of Advanced Programs from 1985 to 1987. Mr. Moule  holds  a  bachelors
degree in Physics from the University of California in Los Angeles.

      Thomas  L.  Patterson  joined  the  Company in July 1996 as President  of
Nichols  SELECT.  Mr.  Patterson has also been  President  of  TXEN,  Inc.,  an
information technology company for managed care organizations, since he founded
it in 1989.  The Company owns a 19.9% interest in TXEN, Inc. From 1980 to 1989,
he was President of SEAKO, Inc., an information technology company for practice
management and managed  care  systems.  Mr. Patterson holds  a bachelors degree
degree in  Mechanical Engineering and a masters degree in Engineering Mechanics
from the University of Alabama.

       Michael W. Solley joined the Company in  1983  and  has been President of
Nichols  InfoFed since July 1996. From 1985 to July 1996, Mr.  Solley  was  the
Vice President for the computer systems integration unit and from 1980 to 1983,
he managed several large computer systems  integration   contracts.  Mr. Solley
holds  a  bachelors  degree  in Electrical  Engineering  from the University of
Alabama in Huntsville.
<PAGE>
                                    PART II

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

Dividend Policy

        The  Company  has never declared or paid a cash  dividend on its Common
Stock. It is the present  policy  of the Company's Board of Directors to retain
all earnings to finance the Company's  operations.  The Company's existing loan
agreement presently restricts the payment of cash dividends  by  the Company if
the Company is in default.

Market and Stockholder Information

      The Company's Common Stock has been traded on the Nasdaq National  Market
under  the  symbol  "NRES" since the Company's initial public offering in 1987.
The following table sets  forth,  for  the  periods indicated, the high and low
closing sale prices of the Company's Common Stock  as  reported  on  the Nasdaq
National Market, and as adjusted for a 3 for 2 stock split on October 21, 1996.

                                    1996                    1995
                              HIGH        LOW         HIGH        LOW
                             --------------------------------------------
First Quarter                 16 3/8      12           8 3/8       7 1/8
Second Quarter                17 1/4      14 1/8       9 7/8       8
Third Quarter                 22 5/8      15 1/2      10 3/8       9 3/8
Fourth Quarter                22 1/8      16 5/8      13          10 1/2

      On  November 1, 1996, the per share  closing  sale price  of  the  Common
Stock  on the  Nasdaq National Market was $22-7/8.  On November 1, 1996,  there
were  approximately  945  holders of record of the  Common Stock.  The price of
the stock reflects a 3 for 2 split on October 21, 1996.

ITEM 6.  SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>
                          FIVE-YEAR FINANCIAL SUMMARY

                     1996            1995           1994            1993            1992
                -----------------------------------------------------------------------------
<S>             <C>             <C>             <C>             <C>             <C>
Revenues        $242,308,000    $170,331,000    $143,153,000    $159,112,000    $117,205,000
                -----------------------------------------------------------------------------
Net Income        $9,392,000      $7,202,000      $6,506,000      $7,049,000      $5,906,000
                -----------------------------------------------------------------------------
Net Income Per
Common Share(1)     $0.92           $0.76           $0.70           $0.75           $0.65
                -----------------------------------------------------------------------------
Stockholders'
Equity          $112,961,000    $67,848,000      $57,308,000     $52,700,000     $43,937,000
                -----------------------------------------------------------------------------

Long-term Debt    $4,784,000     $5,366,000       $4,328,000          --             --
                -----------------------------------------------------------------------------

Total Assets    $161,964,000    $100,879,000     $80,761,000     $71,990,000     $62,180,000

</TABLE>

(1)  The net income per common share reflects a three  for two split on October
     21, 1996.


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

Overview and Business Environment

    The Company  is  a leading provider of technical and information technology
(IT)  services,  including  information  processing,  systems  development  and
systems integration.  The  Company  provides  these services to a wide range of
clients,  including  the  DOD,  other  federal  agencies,   state   and   local
governments,   healthcare   and   insurance   organizations,   and   commercial
enterprises.  The  Company  was  founded in 1976 to develop specialized optical
sensing capabilities for military weapons and ballistic defense programs. Until
fiscal year 1991, virtually all of  the  Company's  revenues were derived under
contracts  with  the  federal  government relating to high  technology  weapons
systems, strategic missile defense  and  other  related aerospace technologies.
Areas of particular strength have included tactical  technology,  smart sensing
systems,   simulations,   data  processing,  systems  engineering  and  systems
integration (including software  development,  networking, hardware acquisition
and  installation,  user  training  and  system  operation   and  maintenance).
Beginning  in  fiscal year 1991, in response to increasing budget  pressure  on
military procurements,  the Company strategically began to develop applications
for its technical capabilities  outside its traditional core military business.
Although  the Company's core military  business  has  continued  to  grow,  the
Company has  successfully  entered the markets for other government information
technology  solutions, as well  as  information  technology  solutions  in  the
healthcare industry  and  other  commercial  markets.  The  Company's  business
strategy  consists of three key elements: (i) maintain the Company's leadership
in technology;  (ii) apply the Company's technology to create solutions for new
clients; and (iii) make strategic acquisitions and form alliances to expand the
business of the Company and gain industry knowledge. The Company's business and
financial performance  are  subject to risks and uncertainties, including those
discussed below.

    In  July  1996 the Company  announced  a formal organization definition for
its four strategic  business units. The organizations  reflect  the  particular
market focus  of  each  line of business.  Nichols  Federal provides  technical
services  primarily to  U.S.  government  defense  agencies.   Nichols  InfoFed
provides  information  and  technology  services  to  a variety of governmental
agencies. Nichols  InfoTec  provides  information  and  technology  services to
various  commercial  clients,   other  than  healthcare  or insurance  industry
clients.  Nichols  SELECT  provides  information  services to  clients  in  the
healthcare and insurance  industries.  For the year ended  August 31, 1996, the
percentage  of total  revenues  attributable  to  the four  business units were
approximately 57% for Nichols Federal, 27% for Nichols InfoFed, 10% for Nichols
InfoTec, and 6% for Nichols SELECT.

    Expansion through acquisitions is an important  component  of the Company's
overall  business  strategy.   The  Company  has  successfully completed  seven
strategic acquisitions and alliances since September  1,  1994,   most of which
have  centered  on  IT and healthcare information services markets.  Since  the
respective dates of the acquisitions, the Company has integrated these acquired
entities in order to  draw  on  the  Company's  base of technical expertise and
capabilities in designing solutions for government,  commercial  and healthcare
clients.  On  May 31, 1996, the Company acquired  Advanced  Marine Enterprises,
Inc.  (AME),  a  naval   architecture   and   marine  technical  services  firm
headquartered in Arlington, Virginia.  For its year ended May 31, 1996, AME had
$35.5 million in revenues.  The acquisition provides the Company an opportunity
to expand its business relationship with the U.S. Navy. The Company's continued
ability to grow by acquisitions is dependent upon,  and  may be limited by, the
availability  of  compatible acquisition candidates at reasonable  prices,  the
Company's ability to  fund or finance acquisitions on acceptable terms, and the
Company's ability to maintain  or  enhance  the  profitability  of any acquired
business.

    As  part of  the Company's  business  strategy to  enter new  markets,  the
Company  intends  to  pursue  large systems  integration contracts  in both the
government and commercial  markets, although competition for such  contracts is
intense and many  of the Company's  competitors  have  greater  resources  than
the Company.  While  such contracts  are working  capital intensive,  requiring
large  equipment and software  purchases  to  be  funded  by the Company before
payment from the customer, the Company believes such contracts offer attractive
revenue  growth and margin  expansion opportunities  for the Company's range of
technical expertise and capabilities.

    The Company's  revenues and earnings may  fluctuate from quarter to quarter
based  on such factors as the number, size and scope of  projects in  which the
the Company is engaged, the contractual terms and degree of completion of  such
projects,  expenditures  required  by  the  Company  in  connection  with  such
projects,  any  delays  incurred  in  connection  with  such projects, employee
utilization  rates,  the  adequacy of provisions  for losses, the  accuracy  of
estimates  of  resources  required to  complete  ongoing projects, and  general
economic  conditions.   Under  certain  contracts,  the  Company is required to
purchase  and resell to the  customer large  amounts of  computer  hardware and
other equipment.  Revenues  are accrued  when this  equipment is  acquired  for
resale, and as a result,  quarterly  revenues will be  impacted by fluctuations
related to equipment  purchases which  occur on a  periodic  basis depending on
contract terms.

    Approximately 76%, 81% and 92% of the Company's  total  revenues  in fiscal
1996,  fiscal  1995 and fiscal 1994 were derived from contracts or subcontracts
funded by the U.S. Government. These U.S. Government contracts include military
weapons systems  contracts  funded by DOD that accounted for approximately 57%,
69% and 85% of the Company's  total  revenues in such years, respectively.  The
Company believes that the success and development of its business will continue
to be  dependent upon its  ability to participate  in U.S. Government  contract
programs.   Accordingly,  the  Company's  financial performance may be directly
affected by changing U.S. Government procurement practices and policies.  Other
factors  that could materially and adversely affect  the  Company's  government
contracting  business  and  programs include budgetary constraints, changes  in
fiscal  policies  or  available  funding, changes  in  government  programs  or
requirements,  (including  proposals  to abolish certain government agencies or
departments, curtailing of the U.S. Government's  use  of  technology  services
firms, the adoption of new laws or regulations), technological developments and
general  economic  conditions.  These   factors  could  cause  U.S.  Government
agencies   to  exercise  their  rights  to  terminate  existing  contracts  for
convenience or not to exercise options to renew such contracts.

    In addition,  certain  of  the Company's contracts individually  contribute
a  significant percentage of the Company's revenues. For the year ended  August
31, 1996, the Company's  largest contract (by revenues) was a contract with the
U.S. Army Space and  Strategic Defense  Command, which  generated approximately
11%  of  the  Company's  total revenues for such  period.  The  Company's  five
largest  contracts (by  revenues) generated approximately 37% of the  Company's
total  revenues  for such period.  Given  the award  of the $355  million  high
performance  computing  modernization  contracts  awarded by the U.S. Army (the
"HPCM Contracts"), the Company expects revenues to continue to be concentrated
in a relatively  small number of large  U.S. Government contracts.  Termination
of  such  contracts, or  the  Company's inability to renew or replace such con-
tracts when they expire, could materially and adversely affect the Company.

    Historically, a majority of the Company's revenues (57% for the year  ended
August  31,  1996)  are  related  to  U.S.  military weapons systems.  The U.S.
military weapons budget has been declining  in  real terms since the mid-1980s,
resulting  in some cases in program  delays, extensions  and cancellations.   A
further significant  decline in U.S. military expenditures for weapons systems,
or a reduction in the  weapons  systems  portion  of  the defense budget, could
materially   and  adversely   affect  the  Company.  The loss  or   significant
curtailment of  the  Company's  U.S.  military  contracts  would materially and
adversely affect the Company.

    Approximately  26%  of  the  Company's  revenues in fiscal 1996  were  from
contracts  related  to Ballistic Missile Defense  (BMD),  compared  to  33%  of
revenues in fiscal 1995 and 44% of revenues in fiscal 1994 from such contracts.
Strategic defense has  existed  for  more  than  26  years  as a mission of DOD
through activities such as the BMD program.  If a decision were  made to reduce
substantially the scope of current BMD programs, management believes  that many
national  and  theater missile defense programs would continue to be funded  by
the U.S. Army and  Air  Force,  and  other DOD agencies.  While the Company has
expanded into other markets,  a decision  to  reduce significantly or eliminate
missile defense funding would have an adverse effect  on the Company's revenues
and income.

    The  Company  performs  its services under U.S. Government  contracts  that
usually require performance over  a  period  of  one  to five years.  Long-term
contracts  may  be  conditioned  upon continued availability  of  Congressional
appropriations.   Variances  between   anticipated  budgets  and  Congressional
appropriations may result in delay, reduction or termination of such contracts.
Contractors  can experience revenue uncertainties  with  respect  to  available
contract funding  during  the  first  quarter  of  the government's fiscal year
beginning   October   1,   until  differences  between  budget   requests   and
appropriations are resolved.

    The Company's  contracts with the U.S. Government and its prime contractors
are  subject to  termination,  in whole or in part,  either upon default by the
Company  or  at  the  convenience  of  the  government.   The  termination  for
convenience provisions generally entitle the Company to recover costs incurred,
settlement expenses and profit on work completed prior to termination.  Because
the  Company contracts to supply goods and services to the U.S. Government,  it
is  also   subject  to  other  risks,  including contract  suspensions,   audit
adjustments,  protests  by  disappointed  bidders of contract  awards which can
result  in  the  re-opening of the bidding process and  changes  in  government
policies or regulations.

    The Company's services  are  provided  primarily  through  three  types  of
contracts:   fixed-price,  time-and-materials and cost-reimbursement contracts.
Fixed-price contracts require  the Company to perform services under a contract
at a stipulated price.  Time-and-materials  contracts reimburse the Company for
the number of labor hours expended at an established  hourly rate negotiated in
the  contract,  plus the cost of materials incurred.  Under  cost-reimbursement
contracts,  the  Company  is  reimbursed  for  all  actual  costs  incurred  in
performing the contract  to  the extent that such costs are within the contract
ceiling and allowable under the terms of the contract, plus a fee or profit.

    The  Company assumes greater  financial risk on fixed-price  contracts than
on either time-and-materials or cost-reimbursement  contracts.   As the Company
increases its commercial business, it believes that an increasing percentage of
its contracts  will be fixed-priced.  Failure to anticipate technical problems,
estimate costs accurately  or control costs during performance of a fixed-price
contract may reduce the Company's profit or cause a loss.  In addition, greater
risks  are involved  under  time-and-materials contracts than under  cost-reim-
bursement  contracts because  the Company  assumes the  responsibility  for the
delivery  of  specified  skills  at a fixed hourly rate.   Although  management
believes that  adequate provision for  its fixed-price  and  time-and-materials
contracts is reflected in the Company's financial statements,  no assurance can
be  given  that  this  provision is adequate or that losses on fixed-price  and
time-and-materials contracts will not occur in the future.

    To compete  successfully  for business, the  Company  must  satisfy  client
requirements at competitive rates. Although the Company continually attempts to
lower  its costs, there are other information technology and technical services
companies  that may provide the same or similar services at comparable or lower
rates than the  Company. Additionally, certain of the Company's clients require
that their vendors  reduce  rates  after services have commenced. The Company's
success  will  also  depend  upon its ability  to attract,  retain,  train  and
motivate highly skilled  employees,  particularly  in  the areas of information
technology, where such employees are in great demand.

    Recent  contract awards have significantly increased the Company's backlog.
Contract awards for the year ended August 31, 1996, totaled $598.7 million.  Of
this  amount,  $355.0  million were the HPCM Contracts awarded by the U.S. Army
Information Systems and  Selection Acquisition Agency. As a result, backlog has
increased to $1.0 billion  at August 31, 1996 from $505.7 million at August 31,
1995.

Results of Operations

    The following tables set forth, for the periods indicated, the  percentages
which  certain  items  in  the  consolidated   statements  of  income  bear  to
consolidated revenues and the percentage change  of  such items for the periods
indicated:

<TABLE>
<CAPTION>
                                         Percentage of Revenues      Percentage Increase
                                         Years ended August 31,           (Decrease)
                                          1996     1995    1994      1995-1996 1994-1995
                                         ------------------------------------------------
<S>                                       <C>     <C>     <C>           <C>       <C>
Revenues                                  100.0%  100.0%  100.0%        42.3%     19.0%

Costs and expenses:
     Direct and allocable costs            84.9    86.6    86.8         39.4      18.8
     General and administrative expenses    9.1     7.6     6.6         71.5      36.1
                                           ---------------------
     Total costs and expenses              94.0    94.2    93.4         42.0      20.1
                                           ---------------------
Operating profit                            6.0     5.8     6.6         46.1       3.9
Other income (expense), net                  .1      .8      .6        (74.2)     62.3
                                            --------------------
Income before income taxes                  6.1     6.6     7.2         30.3       9.1
Income taxes                                2.2     2.4     2.7         30.0       6.4
                                            --------------------
Net income                                  3.9%    4.2%    4.5%        30.4      10.7
                                            ====================
</TABLE>

    The following table summarizes the percentage of revenue by contract type
for the periods indicated:

                                      Years ended August 31,
                                       1996   1995    1994
                                      ---------------------
Cost-reimbursement                     51%     48%     56%
Fixed-price                            22      16      10
Time-and-materials                     27      36      34
                                      ---------------------
                                      100%    100%    100%
                                      =====================


    The  table  below  presents contract award and backlog data for the periods
indicated:

                                                 Years ended August 31,
                                             1996         1995         1994
                                         -------------------------------------
                                                 (amounts in thousands)

Contract award amount                    $   598,653    $ 174,049    $ 182,747
Backlog (with options)                   $ 1,003,135    $ 505,744    $ 520,133
Backlog (without options)                $   501,373    $ 287,977    $ 260,312
Backlog percentage by contract type:
     Cost-reimbursement                           60%          64%          73%
     Fixed-price                                  30%          18%          12%
     Time-and-materials                           10%          18%          15%


COMPARISON OF OPERATING RESULTS FOR FISCAL 1996 WITH FISCAL 1995

    REVENUES.   Revenues   increased  $72.0  million  (42.3%) in  fiscal  1996.
Approximately 25% of the increase  was  attributable  to revenues from the HPCM
Contracts.  Approximately 35% of the increase was attributable  to acquisitions
completed  in fiscal year 1996 and late fiscal 1995. Approximately 40%  of  the
increase in revenues was attributable to the existing contract base.

    OPERATING PROFIT. Operating profit increased $4.5 million (46.1%) in fiscal
1996.  Costs and expenses were 94.0% of revenues for fiscal 1996 as compared to
94.2%  for  fiscal  1995.   The  reduction  in  direct and allocable costs as a
percentage of revenues  was offset by increases in  general  and administrative
expenses.  The Company used contract cost reductions and increased  margins  to
fund  increases  in  business development and marketing efforts, primarily with
commercial market opportunities.

    OTHER INCOME (EXPENSE). Other income consists primarily of interest income.
Substantially all available cash  is  invested  in interest-bearing accounts or
fixed income instruments.  The decrease in other  income  (expense) for  fiscal
1996  is  the  result  of  the  use  of cash to make strategic acquisitions and
investments and an increase in interest  expense  on borrowings  used  to  make
strategic acquisitions.

    INCOME TAXES. Income taxes as a percentage of income before taxes was 36.3%
in fiscal 1996 as compared to 36.4% in fiscal 1995.

    NET  INCOME.  Net  income increased $2.2 million (30.4%) for fiscal 1996 as
compared to fiscal 1995.  The  increase  is the result of the reasons discussed
above.

COMPARISON OF OPERATING RESULTS FOR FISCAL 1995 WITH FISCAL 1994

    REVENUES.   Revenues  increased  $27.2  million  (19.0%)  in  fiscal  1995.
Approximately 32% of the increase was attributable  to increases in funding for
existing  tactical  and  theater  missile programs, approximately  32%  of  the
increase  was  attributable  to  two  large  contract  awards  for  information
technology services and 33% of the increase  was  attributable  to acquisitions
during fiscal 1995.

    OPERATING  PROFIT.   Operating profit increased $371,000 (3.9%)  in  fiscal
1995.  Direct and allocable  costs  were  stable  as  a percentage of revenues.
General  and administrative expenses increased $3.4 million  (36.1%)  in  1995.
This increase reflects the Company's aggressive bid and proposal activities for
U.S.  government   information   systems   and  technology  contracts  and  the
significant emphasis on marketing the Company's information technology services
to  healthcare  and commercial entities.  As a  result,  the  operating  profit
margin decreased to 5.8% from 6.6% in 1994.

    OTHER INCOME (EXPENSE).  Other income increased $685,000 in fiscal 1995 due
primarily to increased rates of return on the Company's invested cash balances.
Substantially all of the Company's  available cash is invested in short-term or
variable interest bearing accounts.   The Company recorded $114,000 in interest
expense related to industrial development borrowings in 1995.

    INCOME TAXES. Income taxes as a percentage of income before taxes was 36.4%
in  fiscal  1995 as compared to 37.3% in  fiscal  1994.   The  decrease in  the
effective tax rate was due to a decrease in state income taxes.

Liquidity and Capital Resources

    Historically,  the  Company's   positive  cash  flow  from  operations  and
available  credit  facilities,  have  provided  adequate  liquidity and working
capital  to  fully  fund  the  Company's  operational  needs  and  support  the
acquisition program. Working capital was $72.7 million, $46.8 million and $44.1
million at August 31, 1996, 1995 and 1994, respectively.  Operating  activities
used  cash  of $5.0  million  for  the year ended  August 31, 1996 and provided
cash of $6.8  million and $7.5 million  for  the  years  ended  August 31, 1995
and 1994, respectively. The Company realized proceeds  from  the sale of Common
Stock and reissuance of treasury stock of $33.3 million, $2.3 million  and $1.9
million for the years ended August 31, 1996, 1995 and 1994,  respectively.  The
Company  realized net proceeds of $30.7 million in fiscal 1996 from the sale of
its  common  stock  pursuant to an  effective  registration  statement covering
1,678,050  shares  of the  Company's  common  stock  (as adjusted for a 3 for 2
stock  split  effective October  21, 1996).  These proceeds were used to  repay
$14.5   million  of  indebtedness  under  its  existing   bank  line  of credit
facility, which  will provide   the Company  with  flexibility  to finance  the
working capital requirements under the Company's system integration  contracts.
These  proceeds  will also  be used  for  general  corporate  purposes  and for
potential acquisitions.

    The  Company  has a bank line of credit of $73.5 million which  expires  in
March 1997, unless  renewed.   The  credit  agreement  provides for interest at
London Interbank Offered Rate plus 1.25% and a commitment  fee  on  the  unused
portion of the line of credit.  Outstanding borrowings are secured primarily by
accounts  receivable.  In fiscal 1995, there were no borrowings under this line
of credit.  In fiscal 1996,  the Company borrowed $14.5 million under this line
of credit. These proceeds,  together  with  108,066 shares of common stock from
treasury shares, were used to acquire all the outstanding capital stock of AME.
As of August 31, 1996 all outstanding borrowings  under  the line of credit had
been  repaid.   In  fiscal  1995,  the Company borrowed $2.2 million  under  an
Alabama State Industrial Development  Bond  program offering certain incentives
which effectively reduced the cost of borrowing.  The proceeds were utilized to
expand  acquisitions  of  property  and equipment  for  information  technology
programs.  In fiscal 1994, the Company  borrowed $5.8 million under a term loan
agreement.  The proceeds were used to purchase computer hardware for lease to a
customer over a period of nine years under a systems integration contract.

    Purchases  of  property  and equipment (including those financed  under the
term loan agreement) were $5.1 million, $2.2  million  and $7.3 million for the
years ended August 31, 1996, 1995 and 1994, respectively. There are no material
capital expenditure commitments at August 31, 1996.

    The Company is regularly evaluating  potential acquisition  candidates.  In
fiscal 1995, the Company acquired a 100% interest in three separate information
system development and technology  companies.  These companies provide services
primarily  to   commercial  and  healthcare   clients.    The  aggregate   cash
consideration  for  these  transactions  was  approximately $11.4 million.   In
fiscal 1995,  the Company also acquired a 19.9% interest  in  TXEN for approxi-
imately $1.5 million,  and  has  an option  to purchase  the remaining 80.1% in
July 1997. In May  1996, the  Company  acquired  all of the outstanding capital
stock of AME for cash consideration of approximately  $15.1 million and 108,066
shares of Company stock.

    In fiscal 1996, the Company was awarded the HPCM Contracts for  information
system  development  and  computer  system  integration activities, which  will
require the  Company  to  acquire substantial  amounts of computer hardware for
resale or lease  to  customers.  The Company continues to actively pursue other
contracts that could require  similar  equipment  acquisitions.  The timing  of
payments to suppliers and payments from  customers under the  Company's  system
integration  contracts  could  cause cash  flows  from operations  to fluctuate
from period  to period.

    The Company believes that its existing  capital  resources,  together  with
available  borrowing  capacity,  will  be  sufficient  to fund operating needs,
finance  acquisitions  of  property  and  equipment for information  technology
programs  and  computer  system  integration  activities,  and  make  strategic
acquisitions, if appropriate.

Effects of Inflation

    Substantially  all contracts awarded to the  Company  have  been  based  on
proposals  which  reflect   estimated   cost   increases   due   to  inflation.
Historically, inflation has not had a significant impact on the Company.
<PAGE>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                          CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                       August 31,
                                                           1996           1995          1994
                                                       ----------------------------------------
                                                       (amounts in thousands except share data)
<S>                                                    <C>            <C>             <C>
ASSETS
Current assets:
   Cash and temporary cash investments (Note 1)        $  21,419      $  17,196       $  19,355
   Accounts receivable (Note 2)                           90,232         53,103          39,620
   Deferred income taxes (Note 1 and 4)                    1,519          1,351           1,283
   Other                                                   2,384          1,593           2,010
                                                       ----------------------------------------
      Total current assets                               115,554          73,243         62,268

Long-term investments (Note 1 and 3)                       4,483          4,530           7,894

Property and equipment (Note 1):
   Computers and related equipment                        17,182         11,973           9,742
   Furniture, equipment and improvements                   6,915          5,149           3,919
   Equipment-contracts                                     5,771          5,771           5,771
                                                       ----------------------------------------
                                                          29,868         22,893          19,432
     Less accumulated depreciation                        14,721         11,434           8,924
                                                       ----------------------------------------
     Net property and equipment                           15,147         11,459          10,508

Goodwill (net of accumulated amortization of $1,246
          and $171) (Note 1 and 9)                        21,004          8,803              --
Other assets (Note 10)                                     5,776          2,844              91
                                                       ----------------------------------------
Total assets                                           $ 161,964      $ 100,879       $  80,761
                                                       ========================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                    CONSOLIDATED BALANCE SHEETS (Continued)
                                                                       August 31,
                                                           1996           1995          1994
                                                       ----------------------------------------
                                                       (amounts in thousands except share data)
<S>                                                    <C>            <C>             <C>
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                    $  31,032      $  16,886       $  12,483
   Accrued compensation and benefits (Note 7)              9,037          6,897           4,731
   Income taxes payable (Note 4)                             238            969              --
   Current maturities of long-term debt (Note 5)             764          1,187             962
   Other                                                   1,808            531              --
                                                       ----------------------------------------
      Total current liabilities                           42,879         26,470          18,176

  Deferred income taxes (Note 4)                           1,340          1,195             949

  Long-term debt (Note 5):
   Industrial development bonds                            1,777          2,000              --
   Long-term notes                                         3,007          3,366           4,328
                                                       ----------------------------------------
      Total long-term debt                                 4,784          5,366           4,328

Commitments (Note 6)

Stockholders' equity (Note 1 and 8):
   Common stock, par value $.01 per share
   Authorized - 20,000,000, 10,000,000 and
      10,000,000 shares, respectively.
      Issued - 11,651,018, 9,658,840 and 9,393,205
      shares respectively                                    117             97              94
   Additional paid-in capital                             59,071         24,225          22,497
   Retained earnings                                      55,061         45,669          38,467
   Less cost of 168,500, 276,566 and 483,750
      shares treasury stock, respectively                 (1,288)        (2,143)         (3,750)
                                                       ----------------------------------------
      Total stockholders' equity                         112,961         67,848          57,308
                                                       ----------------------------------------
Total liabilities and stockholders' equity             $ 161,964      $ 100,879        $ 80,761
                                                       ========================================
</TABLE>
<PAGE>
                       CONSOLIDATED STATEMENTS OF INCOME


<TABLE>
<CAPTION>
                                                                   Years Ended August 31,
                                                            1996           1995           1994
                                                       -----------------------------------------
                                                       (amounts in thousands except share data)
<S>                                                    <C>              <C>            <C>
Revenues (Note 1)                                      $   242,308      $  170,331     $  143,153

Costs and expenses:
   Direct and allocable costs                              205,798         147,584        124,202
   General and administrative expenses                      22,150          12,917          9,492
                                                       ------------------------------------------
       Total costs and expenses                            227,948         160,501        133,694
                                                       ------------------------------------------
Operating profit                                            14,360           9,830          9,459

Other income (expense):
   Interest expense (Note 5)                                  (625)           (114)             -
   Other income, principally interest                        1,009           1,602            917
                                                       ------------------------------------------
Income before income taxes                                  14,744          11,318         10,376
Income taxes (Note 4)                                        5,352           4,116          3,870
                                                       ------------------------------------------
Net income                                             $     9,392      $    7,202    $     6,506
                                                       ==========================================

Earnings per share (Note 1)                            $      0.92      $     0.76    $      0.70
                                                       ==========================================

Weighted average number of common and common
   equivalent shares outstanding                        10,238,699        9,418,664     9,307,964
                                                       ==========================================
</TABLE>
<PAGE>
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                                      Additional                            Total
                                   Common Stock        Paid-In     Retained   Treasury  Stockholders'
                                Shares       Amount    Capital     Earnings    Stock       Equity
                                --------------------------------------------------------------------
                                               (amounts in thousands except share data)
<S>                              <C>          <C>      <C>         <C>         <C>         <C>
Balance, August 31, 1993         9,046,494    $  90    $ 20,649    $ 31,961    $      -    $  52,700

Exercise of stock options          275,336        3       1,326           -           -        1,329

Employee stock purchases            71,375        1         522           -           -          523

Purchase of 483,750 shares of
  treasury stock                         -        -           -           -      (3,750)      (3,750)

Net Income                               -        -           -       6,506           -        6,506
                                --------------------------------------------------------------------

Balance, August 31, 1994         9,393,205       94      22,497      38,467      (3,750)      57,308

Exercise of stock options          197,889        2         938           -            -         940

Reissue of 207,184 shares of
  treasury stock                         -        -         213           -       1,607        1,820

Employee stock purchases            67,746        1         577           -           -          578

Net income                              -         -           -       7,202           -        7,202
                                --------------------------------------------------------------------

Balance, August 31, 1995         9,658,840       97      24,225      45,669      (2,143)      67,848

Sale of common stock             1,678,050       17      30,663           -           -       30,680

Exercise of stock options          249,425        2       1,644           -           -        1,646

Employee stock purchases            64,703        1       1,016           -           -        1,017

Reissue of 108,066 shares of
treasury stock                           -        -       1,523           -          855       2,378

Net income                               -        -           -        9,392           -       9,392
                                --------------------------------------------------------------------
Balance, August 31, 1996        11,651,018    $ 117    $ 59,071     $ 55,061   $ (1,288)   $ 112,961
                                ====================================================================
</TABLE>
<PAGE>
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                          Years ended  August 31,
                                                                       1996        1995       1994
                                                                    --------------------------------
                                                                          (amounts in thousands)
<S>                                                                 <C>         <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                          $   9,392   $  7,202    $  6,506
Adjustments to reconcile net income to net cash
  provided (used) by operating activities:
  Depreciation and amortization                                         4,588      2,907       1,858
  Gain on sale of furniture, fixtures and equipment                         -          -         (14)
  Loss on the sale of investments                                           -         34           -
  Deferred income taxes                                                   (23)       178         647
  Changes in assets and liabilities (net of effects
     of acquisitions):
     Accounts receivable                                              (30,097)   (10,919)      1,165
     Other assets                                                      (1,165)       846      (1,053)
     Accounts payable                                                  12,110      3,497        (107)
     Accrued compensation and benefits                                  1,028      1,921      (1,248)
     Income taxes payable                                                (731)       840        (240)
     Other current liabilities                                           (148)       326          (4)
                                                                    --------------------------------
     Total adjustments                                                (14,438)      (370)      1,004
                                                                    --------------------------------
     Net cash provided (used) by operating activities                  (5,046)     6,832       7,510

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment                                     (5,062)    (2,213)     (7,301)
Purchase of long-term investments                                           -          -      (7,894)
Payment for non-compete agreement                                           -       (900)          -
Payments for acquisitions, net of cash acquired                       (15,503)   (10,547)          -
Payment for investment in affiliates                                   (2,504)    (1,535)          -
Proceeds from the sale of property and equipment                            -          -          32
Proceeds from sale of long-term investments                                 -      3,284       1,000
                                                                     -------------------------------
     Net cash provided (used) by investing activities                 (23,069)   (11,911)    (14,163)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of common stock                                 33,343      1,518       1,852
Proceeds from long-term debt                                                -      2,225       5,771
Payments of long-term debt                                             (1,005)    (1,557)       (481)
Proceeds from borrowings on line of credit                             14,500          -           -
Payments of line of credit borrowings                                 (14,500)         -           -
Purchase of treasury stock                                                  -          -      (3,750)
Proceeds from sale of treasury stock                                        -        734           -
                                                                     -------------------------------
     Net cash provided by financing activities                         32,338      2,920       3,392
                                                                     -------------------------------
Net increase (decrease) in cash and temporary cash
   investments                                                          4,223     (2,159)     (3,261)
Cash and temporary cash investments at
   beginning of year                                                   17,196     19,355      22,616
                                                                     -------------------------------
Cash and temporary cash investments at
   end of year                                                       $ 21,419   $ 17,196    $ 19,355
                                                                     ===============================
<PAGE>
           CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                                                                          Years ended  August 31,
                                                                       1996        1995       1994
                                                                    -------------------------------
                                                                          (amounts in thousands)
SUPPLEMENTAL DISCLOSURE OF NON-CASH TRANSACTIONS:
Deferred compensation resulting from the exercise of
    restricted stock options and issuance of treasury
    stock                                                            $     -    $   81      $    -
Issuance of treasury stock as consideration in
    acquisition                                                         2,378     1,005          -


</TABLE>
<PAGE>
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     BASIS   OF  PRESENTATION.  Nichols  Research  Corporation  (NRC)  provides
information systems  and  technology  services to agencies of the Department of
Defense,  non-defense  federal  agencies,   state  governments  and  commercial
entities.

    The  consolidated  financial statements include  the  accounts  of  Nichols
Research Corporation and its wholly-owned subsidiaries (the "Company"). Wholly-
owned  subsidiaries  as  of  August  31,  1996  are  Communications  &  Systems
Specialists, Inc. (CSSi),  NRC  Technical Services Corporation (NRCTSC), Conway
Computer Group, Inc., (CCG), Computer  Services Corporation (CSC), and Advanced
Marine  Enterprises,  Inc.  (AME). All significant  intercompany  balances  and
transactions have been eliminated in consolidation.

   REVENUE RECOGNITION. The major portion of the Company's revenues result from
services performed under  U.S. Government contracts, either directly or through
subcontracts.  Revenue on cost-plus-fee  (including  award  fee)  contracts  is
recognized based  on  reimbursable  costs  incurred  plus estimated fees earned
thereon. Revenue on fixed price contracts is recognized using the percentage of
completion method based on costs incurred in relation to total estimated costs.
Revenue on time-and-materials contracts is recognized  to  the  extent of fixed
billable  rates  for  hours  delivered plus reimbursable costs. Provisions  for
losses on contracts are recognized  in  the  period  in which the loss is first
determinable. Unbilled accounts receivable are stated  at  estimated realizable
value.

    PROPERTY  AND EQUIPMENT. Property and equipment are recorded  at  cost  and
depreciated using the straight-line method over estimated useful lives of three
to ten years for  equipment  and  furniture  and  over the terms of the related
leases for leasehold improvements.

   In March 1995, the Financial Accounting Standards Board issued Statement 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
and the undiscounted cash flows estimated  to  be generated by those assets are
less than the assets' carrying amount. Statement  No.  121  also  addresses the
accounting  for  long-lived  assets  that  are expected to be disposed of.  The
Company will adopt Statement No. 121 in the  first  quarter of fiscal year 1997
and, based on current circumstances, does not believe  the  effect  of adoption
will be material.

    INCOME  TAXES. Deferred income taxes are provided for temporary differences
between financial  and taxable income, primarily related to accrued liabilities
and use of accelerated depreciation methods for income tax purposes.

   EARNINGS PER SHARE.  Earnings  per  share is based upon the weighted average
number of common shares and the dilutive  common  equivalent shares, related to
stock options outstanding during the period, less treasury  shares  assumed  to
have been purchased with the option proceeds. Dilution in earnings per share on
a fully diluted basis is less than 3% in all periods.

    CASH  AND  TEMPORARY  CASH  INVESTMENTS.  The  Company  considers  as  cash
equivalents  those securities that are available upon demand or have maturities
of three months  or less at the time of purchase. At August 31, 1996, temporary
cash investments consisted  of various money market accounts, primarily with an
Alabama bank.

   LONG-TERM INVESTMENTS. Investments  are  classified  at the time of purchase
and are evaluated as of each balance sheet date. Debt securities, which include
municipal obligations and preferred stock, are classified  as  held-to-maturity
and  are stated at amortized cost. Equity securities, which consist  of  mutual
funds,  are  classified  as  available-for-sale  and are stated at average cost
which approximates fair value. Interest, dividends and amortization of premiums
are included in investment income.

   GOODWILL. Goodwill is amortized using the straight-line  method over periods
ranging from ten to fifteen years. The carrying amount of goodwill is evaluated
and if facts and circumstances suggest that it may not be recoverable  over the
remaining  amortization  period,  the  carrying amount is reduced by the amount
estimated not to be recoverable.

   STOCK OPTIONS. The Company grants stock  for  a  fixed  number  of shares to
employees  with an exercise option price equal to the fair value of the  shares
at the date  of  grant.  The  Company  accounts  for  stock  option  grants  in
accordance  with  APB Opinion No. 25, ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES,
and intends to continue  to  do  so;  accordingly,  the  Company  recognizes no
compensation expense for stock option grants.

    RECLASSIFICATION.  Certain  prior period amounts have been reclassified  to
conform with the current year's presentation.

   SUBSEQUENT EVENTS. On October  9,  1996,  the  Board of Directors declared a
three-for-two stock split which will be payable to  shareholders  of  record on
October  21,  1996.  The  split will be effected on November 4, 1996 by a stock
dividend of one share for every  two  shares  of Common Stock outstanding, with
cash paid in lieu of fractional shares based on the stock value on record date.
All  references  to  the  number of  shares and per  share  amounts  have  been
restated to reflect the effect of the split for all periods presented.

   USE OF  ESTIMATES. The preparation of the financial statements in conformity
with generally  accepted  accounting  principles  requires  management  to make
estimates  and  assumptions  that  affect the amounts reported in the financial
statements  and  accompanying  notes. Actual  results  could  differ  from  the
estimates.

NOTE 2 - ACCOUNTS RECEIVABLE

    Accounts receivable consist of the following:

                                                  August 31,
                                         1996             1995             1994
                                -----------------------------------------------
                                              (amounts in thousands)

Billed..........................$      38,546    $      25,201    $      15,955
Unbilled........................       51,686           27,902           23,665
                                -----------------------------------------------
                                $      90,232    $      53,103    $      39,620
                                ===============================================


   Accounts receivable include $72,243,000,  $36,717,000  and  $32,900,000  due
from the U.S. Government at August 31, 1996, 1995 and 1994, respectively.

    Unbilled  accounts  receivable include retainages of $3,534,000, $3,373,000
and $2,745,000 at August  31,  1996,  1995  and  1994,  respectively.  Unbilled
amounts  are classified as current assets since substantially all amounts  will
be realized within one year.

    Costs  related   to  certain  contracts  are  subject  to  adjustment  from
negotiations  and audit  between  the  Company  and  its  customers,  including
representatives  of  the  U.S.  Government. Revenues for such contracts and the
related unbilled receivables have been recorded in amounts that are expected to
be realized.

NOTE 3 - LONG-TERM INVESTMENTS

  The following is a summary of long-term investments as of:

                                            Gross          Gross      Estimated
                                          Unrealized     Unrealized      Fair
                                 Cost       Gains         Losses        Value
                           ----------------------------------------------------
                                              (amounts in thousands)
AUGUST 31, 1996
Held to maturity:
   Municipal obligations...$     3,479    $     -      $     (20)   $     3,459
   Preferred stocks........      1,004          -            (26)           978
                           ----------------------------------------------------
                           $     4,483    $     -      $     (46)   $     4,437
                           ====================================================

AUGUST 31, 1995
Held to maturity:
   Municipal obligations...$     3,526    $     -      $     (40)   $     3,486
   Preferred stocks........      1,004          -            (26)           978
                           ----------------------------------------------------
                           $     4,530    $     -      $     (66)   $     4,464
                           ====================================================
AUGUST 31, 1994
Available for sale:
   Mutual funds............$     3,318    $     -      $       -    $     3,318
Held to maturity:
   Municipal obligations...      3,572          -           (123)         3,449
   Preferred stocks........      1,004          -            (86)           918
                           ----------------------------------------------------
                                 4,576          -           (209)         4,367
                           ----------------------------------------------------
                           $     7,894    $     -      $    (209)   $     7,685
                           ====================================================


   Contractual maturities of debt  securities  held  to  maturity occur ratably
over the next three years. Proceeds from the sale of investments  classified as
available  for  sale were $3,284,000 for the year ended August 31, 1995.  Gross
realized losses as  a  result  of  these sales were $34,000 and are included as
other income.
<PAGE>
NOTE 4 - INCOME TAXES

   The provisions for income taxes consist of the following:

                                                 Years ended August 31,
                                         1996              1995            1994
                                 ----------------------------------------------
                                                 (amounts in thousands)
Current:
     Federal.....................$      4,716      $      3,439    $      2,688
     State.......................         659               499             535
                                 ----------------------------------------------
                                        5,375             3,938           3,223
 Deferred:
     Federal.....................         (20)              156             540
     State.......................          (3)               22             107
                                 ----------------------------------------------
                                          (23)              178             647
                                 ----------------------------------------------
                                 $      5,352      $      4,116    $      3,870
                                 ==============================================


The significant components of deferred tax assets and liabilities as of:

                                                           August 31,
                                             1996            1995          1994
                                      -----------------------------------------
                                                 (amounts in thousands)
Current deferred tax assets:
   Accrued liabilities not
   currently deductible................$    1,519    $      1,351    $    1,283
Non-current deferred tax liabilities:
   Basis difference for property
   and equipment.......................    (1,340)         (1,195)         (949)
                                       ----------------------------------------
                                       $      179    $        156    $      334
                                       ========================================


Income  tax expense as a  percentage of income before income  taxes varies from
the federal statutory rate due to the following:

                                                     Years ended August 31,
                                             1996            1995          1994
                                      -----------------------------------------

Statutory federal income tax rate            34.0%           34.0%         34.0%
State income taxes, net of federal
   benefit                                    2.9             3.0           4.1
Other                                        (0.6)           (0.6)         (0.8)
                                      -----------------------------------------
                                             36.3%           36.4%         37.3%
                                      =========================================


      The  Company  made  income  tax  payments  of  approximately  $6,106,000,
$2,283,000 and $4,259,000 in 1996, 1995 and 1994, respectively.

NOTE 5 - LINE OF CREDIT AND LONG-TERM DEBT

    The Company has a bank line of credit which provides for borrowings  up  to
$73,500,000.  Borrowings  are  secured  primarily  by  accounts  receivable.  A
commitment  fee  of  1/8 of 1% of the unused portion is payable quarterly under
this agreement. The agreement  expires  March  1997  and is renewable annually.
Borrowings under this agreement bear interest at the London  Interbank  Offered
Rate  (LIBOR)  plus 1.25%. There are no outstanding borrowings on this facility
at August 31, 1996.

   In January 1995,  the  Company received $2,225,000 in bond proceeds from the
Alabama State Industrial Development  Authority.  The  proceeds were restricted
for use in acquiring certain capital assets by July 1996. The bonds are payable
in equal annual principal installments of $222,500 through  January  2005.  The
bonds  bear  a  variable rate of interest computed weekly but contain an option
for a fixed rate  for  a  specified  length of time. The bonds are secured by a
letter of credit. Interest payments of  $144,000  and  $114,000  were  made  in
fiscal years 1996 and 1995.

    The  Company  borrowed  $5,771,000  in  fiscal  year 1994 under a term loan
agreement. The proceeds were used to purchase computer  hardware. The agreement
requires equal monthly principal installments of $44,847  until  February 2003.
The  loan  bears  interest  at LIBOR plus 0.75% and is secured by the  computer
hardware  which  has a carrying  value  of  $3,543,000.  Interest  payments  of
$278,000, $298,000 and $134,000 were made in fiscal years 1996, 1995, and 1994,
respectively. Interest  expense  is  included in the consolidated statements of
income as a direct and allocable cost.

NOTE 6 - RELATED PARTY TRANSACTIONS AND COMMITMENTS

    The  Company  leases  office facilities  under  various  operating  leases,
including leases with companies in which certain officers and stockholders have
ownership interests. The leases  generally have terms of one to ten years. Rent
expense for all operating leases was as follows:

                                                  Years Ended August 31,
                                             1996           1995          1994
                                     -----------------------------------------
                                                    (amounts in thousands)

Total rent expense...................$      4,666   $      3,561   $      3,684
Amounts to related parties...........         980          1,002          1,003

   Future minimum lease payments under operating leases with remaining terms of
one year or more are:

                                           Years ended August 31,
                      1997      1998      1999      2000       2001  thereafter
                  -------------------------------------------------------------
                                             (amounts in thousands)

Total.............$  5,710  $  5,220  $  3,882  $  2,886   $  1,713    $  1,213
Amounts to
related parties...     554       554       554       554         45           -


NOTE 7 - DEFINED CONTRIBUTION BENEFIT PLANS

   Substantially all full-time employees  are covered by one of several defined
contribution plans offered by the Company.  Employees  are  permitted  to defer
from 0% to 15% of their salary depending on the plan in which they participate.
A  Company  matching  contribution  is  determined  based  on employee deferral
percentage and ranges from 0% to a maximum of 2.5%. Discretionary contributions
may  also  be made to plans as determined annually by the Board  of  Directors.
Total provisions  for  employee retirement plans were approximately $4,226,000,
$4,130,000 and $3,475,000 for 1996, 1995 and 1994, respectively.

NOTE 8 - EMPLOYEE STOCK OPTIONS AND STOCK PURCHASE PLANS

   The Company has employee stock option plans that provide for the issuance of
incentive  stock  options  (as  defined  by  the  Internal  Revenue  Code)  and
nonstatutory stock  options to key employees, including officers of the Company
and its subsidiaries, except those officers who are members of the Stock Option
Committee. Options are  nontransferable and exercisable only during employment,
with certain exceptions.  Options  expire five years from the date of grant. At
August 31, 1996, 1,025,622 shares were available for grant under these plans.

   The Company also has a stock option  plan  for  non-employee  members of the
Board of Directors. At August 31, 1996, 67,492 shares were available  for grant
under this plan.

   A summary of activity relating to stock options is as follows:

<TABLE>
<CAPTION>
                                              INCENTIVE       NON-EMPLOYEE      NONSTATUTORY
                                            STOCK OPTIONS     STOCK OPTIONS     STOCK OPTIONS       TOTAL
                                            --------------------------------------------------------------
<S>                                           <C>                 <C>              <C>           <C>
Options outstanding at August  31, 1993       1,138,564           18,508            42,000       1,199,072
     Granted ($6.67-$10.34 per share).......    227,913            6,000           105,000         338,913
     Exercised ($3.00-$7.17 per share)......   (231,336)          (2,000)          (42,000)       (275,336)
     Expired................................    (74,412)               -                 -         (74,412)
                                            --------------------------------------------------------------

Options outstanding at August  31, 1994       1,060,729           22,508           105,000       1,188,237
     Granted ($7.34-$12.34 per share).......    456,523            9,000                 -         465,523
     Exercised ($3.88-$10.09 per share).....   (195,889)          (2,000)                -        (197,889)
     Expired................................   (108,680)               -                 -        (108,680)
                                            --------------------------------------------------------------

Options outstanding at August  31, 1995       1,212,683           29,508           105,000       1,347,191
     Granted ($12.01-$22.26 per share)......    192,084            9,000           105,000         306,084
     Exercised ($3.88-$10.09 per share).....   (243,923)          (5,502)                -        (249,425)
     Expired................................    (98,995)               -                 -         (98,995)
                                            --------------------------------------------------------------

Options outstanding at August 31, 1996        1,061,849           33,006           210,000       1,304,855
                                            ==============================================================

Options exercisable August 31,  1996
     ($6.67 - $15.59 per share).............    275,509           33,006            26,250         334,765
                                            ===============================================================
</TABLE>

    The  Company  has  an  employee  stock  purchase  plan that allows eligible
employees  to purchase common stock at less than fair market  value.  Effective
March 1, 1994,  the  plan  was amended to reduce the purchase price from 90% to
85% of fair market value on each quarterly purchase date. Purchases are limited
to the lesser of 10% of an employee's annual compensation or $25,000. Shares of
common stock issued under this  plan  were  64,703,  67,746 and 71,375 in 1996,
1995 and 1994, respectively.

   On September 1, 1994, a Restricted Stock Option for 105,000 shares of common
stock was granted to and exercised by an officer of the  Company.  The exercise
price  was  90%  of  the fair market value on the date of exercise. The  issued
shares were restricted treasury stock.

   In October 1995, the  Financial  Accounting Standards Board issued Statement
No. 123, ACCOUNTING FOR STOCK-BASED COMPENSATION, which requires that financial
statements  include  certain  disclosures   about   the  stock-based  employees
compensation  and allows, but does not require, a fair  value-based  method  of
accounting for  such  compensation.  The Company believes that this fair value-
based method of accounting, if adopted, would not have a material effect on the
consolidated  financial  statements. The  Company  will  adopt  the  disclosure
provisions of Statement No. 123 in fiscal year 1997.

NOTE 9 - BUSINESS COMBINATIONS

   All acquisitions have been  accounted for as purchases and operations of the
companies  acquired  have  been  included   in  the  accompanying  consolidated
financial statements from their respective dates  of acquisition. The excess of
purchase price over fair value of identifiable assets  and liabilities acquired
is  included  as  goodwill.  Certain  of  the purchase agreements  provide  for
contingent payments based on certain operating results for periods ranging from
one to five years from date of acquisition.

   On May 31, 1996 the Company acquired all of the outstanding capital stock of
Advanced Marine Enterprises, Inc. (AME). AME  provides  naval architectural and
marine engineering services to primarily U.S. Government  clients.  The initial
purchase  price  of  approximately $17.5 million consisted of $15.1 million  in
cash and 108,066 shares  of  the  Company's  stock  valued at $2.4 million. The
resulting goodwill of approximately $12.5 million is  being amortized using the
straight line method over fifteen years.

   The following unaudited pro forma summary presents information as if all the
acquisitions had occurred at the beginning of each fiscal  year  presented. The
pro forma information is presented for informational purposes only. It is based
on historical information  and does not  necessarily reflect the actual results
that would have occurred  nor  is it  necessarily  indicative of future results
of operations of the combined companies.

                                              Years ended August 31,
                                              1996             1995
                                                   (unaudited)
                                  ---------------------------------------------
                                  (amounts in thousands, except per share data)

Revenues...................................$  270,179      $  212,222
Net income.................................     9,830           7,777
Earnings per share.........................$      .92      $      .81

NOTE 10 - INVESTMENT IN AFFILIATES

   In December 1994,  the  Company  acquired a 19.9% interest in TXEN, Inc., an
information systems and services company  in  the  managed  care  industry. The
Company  paid  approximately  $1.5 million and holds an option to acquire   the
remaining shares beginning in July  1997. The investment is accounted for using
the equity method due to the purchase  option  agreement  and  is  included  in
noncurrent  other  assets on the consolidated balance sheet at August 31, 1996.
An officer of the Company  holds  a  4.5%  interest  in TXEN, Inc. and would be
beneficially impacted if the Company exercises its option.

    During  1996,  the  Company purchased 1,425 shares of  Preferred  Stock  of
HealthGate  Data  Corporation  (HealthGate)  for  approximately  $2.0  million.
HealthGate provides  a  biomedical  and  health information system on the World
Wide Web. The 1,425 shares of Preferred Stock  are convertible to approximately
20% of the common stock on a fully diluted basis.

    In  January  1996,  the  Company invested approximately  $750,000  for  50%
interest in a joint venture, HealthShare,  L.L.C.  HealthShare's  mission is to
provide an integrated information system and support services that  enhance the
quality and efficiency of healthcare at a reduced cost.

NOTE 11 - SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

                                         Operating                   Earnings
                              Revenues     Profit     Net Income     Per Share
                             --------------------------------------------------
                               (amounts in thousands, except per share data)

Year ended August 31, 1996
   First Quarter             $  49,030   $  2,938      $  2,014       $  0.20
   Second Quarter               49,003      3,093         2,051          0.21
   Third Quarter                55,169      3,557         2,376          0.23
   Fourth Quarter               89,106      4,772         2,951          0.28

Year ended August 31, 1995
   First Quarter             $  36,231   $  2,270      $  1,628       $  0.18
   Second Quarter               36,174      2,296         1,676          0.18
   Third Quarter                44,444      2,470         1,829          0.19
   Fourth Quarter               53,482      2,794         2,069          0.21

Second  and third  quarter operating  profit for the year ended August 31, 1995
were  adjusted from the  amounts  reported in  Form 10-Q by $8,000 and $57,000,
respectively, to  reflect  the  effect of  reporting interest  expense as other
expense.

<PAGE>
               REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

The Board of Directors
Nichols Research Corporation

      We  have audited the accompanying consolidated balance sheets of  Nichols
Research Corporation  as  of  August  31,  1996, 1995 and 1994, and the related
consolidated statements of income, stockholders'  equity and cash flows for the
years  then  ended. 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
Nichols Research  Corporation  at  August 31,  1996,  1995  and  1994,  and the
consolidated results of its operations and its cash  flows  for the years  then
ended in conformity with generally accepted accounting principles.


                                                              ERNST & YOUNG LLP

Birmingham, Alabama
October 9, 1996


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

      None.
<PAGE>
                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

      The information appearing  under  "Election  of  Directors"  on  pages  3
through  5  of Nichols  Research  Corporation Proxy Statement relative  to  the
Annual Meeting  of  Shareholders to be held January 9, 1997, is incorporated by
reference in  this Form  10-K  Annual Report.  Information regarding delinquent
Form 3, 4 or 5  filers  appearing  under  "Section 16(a)  Beneficial  Ownership
Reporting  Compliance" on  page 14  of the  Nichols Research  Corporation Proxy
Statement relative to the Annual Meeting of Shareholders to be held January  9,
1997, is incorporated by reference in this Form 10-K Annual Report. Information
relating to the executive officers of the Company as of August 31, 1996, is set
forth on  pages 14 through 15 of this Form 10-K Annual Report.  Officers  serve
at the discretion of the Board of Directors.

ITEM 11.  EXECUTIVE COMPENSATION

      The  information  appearing under  "Executive  Compensation"  on  pages 6
through 13 of the  Nichols Research Corporation Proxy Statement relative to the
Annual  Meeting of Shareholders to be held January 9, 1997, is incorporated  by
reference in this Form 10-K Annual Report.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The  information appearing under "Common  Stock Outstanding and Principal
Shareholders" on pages 1 through 3 of the Nichols  Research  Corporation  Proxy
Statement relative to the Annual Meeting of Shareholders to be held January  9,
1997, is incorporated by reference in this Form 10-K Annual Report.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      The  information  appearing  under  "Certain  Relationships  and  Related
Transactions"  on page 14 of the  Nichols Research Corporation Proxy  Statement
relative  to the Annual Meeting of Shareholders to be held January 9, 1997,  is
incorporated by reference in this Form 10-K Annual Report.

                                   PART IV

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

(a) (1) The financial statements and  other  financial  information of  Nichols
Research  Corporation  set forth below  and the Report of Independent  Auditors
thereon  are  incorporated by reference from pages 22  through 35 of this  Form
10-K Annual Report:

     Consolidated Balance Sheets at August 31, 1996, 1995, and 1994

     Consolidated Statements of  Income  for  the three years ended August  31,
     1996

     Consolidated  Statements  of  Stockholder's  Equity  for the  three  years
     ended August 31, 1996

     Consolidated Statements of Cash Flows  for the three  years  ended  August
     31, 1996

     Notes to Consolidated Financial Statements

     Report of Ernst & Young LLP, Independent Auditors

     Selected Quarterly Financial Data

(2)  All  financial  statement  schedules  are  omitted  because  they are  not
     applicable  or  the  required  information  is  shown  in  the   financial
     statements or notes thereto.

(3)  Exhibits:

EXHIBIT NUMBER
AND METHOD OF
FILING REFERENCE                        DESCRIPTION

2.1  L              Stock Purchase Agreement dated May 31, 1996, between Regis-
                    trant  and the shareholders of Advanced Marine Enterprises,
                    Inc.

3.1  M              Certificate of Incorporation and Amendment thereto.

3.2  K              By-laws and Amendments thereto.

4.0  D              Specimen Stock Certificate.

10.1 J              Lease Agreement dated August 26, 1993, between  Registrant,
                    as Lessee, and Parkway Properties I, as Lessor, for  office
                    space on Nichols Drive in Huntsville, Alabama.

10.2 B&C            Employee  Incentive  Stock   Option   Plan  of  Registrant,
                    together with amendments thereto.*

10.3 B              Performance Bonus Plan of Registrant dated July 1, 1986.*

10.4 D&F            Non-Employee Officer  and Director  Stock  Option  Plan  of
                    Registrant.*

10.5 D&I            1988  Employees'  Stock  Purchase  Plan of  Registrant  and
                    Amendments Number One and Two thereto.*

10.6 J              Lease  dated February 18, 1992, between Parkway  Properties
                    II, as  Lessor, and Registrant, as Lessee, for office space
                    located at 4035 Chris Drive, Huntsville, Alabama,  together
                    with exhibits.

10.7 A              Lease dated January 25, 1996, between High Tech Properties,
                    as  Lessor, and  Registrant,  as Lessee, for  office  space
                    located at  1900 Golf Road,  Huntsville,  Alabama, together
                    with exhibits.

10.8 E              Nichols Research Corporation  1989  Incentive Stock  Option
                    Plan.*

10.9 J              Credit Agreement dated February 9, 1994, between the Regis-
                    trant and SouthTrust Bank relating to a $22,000,000 revolv-
                    ing line of credit and a $5,771,000 term loan.

10.10 G             Nichols Research Corporation 1991 Stock Option Plan.*

10.11 H             Amendments Three and Four to the 1988 Employees' Stock Pur-
                    chase Plan of Registrant.*

10.12 H             Amendment to Non-Employee Officer and Director Stock Option
                    Plan of Registrant.*

10.13 H             Amendment  to   1989  Incentive   Stock  Option   Plan   of
                    Registrant.*

10.14 J             Amendment  Number   Five  to   the  1988  Employees'  Stock
                    Purchase Plan of Registrant.*

10.15 J             Amendment  Number Two  to the  Non-Employee   Officer   and
                    Director Stock Option Plan of Registrant.*

10.16 J             Amendment Number  One  to  the  1991 Stock Option  Plan  of
                    Registrant.*

10.17 K             Amendments Two  &  Three to the 1991 Stock Option  Plan  of
                    Registrant.*

10.18 K             Credit  Agreement  dated   August  16,  1995,  between  the
                    Registrant,   SouthTrust   Bank   of   Alabama,  NA,  First
                    Alabama Bank, and Corestates Bank, NA.

10.19 K             Lease dated July 31, 1995, between  Parkway  Properties, as
                    Lessor,  and  Registrant,  as  Lessee,  for  office   space
                    located at 1910 Nichols Drive, Huntsville, Alabama.

10.20 K             Employment   Agreement   dated   May  16,   1995,   between
                    Registrant and John A. Conway, Jr.*

10.21 K             Employment  Agreement   dated   June   30,  1995,   between
                    Registrant and Donald Y. Menendez.*

10.22 K             Employment Agreement dated August  24,  1995, and Amendment
                    thereto between Registrant and D. Bruce McIndoe.*

10.23 K             Convertible  Preferred   Stock  Purchase   Agreement  dated
                    December 16, 1994, between Registrant and TXEN, Inc.

10.24 K             Stock Purchase Option Agreement dated  December  16,  1994,
                    among Registrant, TXEN, Inc. and shareholders of TXEN, Inc.

10.25 K             Restricted Stock Purchase Agreement dated September 1, 1994
                    between Registrant and Michael J. Mruz.*

10.26 M             Amendment Number  One  to Stock  Purchase Option  Agreement
                    among Registrant, TXEN, Inc., and the shareholders of TXEN,
                    Inc. dated July 16, 1996.

10.27 M             Amendment Number One to Convertible Stock  Purchase  Agree-
                    ment  between  Registrant  and  TXEN, Inc., dated July  16,
                    1996.

10.28 L             Employment Agreement dated May 31, 1996,  between  Advanced
                    Marine Enterprises, Inc., and John T. Drewry.*

10.29 L             Employment Agreement dated May 31, 1996,  between  Advanced
                    Marine Enterprises, Inc., and Otto P. Jons.*

11    A             Computation of Earnings Per Share.

21    A             Subsidiaries of Registrant.

23    A             Consent of Ernst & Young LLP, Independent Auditors.

27    A             Financial Data Schedule.

99.1  A             Consent of Thomas L. Patterson.
__________________

      A             Filed herewith.

      B             Incorporated by reference to exhibits filed  with the  Com-
                    pany's   registration   statement  on  Form S-1  under  the
                    Securities Act of 1933, File No. 33-10323.

      C             Incorporated  by  reference to exhibits filed with the Com-
                    pany's   registration  statement  on  Form S-8   under  the
                    Securities Act of 1933, File No. 33-13464.

      D             Incorporated by reference to exhibits  filed with the  Com-
                    pany's  Annual  Report on  Form  10-K for the  fiscal  year
                    ended August 31, 1989, under the Securities Exchange Act of
                    1934.

      E             Incorporated by reference to exhibits  filed with  the Com-
                    pany's Annual Report on Form 10-K for the fiscal year ended
                    August 31, 1990, under the Securities Exchange Act of 1934.

      F             Incorporated by reference to exhibits filed  with  the Com-
                    pany's  registration   statement  on  Form  S-8  under  the
                    Securities Act of 1933, File No. 33-38568.

      G             Incorporated by  reference to exhibits filed with  the Com-
                    pany's  Annual  Report  on Form  10-K  for the fiscal  year
                    ended August 31, 1992, under the Securities Exchange Act of
                    1934.

      H             Incorporated by reference to exhibits filed  with the  Com-
                    pany's Annual Report on Form 10-K for the fiscal year ended
                    August 31, 1993, under the Securities Exchange Act of 1934.

      I             Incorporated by reference to exhibits  filed with  the Com-
                    pany's registration statement on Form S-8 under the Securi-
                    ties Act of 1933, File No. 33-26909.

      J             Incorporated by reference to exhibits filed  with the  Com-
                    pany's Annual Report on Form 10-K for the fiscal year ended
                    August 31, 1994, under the Securities Exchange Act of 1934.

      K             Incorporated by reference to exhibits  filed with the  Com-
                    pany's Annual Report on Form 10-K for the fiscal year ended
                    ended August 31, 1995, under the Securities Exchange Act of
                    1934.

      L             Incorporated by reference to exhibits  filed with the  Com-
                    pany's Current Report  on Form 8-K  dated May  31, 1996, as
                    amended, under the Securities Exchange Act of 1934.

      M             Incorporated  by reference to exhibits  filed with the Com-
                    pany's registration statement on Form S-3 under the Securi-
                    ties Act of 1933, File No. 333-08787.


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


      (b)           Form 8-K.  A Current Report on Form 8-K dated May 31, 1996,
                    reporting  the  Registrant's acquisition of Advanced Marine
                    Enterprises,  Inc.  (AME), was filed with the Commission on
                    June 17, 1996.  An Amendment  to  that  Form 8-K  was filed
                    with the Commission on July 24, 1996, to file the financial
                    statements and pro forma financial information of AME.

      (c)           Exhibits.  The response to this portion of Item 14 is  sub-
                    mitted as a separate section of this report.

      (d)           Financial Statement Schedules. The response to this portion
                    of  Item  14  is submitted  as a  separate  section of this
                    report.
<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
by the undersigned, thereunto duly authorized.

                                 NICHOLS RESEARCH CORPORATION

                                    Chris H. Horgen
     NOVEMBER 25, 1996           -----------------------------
                                   Chris H. Horgen
                                   Chief Executive Officer and
                                   Chairman of the Board


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


          SIGNATURES                 TITLE                    DATE

     Chris H. Horgen
- ------------------------      Chief Executive Officer      November 25, 1996
     Chris H. Horgen          and Chairmain of the Board
                              (Prinicipal Executive
                              Officer)
     Michael J. Mruz
- ------------------------      President, Chief Operating   November 25, 1996
     Michael J. Mruz          Officer and Director

     Patsy L. Hattox
- ------------------------      Vice President, Chief        November 25, 1996
     Patsy L. Hattox          Administrative Officer,
                              Secretary and Director

     Roy J. Nichols
- ------------------------      Senior Vice President        November 25, 1996
     Roy J. Nichols           and Director
                              

- ------------------------      Director
     Roger P. Heinisch

     John R. Wynn
- ------------------------      Director                     November 25, 1996
     John R. Wynn


- ------------------------      Director
     William E. Odom

   James R. Thompson, Jr.
- ------------------------      Director                     November 25, 1996
   James R. Thompson, Jr.

- ------------------------      Director
     Phil E. Depoy


- ------------------------      Director
     Robert W. Hager

     Allen E. Dillard
- ------------------------      Chief Financial Officer      November 25, 1996
     Allen E. Dillard         and Corporate Treasurer
                              (Principal Financial and
                              Accounting Officer)





STATE OF ALABAMA

MADISON COUNTY

                                  LEASE

THIS  LEASE  made, entered into and executed, in duplicate on this the 25th day
of January, 1996 by and between HIGH TECH PROPERTIES hereinafter referred to as
LANDLORD,  which  expression  shall  include the  successors and assigns of the
LANDLORD, and NICHOLS RESEARCH CORPORATION hereinafter  referred  to  as TENANT
which expression shall include the successors, heirs, executors, administrators
and assigns of the TENANT.

WITNESSETH,  that

LANDLORD is the owner of, or otherwise has a good and lawful  right  to  lease,
let  and  demise  the  following  described  premises,  situated in Huntsville,
Madison County, Alabama, (hereinafter referred to as the demised premises), to-
wit:

                KNOWN AS THAT CERTAIN BUILDING LOCATED AT 1900 GOLF ROAD,
                HUNTSVILLE, AL  35802 AND CONSISTING OF APPROXIMATELY
                17,850 SQUARE FEET.

LANDLORD  has  agreed  and,  subject  to  the covenants, terms  and  conditions
hereinafter set forth, does hereby lease, let  and  demise  the  premises above
described unto TENANT, and TENANT does hereby rent said premises from  LANDLORD
upon said covenants, terms and conditions.

NOW,  THEREFORE,  in  consideration  of  the  premises and of the covenants and
agreements hereinafter made, the LANDLORD hereby  leases  to TENANT, and TENANT
hires from LANDLORD, the demised premises above described for us as:

1.  TERM AND RENT.  This lease is for a term of 5 years,  beginning on the  1st
day of January, 1996, and ending on the  31st day of December, 2000. The  total
rent is to be $669,375.00 ($11,156.25 ) Dollars per month, due on the FIRST day
of each month in advance and considered delinquent after the fifth day  of each
month.  LANDLORD covenants to keep the TENANT in possession of the premises for
the  term  of  this  lease,  subject  to  the  terms  and conditions herein, in
consideration whereof TENANT agrees to pay  the rent  as  hereinabove specified
at the place designated by LANDLORD.  (If TENANT  shall take  possession on the
day other than the first day of the  month, the  first  month's  rent  shall be
prorated.)  In  the  event that the  TENANT holds over for more  that  one  day
after expiration of the term of this lease without the consent of the LANDLORD,
the LANDLORD may, at its option, deem such holdover a renewal of this lease for
an addition term of one year  under the  same  terms  covenants  and conditions
thereof, except rent, or the LANDLORD may take such steps as  may  be  required
to remove TENANT from the  leased property.  In the  event  LANDLORD shall deem
holdover by TENANT a renewal of this lease, rent for the renewal terms shall be
the rent charged for the initial  term  increased by the same percentage as the
consumer  price index has  increased  since the  date this lease was originally
executed.

2.  CONDITION AND MAINTENANCE OF PREMISES.  LANDLORD represents that insofar as
it  can  reasonably  ascertain,  the  demised  premises  at  the  time  of  the
commencement  of the TENANT'S obligation to pay rent hereunder will be in first
class tenantable  condition with no broken glass and heating and air conditions
plant, plumbing, wiring,  and  all  other apparatus or fixtures in good working
condition.  The LANDLORD will, at LANDLORD'S  expense,  property  maintain  the
exterior  of  said building, parking areas, and adjacent side walks and make at
LANDLORD'S expense,  all  structural  and  all  exterior repairs, including all
repairs to roof, walls and window frames in the building  necessary or required
to  maintain  the demised premises in such condition during the  term  of  this
lease or any extension  thereof,  and  will maintain and repair the heating and
air conditioning system (provided, however,  that where any such repairs, those
caused by fire or other insurable casualty, are  made  necessary  by  or  as  a
result  of the voluntary waste, negligence, or abusive conduct of the TENANT or
of any person  for  whose conduct the TENANT is legally responsible, the TENANT
shall forthwith reimburse  the  LANDLORD  for  the  expense of any and all such
repairs).  LANDLORD shall make all interior repairs necessary  or  required  by
any  act,  omission,  negligence or misconduct of the Landlord or of any person
for whose conduct the LANDLORD  is responsible.  The LANDLORD further covenants
to save the TENANT harmless and indemnified  from all injury, loss or damage to
any person or property, all liability incurred,  suffered  or claimed by reason
of  the  LANDLORD'S  neglect  or  failure  to  observe and perform  the  terms,
covenants and conditions or any of them, in this paragraph contained and on the
part of the LESSOR to be performed and observed.

3.   COMPLIANCE  WITH THE LAW.  The TENANT in its  use  and  occupancy  of  the
premises will comply  with  all  local,  state  and federal laws and ordinances
applicable  thereto,  as  well  as  the lawful requirements  of  all  competent
authorities; the TENANT will not knowingly  permit said premises to be used for
any unlawful, improper or offensive purpose.   The TENANT agrees to comply with
all  reasonable rules and regulations for said building  as  may  hereafter  be
adopted  by  LANDLORD  and  TENANT  agrees  to  require  TENANT'S employees and
invitees when on the premises to comply with said rules and regulations.

4.  TENANT'S DUTY TO KEEP PREMISES IN REPAIR.  Subject to  the  duties  of  the
LANDLORD  as  provided  herein,  the TENANT will keep all and singular the said
leased premises in such repair as  the same are at the commencement of the said
term or may be put in by the LANDLORD  during  the  continuance thereof, damage
due to reasonable wear and tear and damage by negligent  acts  or  omissions of
the LANDLORD being excepted. promptly replace all glass broken by TENANT during
the  said term by other of the same size and quality, damage by fire  or  other
casualty excepted.

5.  INSURANCE   (LIABILITY).   During  the lease term, TENANT shall, at its own
expense, maintain in full force a policy or policies of comprehensive liability
TENANT will insurance, written by one or  more  responsible insurance companies
licensed  to  do business in the State of Alabama,  that  will  insure  against
liability for injury  to  persons  and  property  and  for  death of any person
occurring in or about the Leased Premises.

The  liability  under  such  insurance  shall  not  be less than Three  Hundred
Thousand and no/100 ($300,000.00) Dollars for any one person injured or killed,
not less than Five Hundred Thousand and no/100 ($500,000.00)  Dollars   for any
one  accident,  and not less than Twenty Five Thousand and no/100  ($25,000.00)
Dollars for property damage.

6.  INSURANCE (HAZARD).   LANDLORD  shall  keep  the  building  (including  all
improvements,  alterations,  additions  and  changes  made thereto by LANDLORD)
insured against damage or destruction by fire and the perils  commonly  covered
under  the  extended coverage endorsement to the extent of ninety percent (90%)
of the full insurable  value  thereof;  the proceeds of such policy or policies
shall be used for the repair of the Leased Premises.

7.  TENANT'S EMPLOYEES AND INVITEES.  TENANT  is  responsible  for the acts and
conduct  of  TENANT'S  employees  and  invitees  while  in or about the  leased
premises  insofar as such acts and conduct result in physical  damage  to  said
premises and  TENANT  is liable for such damage done them to the same extent as
if done by the TENANT.

8.  UTILITIES.  The TENANT,  at  TENANT'S  expense, shall pay all utility meter
deposit  fees  and such sewer service and such  utilities  (including  but  not
limiting same to water, electric current and gas) throughout the term hereof as
Tenant requires for operation and occupancy of Leased Premises.

9.  JANITORIAL SERVICE.   The TENANT, at TENANT'S expense, shall furnish to the
Leased Premises, janitorial  services  sufficient to maintain the building in a
clean and sanitary condition.

10.  LANDLORD RIGHT OF ENTRY.  LANDLORD  shall  have  the right at all times to
enter said leased premises to inspect same and may at any time remove placards,
sign, fixtures, alterations or additions not in conformity  with this lease and
may  make  such repairs and alterations as with this lease and  may  make  such
repairs and  alteration  as  may  be  deemed  by  the LANDLORD necessary to the
preservations of leased premises or the building; the  LANDLORD is not required
to  repair the premises leased herein except as specifically  provided  in  the
lease.

11.   PREMISES  UNFIT  FOR  USE, EMINENT DOMAIN, FIRE.  It is agree that if the
leased premises, or any part  thereof or the whole or any part of the buildings
of which they are a part, shall  be  taken  for  any street or other public use
under any statute by right of eminent domain or shall  be  destroyed or damaged
by  fire  or  other  casualty  (under  circumstances where such fire  or  other
casualty was not caused by a negligent act  of  omissions  of the TENANT or its
agents, servants or employees)  so as to be thereby unfit for use, then, and in
such  case  the  rent  hereinabove  reserved,  or  a  just proportion  thereof,
according  to  the  nature  and extent of the damage sustained  by  the  leased
premises shall be abated until  the  leased  premises  shall  have  been  fully
repaired  or  restored  by  the  LANDLORD.   In  the  event  of  such damage or
destruction or taking TENANT may, however, elect to terminate this lease in its
entirety if LANDLORD is unable or unwilling to repair or to restore the demised
premises to tenantable condition for the use of the TENANT within  thirty  (30)
days  of  the  date of such taking, damage or destruction.  In the event of any
such taking for public use as hereinabove referred to, or damage or destruction
of the premises for which restitution is to be make, whether all or any part of
the demised premises  be  taken,  damaged  or  destroyed,  nothing herein shall
preclude the TENANT from intervening in any condemnation proceedings  involving
the  demised  premises  and  from  taking  appropriate legal steps to prove its
damage which might result from the taking, damage or destruction.




12.  TAXES AND LICENSES.

(a)  TENANT to Pay Personal Property Taxes.   TENANT  agrees  to  pay all taxes
levied upon personal property not owned by LANDLORD and kept or stored  on  the
Leases Premises by TENANT.

(b)   LANDLORD  to Pay Real Property Taxes and Assessments.  LANDLORD shall pay
all taxes and assessments  lived  against  the  land, building and improvements
other than for the personal property of TENANT.

13.  ASSIGNMENT.  TENANT will not assign this lease,  or sublease the premises,
or any portion thereof, or permit any transfer thereof  by  operation  of  law,
without   the  written  consent  of  the LANDLORD first obtained, which consent
shall not be unreasonable withheld.

14.  ALTERATIONS OF LEASED PREMISES; FIXTURES; SIGNS.

(a)  Alterations.  TENANT shall not make  any structural changes or alterations
in or to any part of the building, or to the  Leased  Premises, except upon the
prior written consent of the LANDLORD, which consent shall  not be unreasonable
withheld.   Notwithstanding the foregoing, the parties agree that  TENANT  may,
from time to  time  without the approval of LANDLORD, make at TENANT'S expense,
alterations to the interior  of  the  Leased  Premises provided the same do not
materially diminish the value of the Leased Premises.

(b)   Fixtures.   TENANT  may install and affix to  the  Leased  Premises  such
fixtures and equipment as TENANT  deems  desirable  and  all  such fixtures and
equipment shall remain the property of TENANT and may be removed  at  any  time
provided  that TENANT, at its expense, shall repair any damage caused by reason
of such removal.

(c)  Signs  and  Advertisements.   TENANT  shall  not  attach  any  sign to the
exterior  of  the leased premises unless the design nature and content  thereof
have been approved  by  LANDLORD.  The TENANT shall at its expense maintain and
repair any such sign and  may  upon  the expiration of the term of the Lease or
any renewal thereof, remove said signs.

15.  CARE OF LEASED PREMISES.  TENANT  shall  not permit allow or cause any act
or deed to be performed or any practice to be adopted  or  followed in or about
said Leased Premises which shall cause, or be likely to cause, injury or damage
to  any  person,  or  to said Leased Premises, or to the building,  or  to  the
sidewalks and pavements  adjoining  the Leased Premises.  TENANT, at all times,
shall keep said Leased Premises in a neat and orderly condition.  TENANT agrees
to permit no waste of the property but to take good care of the same.

16.  DAMAGE OR LOSS OF PROPERTY.  LANDLORD  shall not be liable for any loss of
any property of the TENANT from said Leased Premises,  or for any damage to any
property  of the TENANT, however, occurring, except only  such  damage  in  the
latter instance  as may result directly from the failure of LANDLORD to perform
any act required of him under the terms and conditions of this Lease.

17.  QUIET ENJOYMENT.  The LANDLORD covenants that the TENANT upon paying rent,
herein specified and  observing  the  covenants  hereof,  shall  peaceable  and
quietly  have,  hold  and enjoy the demised premises during the term hereof and
any extensions thereto,  and  at  all  time  when the TENANT may hereafter be a
TENANT at will of said premises.

18.  SURRENDER OF PREMISES.  The TENANT shall,  at the expiration of said term,
or  any  extension  thereof,  peaceable yield up to the  LANDLORD  the  demised
premises and all additions made  upon  the  same  by  the  LANDLORD, in as good
repair  in  all  respects as the same now are or may be hereafter  put  in  the
LANDLORD, damage by  fire,  or  other  casualty  caused  by  negligent  acts or
omissions of the LANDLORD and reasonable wear and tear excepted.

19.   PERSONAL INJURY.  As a part of the consideration hereof the TENANT hereby
covenants  and  agrees  to hold the LANDLORD, its agents and employees free and
harmless and indemnified  from  any  and  all liability for claims or suits for
damages, for personal injury or death, sustained by TENANT, or sustained by any
other person, while on the leased premises  during  the  terms of this lease as
the  result  of  the  negligence of the TENANT, or of its servants,  agents  or
employees, acting within  the  line  and  scope  of  their authority.  LANDLORD
hereby covenants and agrees to hold the TENANT, its agents  and  employees free
and harmless and indemnified from any and all liability for claims or suits for
damages for personal injury or death, sustained by TENANT or sustained  by  any
employee,  invitee  or  guest  of TENANT while on the premises of the LANDLORD,
during the term of this lease, as  the result of the negligence of the LANDLORD
or its servants, agents or employees, acting within the line and scope of their
authority.   Said  indemnity  by  each  party   shall  include  all  reasonable
attorney's fees and other expenses and Court costs connected therewith.

20.  DEFAULT BY TENANT.  Landlord shall have the  right to terminate this lease
upon the following listed defaults by TENANT and shall  be entitled to elect to
collect periodic damages or total damages as follows:

a.   The  occurrence  of  any  of the following shall constitute  an  event  of
default:

(1)  Delinquency in the due and punctual payment of any rent or additional rent
payable under this period of five days after written notice.

(2)  Delinquency by the Tenant in  the performance of or compliance with any of
the conditions contained in this lease  other  than  those  referred  to in the
foregoing  subparagraph  (1),  for  a  period of thirty (30) days after written
notice thereof from the LANDLORD to the  TENANT,  except  for  any  such 30 day
period,  in which event the time permitted to the TENANT to cure such  default,
provided the  TENANT  commences  promptly  and proceeds diligently to cure such
default, and provide further that such period  of time shall not be so extended
as to jeopardize the interest of the LANDLORD or  the  TENANT  to  any civil or
criminal liabilities.

(3)   Filing by the TENANT in any court pursuant to any statue, either  of  the
United  States  or any state, or a petition in bankruptcy or insolvency, or for
reorganization, or  for  the  appointment  of a receiver or trustee of all or a
portion of the TENANT'S property or an assignment by the TENANT for the benefit
of creditors.

(4)  Filing against the TENANT in any court  pursuant  to any statue, either of
the United States or of any state, of a petition in bankruptcy  or  insolvency,
or for reorganization or for appointment of a receiver or trustee of  all  or a
portion  of  the  TENANT'S  property,  if  within  ninety  (90)  days after the
commencement of any such proceeding against the TENANT such petition  shall not
have been dismissed.

b.   Upon  the  occurrence  of  an  event  of default, the LANDLORD at any time
thereafter  may  give written notice to the TENANT  specifying  such  event  of
default and stating  that this lease shall expire on the date specified in such
notice, and upon the date specified in such notice this lease and all rights of
the TENANT hereunder shall terminate.

c.  Upon the expiration  of  this  lease  pursuant  to  paragraph  (b)  of this
article,  the  TENANT  shall  peacefully  surrender the demised property to the
LANDLORD, and the LANDLORD, upon or at any  time after any such expiration, may
without further notice reenter the leased property  and  repossess it by force,
summary proceedings ejectment, or otherwise, and may dispossess  the TENANT and
remove  the TENANT and all other persons and property from the leased  property
and may have,  hold,  and  enjoy  the  leased  property  including the right to
receive all rental income therefrom.

d.  At any time after any such expiration, the LANDLORD may  relet  the demised
premises  or  any  part thereof, in the name of the LANDLORD or otherwise,  for
such term (which may  be greater of less of the term of this lease) and on such
conditions (which may include concessions or free rent) as the LANDLORD, in its
uncontrolled discretion,  may  determine,  and may collect and receive the rent
therefor.   The  landlord  shall in no way be responsible  or  liable  for  any
failure to relet the leased  property  or  any  part thereof, or any failure to
collect any rent due upon any such reletting.

e.  No such expiration of this lease shall relive  the  TENANT of its liability
and  obligations  under this lease, and such liability and  obligations,  shall
survive any such expiration.   In  the event of any such expiration, whether or
not the demised premises or any part  the  rent and additional rent required to
be paid by the TENANT up to the time of such  expiration,  and  thereafter  the
TENANT,  until  the  such  expiration, shall be liable to the LANDLORD for, and
shall pay to  the LANDLORD as and for liquidated and agreed current damages for
the TENANT'S default:

(1)  The equivalent of the amount  of  the rent and additional rent which would
be payable under this lease by the TENANT  if  this lease were still in effect,
less

(2)  The net proceeds of any reletting effected  pursuant  to the provisions of
paragraph (d)  of this article, after deducting all the LANDLORD'S  expenses in
connection  with such reletting, including without limitation, all repossession
cost,  brokerage  commissions,  legal  expenses,  reasonable  attorneys'  fees,
alteration costs, and expenses of preparation for such reletting.

f.  Then  TENANT  shall  pay such current damages, herein called deficiency, to
the LANDLORD monthly on the  days  on  which the rent and additional rent would
have been payable under this lease if this  lease were still in effect, and the
LANDLORD shall be entitled to recover from the  TENANT each monthly deficiency,
as such deficiency shall arise.  At any time after any such expiration, whether
or not the LANDLORD shall have collected any monthly  deficiency,  the LANDLORD
shall be entitled to recover from the TENANT, and the TENANT shall pay  to  the
LANDLORD,  on  demand,  as  and for liquidated and agreed final damages for the
TENANT'S default, an amount equal  to  the  difference  between  the  rent  and
additional  rent reserved hereunder for the unexpired portion of the lease term
and then fair  and  reasonable rental value of the leased property for the same
period.   In  the computation  of  such  damages  the  difference  between  any
installment of  rent  becoming  due hereunder after the date of termination and
the fair and reasonable rental value  of the leased property for the period for
which  such  installment  was  payable shall  be  discounted  to  the  date  of
termination at the rate of four  percent  per annum.  If the leased property or
any part therof is relet by the LANDLORD for  the unexpired term of this lease,
or any part thereof, before presentation of proof of such liquidated damages to
any  court, commission, or tribunal, the amount  of  rent  reserved  upon  such
reletting  shall  be  deemed  prima  facie to be the fair and reasonable rental
value for the part or the whole of the leased property so relet during the term
of the reletting.  Nothing herein contained  shall limit or prejudice the right
of the LANDLORD to prove for and obtain as liquidated damages by reason of such
termination an amount equal to the maximum allowed  by  any  statute or rule of
law in effect at the time when, and governing the proceedings  in  which,  such
damages  are  to be proved, whether or not such amount be greater, equal to, or
less than the amount of the difference referred to above.

g.  The TENANT hereby expressly waives, so far as permitted by law, the service
of any notice of  intention  to  reenter  provided for in any statue, or of the
institution of legal proceedings to that end.  The TENANT, for and on behalf of
itself and all persons claiming through or  under  the  TENANT,  also waive any
right  of redemption or reentry or repossession or to restore the operation  of
this lease in case the TENANT shall be dispossessed by a judgment or by warrant
of any court or judge or in case of reentry or repossession by the LANDLORD.

h.  The  terms "enter", "reenter", "entry", or "reentry", as used in this lease
are not restricted to their technical legal meaning.

i.  In the  event a civil action shall be brought for recovery of possession of
the demised premises  or  for the recovery of any rent due under the provisions
of this lease, or because of the breach of any other covenant herein contained,
on the part of TENANT to be  kept  or performed, TENANT shall pay to LANDLORD a
reasonable attorney's fee which shall be fixed by the Court.

21.  NOTICES.

All notices hereunder shall be served  by  certified  mail, and if intended for
the LANDLORD shall be addressed to the LANDLORD  (HIGH  TECH PROPERTIES) at the
following address:

                             C/O L & H PROPERTIES
                            1900 GOLF ROAD, SUITE B
                             HUNTSVILLE, AL  35802

and if intended for the TENANT shall be addressed to the demised premises or to
such other address as may be requested by the LANDLORD or TENANT in writing.

22.  WAIVER.

No  assent, express or implied, by the LANDLORD to any breach  of  any  of  the
TENANT  covenant,  or  by  the TENANT to any breach of the LANDLORD'S covenants
shall be deemed to be a waiver of any succeeding breach of the same covenant.

23.  ADDITIONAL PROVISIONS.

1.  NRC has the option to terminate the lease at the end of the 2nd Anniversary
Year by giving a 6 month written notice and paying $17,850.00 penalty.

2.  NRC has the option to terminate the lease at the end of the 3rd Anniversary
Year by giving a 6 month written notice and paying $13,387.50 penalty.

3.  NRC has the option to renew  the  lease for 1 additional year, based on the
same terms and conditions as the original lease.

24.  COMPLETE AGREEMENT.

The LANDLORD and TENANT further covenant  with  each  other that all covenants,
agreements, and representations relating to the premises  or  any  part therof,
whether  oral or written, made by an between the parties, either personally  or
by their authorized  agents,  prior  to the execution and acceptance hereof, be
deemed to have been fully performed and  discharged;  that  each of the parties
hereto  has  read and understood this lease; and that all prior  covenants  and
agreements, so  far  as  they  have  any force and validity, have been included
herein.

Feminine and neuter pronouns may be substituted  for  those  of  the  masculine
form,  and  the plural form may be substituted for the singular number, in  any
place herein where the context may require substitution.

IN WITNESS WHEREOF,  the  LANDLORD  and  TENANT have executed this lease on the
date first above written.


LANDLORD                               TENANT

           R. H. Latham                            Allen E. Dillard
By:_______________________________     By:____________________________________
   R. H. Latham                           Allen E. Dillard

WITNESS FOR LANDLORD                   WITNESS FOR TENANT

           Paula J. Stotts                         Patti M. Prince
- ----------------------------------     ---------------------------------------




                         NICHOLS RESEARCH CORPORATION
                EXHIBIT 11 - COMPUTATION OF EARNINGS PER SHARE              

<TABLE>
<CAPTION>
                                                                Year Ended August 31,
                                                      --------------------------------------------
Primary:                                              1994             1995          1996
                                                      --------------------------------------------
<S>                                                   <C>              <C>           <C>
Weighted average common shares outstanding             6,054,503        6,112,576     6,443,489

Net common shares issuable on exercise of                150,806          166,533       382,310
certain stock options (1)
                                                      --------------------------------------------
Average common and common equivalent shares            6,205,309        6,279,109     6,825,799
outstanding
                                                      ============================================

Net income                                            $6,506,000       $7,202,000    $9,392,112
                                                      ============================================

Per share amount                                           $1.05            $1.15         $1.38
                                                      ============================================
</TABLE>
(1)  Net common shares issuable on exercise of certain stock options is
calculated based upon the treasury stock method using the average market price.


                           SUBSIDIARIES OF REGISTRANT
                                                                     State of
     Name of Subsidiary                                           Incorporation
     ------------------                                           -------------
1)   Communications Systems & Specialists, Inc.                    Delaware

2)   Computer Services Corporation                                 Alabama

3)   NRC Technical Services Corporation                            Alabama

4)   Conway Computer Group, Inc.                                   Alabama

5)   Advanced Marine Enterprises, Inc.                             Virginia



                       Consent of Independent Auditors


We  consent  to  the  inclusion in this  Annual Report  (Form 10-K) of  Nichols
Research Corporation of our report dated October 9, 1996, included in the  1996
Annual Report to Shareholders of Nichols Research Corporation.

We  consent  to  the  incorporation by reference in the Registration  Statement
(Form S-8 No. 33-13464)  pertaining  to  the Nichols Research Corporation  1984
Incentive Stock Option Plan and in the related  Prospectus of our report  dated
October 9, 1996,  with  respect to the  consolidated  financial  statements  of
Nichols Research Corporation  included in this Annual Report Form 10-K for  the
year ended August 31, 1996.

We  consent  to  the incorporation by  reference in the Registration  Statement
(Form S-8 No. 33-26909)  pertaining  to  the Nichols Research Corporation  1988
Employees  Stock Purchase  Plan and in the related  Prospectus  of  our  report
dated October  9, 1996,  with  respect to the consolidated financial statements
of Nichols Research Corporation included in this Annual Report on Form 10-K for
the year ended August 31, 1996.

We consent to the incorporation by  reference  in  the  Registration  Statement
(Form  S-8  No.  33-38568) pertaining  to the Nichols Research Corporation Non-
Employees Officer and Director Stock  Option Plan and in the related Prospectus
of our report dated October 9, 1996, with respect to the consolidated financial
statements of Nichols Research Corporation  included in  this  Annual Report on
Form 10-K for the year ended August 31, 1996.

We  consent  to  the  incorporation by reference in the Registration  Statement
(Form S-8 No. 33-44409)  pertaining  to  the Nichols Research Corporation  1989
Incentive Stock Option Plan and in the related  Prospectus of our report  dated
October 9,  1996,  with  respect  to  the  consolidated financial statements of
Nichols Research Corporation  included in this Annual  Report  on Form 10-K for
the year ended August 31, 1996.

We  consent  to  the incorporation by reference in the  Registration  Statement
(Form S-8 No. 33-55454)  pertaining  to  the Nichols  Research Corporation 1991
Stock Option Plan and in the related Prospectus  of  our  report dated  October
9, 1996, with  respect  to  the  consolidated financial  statements  of Nichols
Research Corporation included in this Annual  Report  on Form 10-K for the year
ended August 31, 1996.

                                      Ernst & Young LLP

Birmingham, Alabama
November 25, 1996


<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000806388
<NAME> NICHOLS RESEARCH CORPORATION
<MULTIPLIER> 1,000
<CURRENCY> US
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                         AUG-31-1996
<PERIOD-END>                              AUG-31-1996
<EXCHANGE-RATE>                                     1
<CASH>                                         21,419
<SECURITIES>                                        0
<RECEIVABLES>                                  90,232
<ALLOWANCES>                                        0
<INVENTORY>                                         0
<CURRENT-ASSETS>                              115,554
<PP&E>                                         29,868
<DEPRECIATION>                                 14,721
<TOTAL-ASSETS>                                161,964
<CURRENT-LIABILITIES>                          42,879
<BONDS>                                         4,784
                               0
                                         0
<COMMON>                                          117
<OTHER-SE>                                    112,844
<TOTAL-LIABILITY-AND-EQUITY>                  161,964
<SALES>                                       242,308
<TOTAL-REVENUES>                              242,308
<CGS>                                         205,798
<TOTAL-COSTS>                                 205,798
<OTHER-EXPENSES>                                    0
<LOSS-PROVISION>                                    0
<INTEREST-EXPENSE>                                625
<INCOME-PRETAX>                                14,744
<INCOME-TAX>                                    5,352
<INCOME-CONTINUING>                             9,392
<DISCONTINUED>                                      0
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                    9,392
<EPS-PRIMARY>                                     .92
<EPS-DILUTED>                                     .92
        


</TABLE>

                                CONSENT
                                -------


        I, the undersigned, hereby consent to being named as nominee to the

Nichols  Research  Corporation  Board of  Directors  in the Proxy Statement

relative to the Annual Meeting of Shareholders to be held January 9,  1997,

and hereby consent to serve  as a director of Nichols Research Corporation,

if elected.

        Dated this 14th day of November, 1996.


                                    Thomas L. Patterson
                                    __________________________________
                                    Thomas L. Patterson








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