UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                    WASHINGTON, D.C. 20549
                         FORM 10-Q




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

For the quarterly period ended: April 30, 1996

Commission File Number: 0-3713


                 NATIONAL COMPUTER SYSTEMS, INC.
- -----------------------------------------------------------------
       (Exact name of registrant as specified in its charter)

          Minnesota                            41-0850527
- -------------------------------           --------------------
(State or other jurisdiction of             (I.R.S. Employer
incorporation or organization)           Identification Number)


       11000 Prairie Lakes Drive
        Eden Prairie, Minnesota                   55344
- ----------------------------------------        ----------
(Address of principal executive offices)        (Zip Code)


Registrant's telephone number, including area code: (612)829-3000

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 and (2) has been subject to such filing requirements for
the past 90 days. Yes [X] No [ ]


Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the last practicable date:

      The number of shares of common stock, par value $.03 per share,outstanding
      on May 31, 1996, was 15,456,247.




PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements
NATIONAL COMPUTER SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (unaudited)


 
                                               Three Months
                                              Ended April 30,
                                            -------------------
                                             1996         1995
                                            ------       ------
                                           (In thousands, except
                                             per share amounts)

                                                  

REVENUES
Net sales                                   $60,812     $53,786
  Maintenance and support                     9,695      10,223
                                            -------     -------
    Total revenues                           70,507      64,009

COST OF REVENUES
  Cost of sales                              37,140      31,374
  Cost of maintenance and support             6,629       6,682
                                            -------     -------
    Gross margin                             26,738      25,953

OPERATING EXPENSES
  Sales and marketing                         9,692       9,534
  Research and development                    2,164       2,290
  General and administrative                  8,301       8,028
                                            -------     -------
INCOME FROM OPERATIONS                        6,581       6,101

  Interest expense                              568       1,043
  Other expense, net                            652         371
                                            -------     -------
INCOME FROM CONTINUING OPERATIONS
  BEFORE INCOME TAXES                         5,361       4,687

    Income taxes                              2,160       1,835
                                            -------     -------
INCOME FROM CONTINUING OPERATIONS             3,201       2,852
                                            -------     -------
    Loss from discontinued operations,
      net of tax benefit of $260 and
      $320, respectively                      (370)       (487)
                                            -------     -------
NET INCOME                                   $2,831      $2,365
                                            =======     =======
EARNINGS PER SHARE
    Continuing operations                     $0.20       $0.18
    Discontinued operations                   (0.02)      (0.03)
                                            -------     -------
    Net income                                $0.18       $0.15
                                            =======     =======
AVERAGE SHARES OUTSTANDING                   15,631      15,497


See Notes to Consolidated Financial Statements.






NATIONAL COMPUTER SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (unaudited)



                                           April 30,    January 31,
                                              1996         1996
                                           ---------    -----------
                                                (In thousands)

                                                   

ASSETS
CURRENT ASSETS
  Cash and cash equivalents                $  7,316      $  5,154

  Receivables                                57,912        68,713

  Inventories:
    Finished products                         5,544         6,012
    Scoring services and work in process     13,354         8,694
    Raw materials and purchased parts         4,214         3,630
                                           --------      --------
      Total inventories                      23,112        18,336

  Prepaid expenses and other                  8,481         8,460
  Investment in discontinued operations      19,118        17,557
                                           --------      --------
                    TOTAL CURRENT ASSETS    115,939       118,220

PROPERTY, PLANT AND EQUIPMENT
  Land, buildings and improvements           49,401        49,350
  Machinery and equipment                   105,630       104,551
  Accumulated depreciation                  (81,286)      (79,072)
                                           --------      --------
    Net property, plant and equipment        73,745        74,829

OTHER ASSETS
  Acquired and internally developed
    software products                        10,964        11,865
  Non-current receivables, investments
    and other assets                         11,987        12,384
  Goodwill                                    2,271         2,426
                                           --------      --------
    Total other assets                       25,222        26,675
                                           --------      --------
                    TOTAL ASSETS           $214,906      $219,724
                                           ========      ========


See Notes to Consolidated Financial Statements.





NATIONAL COMPUTER SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (unaudited)



                                           April 30,   January 31,
                                              1996        1996
                                          ----------   -----------
                                               (In thousands)

                                                  

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Current maturities                       $  3,565     $  2,473
  Accounts payable                           17,208       16,416
  Accrued expenses                           20,203       23,137
  Deferred income                            14,596       16,148
  Income taxes                                1,352        4,458
                                           --------     --------
               TOTAL CURRENT LIABILITIES     56,924       62,632

DEFERRED INCOME TAXES                         3,915        4,359

LONG-TERM DEBT -- less current maturities    23,228       24,535

COMMITMENTS                                       -            -

STOCKHOLDERS' EQUITY
  Preferred stock                                 -            -
  Common stock--issued and outstanding -
    15,442 and 15,365 shares,
    respectively                                463          461
  Paid-in capital                             4,269        3,427
  Retained earnings                         131,596      130,007
  Deferred compensation                      (5,489)      (5,697)
                                           --------     --------
    Total stockholders' equity              130,839      128,198
                                           --------     --------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $214,906     $219,724
                                           ========     ========


See Notes to Consolidated Financial Statements.





NATIONAL COMPUTER SYSTEMS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)



                                                Three Months Ended
                                                     April 30,
                                                ------------------
                                                  1996       1995
                                                -------    -------
                                                   (In thousands)

                                                     

OPERATING ACTIVITIES
  Net income from continuing operations         $ 3,201    $ 2,852
  Loss from discontinued operations                (370)      (487)
  Depreciation, amortization and other
    noncash expenses                              7,091      6,731
  Provision for deferred income taxes              (444)       (49)
  Changes in operating assets and liabilities:
    Decrease in accounts receivable              11,390      2,357
    Increase in inventory and other
      current assets                             (4,902)    (3,017)
    Decrease in accounts payable and
      accrued expenses                           (7,412)    (5,657)
    Decrease in deferred income                  (2,082)    (3,195)
                                                -------    -------
      Net cash provided (used) by
        operating activities                      6,472       (465)
                                                -------    -------
INVESTING ACTIVITIES
  Purchases of property, plant and equipment     (2,431)    (3,734)
  Capitalized software products                    (711)    (1,051)
  Other, net                                       (386)    (1,133)
                                                -------    -------
      Net cash used in investing activities      (3,528)    (5,918)
                                                -------    -------
FINANCING ACTIVITIES
  Net increase in revolving credit borrowing          -      6,400
  Net proceeds (repayments) of other borrowings    (240)       309
  Issuance of common stock, net                     844        473
  Dividends paid                                 (1,386)    (1,380)
                                                -------    -------
    Net cash provided (used)
        by financing activities                    (782)     5,802
                                                -------    -------
      Increase (decrease) in cash                 2,162       (581)

CASH - beginning of period                        5,154      1,195
                                                -------    -------

CASH - end of period                            $ 7,316    $   614
                                                =======    =======


See Notes to Consolidated Financial Statements.





NATIONAL COMPUTER SYSTEMS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note A - The accompanying  unaudited Consolidated Financial Statements have been
prepared in accordance with the instructions to Form 10-Q and, therefore, do not
include  all the  information  and  footnotes  required  by  generally  accepted
accounting  principles  for  complete  financial  statements.  In the opinion of
management,  all adjustments  (which include only normal recurring  adjustments)
necessary to present  fairly the financial  position,  results of operations and
cash flows for all periods  presented  have been made. The results of operations
for the period  ended April 30,  1996,  are not  necessarily  indicative  of the
operating results that may be expected for the entire fiscal year ending January
31, 1997.

Note B - Earnings per share for the  respective  operating  periods are computed
based on average shares outstanding and common stock equivalents.

Note C - The Company has  10,000,000  shares of $.01 par value  Preferred  Stock
authorized  of which none is  outstanding.  50,000,000  shares of $.03 par value
Common Stock are authorized.

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

Note E - On May 30,  1996,  the Company  entered  into an  agreement to sell its
Financial  Systems  business  for $95  million in cash.  NCS  Financial  Systems
business provides software and services for asset management,  primarily to bank
trust  departments.  Revenues  of this  business  were $11.1  million  and $10.3
million  for  the   three-month   periods   ending  April  30,  1996  and  1995,
respectively.  The  completion  of the sale is  subject  to  certain  regulatory
approvals and other closing  conditions  and is expected to be completed  during
the month of July  1996.  The  accompanying  consolidated  statements  have been
presented to report  separately  the net assets and  operating  results of these
discontinued  operations.  In addition,  Management's Discussion and Analysis of
Results of  Operations  and  Financial  Condition is a discussion  of continuing
operations only.





Item 2.  Management's  Discussion  and  Analysis  of Results of  Operations  and
Financial Condition

National  Computer  Systems,  Inc. is an information  services company providing
data  collection  services  and systems to selected  segments of the  education,
business, government and healthcare markets.

Recap of 1996 First Quarter Results

For the quarter ended April 30, 1996,  total revenues were up by $6.5 million or
10.2% from the quarter  ended April 30, 1995.  Though  overall gross margin as a
percent of revenue  decreased by 2.6 percentage  points from the prior year, and
overall operating expenses increased  slightly,  the higher revenues generated a
quarter-to-quarter  increase in income from operations of $.5 million or 7.9%. A
more detailed discussion of the various income statement items follows.

Revenues

Total  revenues  for the  quarter  ended  April 30,  1996 were up 10.2% to $70.5
million from $64.0 million in the prior year.  Total  revenues  increased in the
quarter  primarily as a result of higher  volumes of student  financial  aid and
educational  assessment processing at the Company's Iowa City service center. In
addition,  revenues were positively  impacted by higher data collection  systems
sales in the commercial market and higher forms revenue in the education market.

Cost of Revenues and Gross Margins

For the  quarter  ended April 30,  1996,  the  Company's  overall  gross  margin
declined to 37.9% from 40.5% for the same  period in the prior  year.  The gross
margin on net sales  revenue  declined  by 2.8  percentage  points from the same
period in fiscal 1995. The  quarter-to-quarter  decline was  principally  due to
lower relative margins on student  financial aid and assessment  revenues at the
Company's Iowa City service  center.  Gross margins on  maintenance  and support
revenues  declined by 3.0 percentage  points in the first quarter as compared to
the prior year  quarter as a result of lower  margins  on a  decreasing  base of
third-party hardware maintenance.

Operating Expenses

Sales and marketing expenses increased $.2 million or 1.7 % in the quarter ended
April 30,  1996,  over the prior year  quarter.  As a  percentage  of  revenues,
however,  sales and  marketing  expenses  declined  quarter  to  quarter  by 1.1
percentage  points.  For the remainder of fiscal 1996, the Company expects sales
and marketing  expenses to be slightly  higher than fiscal 1995; as a percentage
of revenues,  these expenses are expected to remain relatively  constant year to
year.  Research and  development  costs  declined  slightly in the quarter ended
April 30, 1996 as compared to the quarter ended April 30, 1995.  This decline is
the  result of the  timing of certain  expenditures.  For the full  year,  these
expenses are  expected to be at higher  levels for fiscal 1996 than fiscal 1995,
as the Company  intends to increase its investment  in, among other things,  new
data collection technologies and services.

General and  administrative  expenses  increased  by $.3 million or 3.4% for the
quarter  ended April 30,  1996,  from the prior year  quarter.  For fiscal 1996,
these  expenses  are  expected  to be  comparable  or  slightly  higher than the
previous year.

Non-operating Expenses

Interest  expense  decreased by $.5 million in the quarter ended April 30, 1996,
from  the  comparable  prior  year  period.  This  decrease  is  the  result  of
substantially lower debt levels in fiscal 1996 than fiscal 1995.

Provision for Income Taxes

The effective income tax rate of 40.2% for the three months ended April 30, 1996
was higher than the effective rate applied for the same period in the prior year
primarily as a result of the statutory  expiration  of research and  development
credits.

Liquidity and Capital Resources

For the  three-month  period ended April 30, 1996,  the Company  generated  $6.5
million of cash flow from operating  activities.  This compares favorably to the
corresponding prior year period primarily as a result of improved collections of
trade  receivables.  Cash provided from  operations  was used  primarily to fund
investments  in property,  plant and equipment of $2.4  million,  as well as pay
dividends of $1.4  million.  As of April 30, 1996,  the Company had  accumulated
cash and cash  equivalents  of $7.3  million,  an increase of $2.2  million from
January 31, 1996. The Company  expects for the remainder of fiscal 1996 that its
cash flows will be adequate to fund operations and investing  activities for its
continuing  operations.  In addition,  the Company  anticipates funding internal
growth and possible acquisitions with its excess cash flows from operations, its
existing  revolving  credit facility and proceeds from the sale of its Financial
Systems business (see Note E of Notes to Consolidated Financial Statements).




PART II.  OTHER INFORMATION

Item 4.       Submission of Matters to a Vote of Security Holders

          (a) The registrant  held its Annual Meeting of Stockholders on May 23,
1996.

          (c)  Briefly  described  below  are the only  matters  voted on at the
Annual meeting and the number of votes with respect to each matter.

              (i) Election of Board of Directors

                                                     Withhold
                    Name                  For        Authority
                    ----                  ---        ---------
              Russell A. Gullotti     12,619,015     2,784,622
              David C. Cox            12,302,585     3,101,052
              Jean B. Keffeler        12,309,028     3,094,609
              Charles W. Oswald       12,282,924     3,120,713
              Stephen G. Shank        12,307,527     3,096,110
              John E. Steuri          12,320,273     3,083,364
              Jeffrey E. Stiefler     12,377,346     3,026,291
              John W. Vessey          12,601,861     2,801,776

             (ii) Approval of the appointment of Ernst & Young LLP as auditors 
                  for the year ending January 31, 1996

              For                     12,570,472
              Against                     45,588
              Abstain                     25,611
              Broker Non-Vote                  0





Item 6.  Exhibits and Reports on Form 8-K

    (a)  Exhibits.

           2.0 -- Stock Purchase and Sale  Agreement,  dated as of May 30, 1996,
                  by and among SunGard Data Systems Inc., NCS and NCS  Holdings;
                  no Schedules thereto are being filed by the registrant but the
                  registrant  will furnish  a copy of any  such  Schedule to
                  the Commission upon request.

         *10.1 -- Amended and Restated Severance Agreement,
                  dated May 23, 1996, by and between NCS and 
                  Russell A. Gullotti.

         *10.2 -- Change of Control Agreement, dated April 15,
                  1996, by and between NCS and certain executives
                  of NCS.

          27.0 -- Financial Data Schedule.

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

    (b)  There  were no  reports  on Form 8-K filed for the three  months  ended
         April 30, 1996.





                                  SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                  NATIONAL COMPUTER SYSTEMS, INC.



                                  /s/ Jeffrey W. Taylor
                                  ---------------------------
                                   Jeffrey W. Taylor
                                   Vice President and
                                     Chief Financial Officer



Dated:  June 13, 1996






                            FORM 10-Q

                 NATIONAL COMPUTER SYSTEMS, INC.

          For the quarterly period ended April 30, 1996




                         ---------------
                          EXHIBIT INDEX
                         ---------------


        Exhibit
        ------- 


          2.0    -- Stock Purchase and Sale Agreement, dated as of May 30, 1996,
                 by and among SunGard Data Systems  Inc.,  NCS and NCS Holdings;
                 no Schedules  thereto are being filed by the registrant but the
                 registrant  will  furnish  a copy of any such  Schedule  to the
                 Commission upon request.

          10.1   -- Amended  and  Restated  Severance  Agreement,  dated May 23,
                 1996, by and between NCS and Russell A. Gullotti.

          10.2   -- Change of Control  Agreement,  dated April 15, 1996,  by and
                 between NCS and certain executives of NCS.

          27.0   -- Financial Data Schedule.