10-Q/A

                        Part II. Other Information

                Item 6.  Exhibits and Reports on Form 8-K

(a)  Exhibits
     --------


                    SK 601
Exhibit No.         Ref. No.  Description                   Page No. 
- -----------         --------  -----------                   --------
                                                   

   1                (11)      Statement re:                 E-1
                              Computation of
                              Earnings Per Share




(b)  Reports on Form 8-K
     -------------------
     No reports on Form 8-K were filed during the quarter ended September 30,
1994.

                                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 Sanitary Supply Company
                                   --------------------------------
                                             (Registrant)



Date  12/29/94                     By /s/Paul C. Voet
     ------------------            ----------------------------------
                                   Paul C. Voet
                                   President and
                                   Chief Executive Officer


Date  12/29/94                     By /s/Gary H. Sander
     ------------------            ----------------------------------
                                   Gary H. Sander
                                   Vice President,
                                   Treasurer and
                                   Chief Financial Officer











                              Page 1 of 3

EX-27

 

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM 10-Q FOR
THE QUARTER ENDED SEPTEMBER 30, 1994 FOR NATIONAL SANITARY SUPPLY COMPANY AND
IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.

<CIK> 0000793500
<NAME> NATIONAL SANITARY SUPPLY CO
<MULTIPLIER> 1,000
       
 
                             
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1994
<PERIOD-END>                               SEP-30-1994
<CASH>                                           1,814
<SECURITIES>                                         0
<RECEIVABLES>                                   36,954
<ALLOWANCES>                                   (1,190)
<INVENTORY>                                     26,690
<CURRENT-ASSETS>                                72,672
<PP&E>                                          40,554
<DEPRECIATION>                                (18,889)
<TOTAL-ASSETS>                                 121,966
<CURRENT-LIABILITIES>                           47,247
<BONDS>                                         17,000
<COMMON>                                         6,397
<PREFERRED-MANDATORY>                                0
<PREFERRED>                                          0
<OTHER-SE>                                      49,667
<TOTAL-LIABILITY-AND-EQUITY>                   121,966
<SALES>                                        229,667
<TOTAL-REVENUES>                               229,667
<CGS>                                          158,031
<TOTAL-COSTS>                                  158,031
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                   651
<INTEREST-EXPENSE>                               1,774
<INCOME-PRETAX>                                  5,730
<INCOME-TAX>                                     2,398
<INCOME-CONTINUING>                              3,332
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     3,332
<EPS-PRIMARY>                                      .56
<EPS-DILUTED>                                      .56