MITCHELL ENERGY & DEVELOPMENT CORP
10-K/A, 1995-06-14
CRUDE PETROLEUM & NATURAL GAS
Previous: MITCHELL ENERGY & DEVELOPMENT CORP, 10-Q, 1995-06-14
Next: ABS INDUSTRIES INC /DE/, 10-Q, 1995-06-14



<PAGE>   1
================================================================================

                                       
                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                                       
                                  FORM 10-K/A
                                AMENDMENT NO. 1

        [x]      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                                       
                  FOR THE FISCAL YEAR ENDED JANUARY 31, 1995

                                      OR

        [ ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                                       
                         COMMISSION FILE NUMBER 1-6959
                                       
                      MITCHELL ENERGY & DEVELOPMENT CORP.
            (Exact name of registrant as specified in its charter)


                TEXAS                                 74-1032912
      (State of Incorporation)              (I.R.S. Employer Identification No.)
                                            
                                            
         2001 TIMBERLOCH PLACE                
         THE WOODLANDS, TEXAS                            77380
(Address of Principal Executive Offices)               (Zip Code)

       Registrant's telephone number including area code: (713) 377-5500

          SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                                       Name of each exchange
        Title of each class                            on which registered   
        -------------------                            -------------------------
Class A Common Stock, $.10 Par Value                   New York and Pacific
Class B Common Stock, $.10 Par Value                   New York and Pacific


       SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:  NONE

   Indicate by check mark whether the registrant (1) has filed all reports
    required to be filed by Section 13 or Section 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 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. [  ]
                                       
   The aggregate market value of voting stock held by nonaffiliates of the
         registrant at March 31, 1995 was approximately $152,655,000.

             Shares of common stock outstanding at March 31, 1995:
                              Class A - 23,207,425
                              Class B - 28,815,124

                      DOCUMENTS INCORPORATED BY REFERENCE
    Portions of the following documents are incorporated by reference into
                      the indicated parts of this report:
            Annual Report to Stockholders for the fiscal year ended
                      January 31, 1995 - Parts I and II.
                 Definitive Proxy Statement to be filed within
                  120 days after January 31, 1995 - Part III.


================================================================================

<PAGE>   2
                                  FORM 10-K/A
                                AMENDMENT NO. 1


         The undersigned registrant hereby amends Exhibits No.s 99(a) and 99(b)
to its annual report on Form 10-K for the year ended January 31, 1995 as set
forth in the pages attached hereto:

         Exhibit 99(a) - Form 11-K for the year ended January 31, 1995 for the
           Mitchell Energy & Development Corp.  Thrift and Savings Plan is
           hereby amended to include the financial statements and schedules
           required by that form and the related Report of Independent Public
           Accountants on such statements and schedules together with their
           consent to incorporate such report into previously filed Form S-8
           registration statements.

         Exhibit 99(b) - Form 11-K for the year ended January 31, 1995 for the
           MND Hospitality, Inc. Thrift and Savings Plan is hereby amended to
           include the financial statements and schedules required by that form
           and the related Report of Independent Public Accountants on such
           statements and schedules together with their consent to incorporate
           such report into a previously filed Form S-8 registration statement.

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

                                   Mitchell Energy & Development Corp.
                                              (Registrant)


                                   By:_____________________________________
                                      Philip S. Smith
                                      Senior Vice President - Administration 
                                      Chief Financial Officer and
                                      Principal Accounting Officer


Date:  June 14, 1995

<PAGE>   1
                                                                   Exhibit 99(a)




                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549


                                   FORM 11-K

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


                   FOR THE FISCAL YEAR ENDED JANUARY 31, 1995

                                       OR

            [ ]     TRANSITION REPORT PURSUANT TO SECTION 15(d) OF THE
                              SECURITIES EXCHANGE ACT OF 1934


                         Commission file number  1-6959


                            _______________________

                      MITCHELL ENERGY & DEVELOPMENT CORP.
                            THRIFT AND SAVINGS PLAN
                            _______________________



                      MITCHELL ENERGY & DEVELOPMENT CORP.
            (Name of issuer of securities held pursuant to the Plan)

                P. O. Box 4000, The Woodlands, Texas 77387-4000
           (Address of Plan and principal executive office of issuer)
<PAGE>   2
                      Mitchell Energy & Development Corp.
                            Thrift and Savings Plan
                                       
                                       
                  INDEX TO FINANCIAL STATEMENTS AND SCHEDULES


<TABLE>
<CAPTION>
                                                                                                  Page
                                                                                                  ----
<S>                                                                                                <C>
Report of Independent Public Accountants  . . . . . . . . . . . . . . . . . . . . . . . . . . .     2

Statement of Net Assets Available for Plan Benefits with Fund Information
   January 31, 1995   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     3
   January 31, 1994   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     4

Statement of Changes in Net Assets Available for
   Plan Benefits with Fund Information for the Year Ended
     January 31, 1995   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     5
     January 31, 1994   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     6

Notes to Financial Statements--January 31, 1995 and 1994  . . . . . . . . . . . . . . . . . . .     7

Schedule I--Schedule of Assets Held for
   Investment Purposes at January 31, 1995  . . . . . . . . . . . . . . . . . . . . . . . . . .    10

Schedule II--Schedule of Reportable Transactions
   for the Year Ended January 31, 1995  . . . . . . . . . . . . . . . . . . . . . . . . . . . .    11
</TABLE>



                                                           -1-
<PAGE>   3
                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Administrative Committee of the Mitchell
  Energy & Development Corp. Thrift and Savings Plan:


      We have audited the accompanying statements of net assets available for
plan benefits of the Mitchell Energy & Development Corp. Thrift and Savings
Plan as of January 31, 1995 and 1994, and the related statements of changes in
net assets available for plan benefits for the years then ended.  These
financial statements and the schedules referred to below are the responsibility
of Mitchell Energy & Development Corp.'s management.  Our responsibility is to
express an opinion on these financial statements and schedules 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 net assets available for plan benefits of
the Mitchell Energy & Development Corp. Thrift and Savings Plan at January 31,
1995 and 1994, and the changes in net assets available for plan benefits for
the years then ended, in conformity with generally accepted accounting
principles.

      Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole.  The supplemental schedules of assets
held for investment purposes as of January 31, 1995 and reportable transactions
for the year then ended are presented for purposes of additional analysis and
are not a required part of the basic financial statements but are supplementary
information required by the Department of Labor's Rules and Regulations for
Reporting and Disclosure under the Employee Retirement Income Security Act of
1974.  The fund information in the statement of net assets available for
benefits and the statement of changes in net assets available for benefits is
presented for purposes of additional analysis rather than to present the net
assets available for plan benefits and changes in net assets available for plan
benefits of each fund.  The supplemental schedules and fund information have
been subjected to the auditing procedures applied in the audit of the basic
financial statements and, in our opinion, are fairly stated, in all material
respects, in relation to the basic financial statements taken as a whole.



                                                             ARTHUR ANDERSEN LLP

Houston, Texas
May 19, 1995





                                      -2-
<PAGE>   4
                      Mitchell Energy & Development Corp.
                            Thrift and Savings Plan

   STATEMENT OF NET ASSETS AVAILABLE FOR PLAN BENEFITS WITH FUND INFORMATION
                              AT JANUARY 31, 1995

<TABLE>
<CAPTION>
                                                                                              Mutual Funds
                                                                      -------------------------------------------------------------
                                           MEDC                                                              Merrill               
                                          Common          Fixed                                  Hancock      Lynch        Merrill  
                                           Stock          Income          AIM       Franklin     Emerging     Basic         Lynch   
                                           Fund            Fund          Value       Income       Growth      Value        Capital  
                                        -----------     -----------   ----------    --------     --------   ----------   ---------- 
<S>                                     <C>             <C>           <C>           <C>          <C>        <C>          <C> 
Investments (at current values)
   MEDC Common Stock
     Class A  . . . . . . . . . . . .   $11,174,726     $       -     $      -      $    -       $    -     $      -     $      - 
     Class B  . . . . . . . . . . . .    11,699,229             -            -           -            -            -            -
   Merrill Lynch Retirement
     Preservation Trust . . . . . . .           -        46,902,807          -           -            -            -            -   
   Mutual funds . . . . . . . . . . .           -               -      2,347,047     745,421      317,283    6,847,583    7,656,415
   Participants loans . . . . . . . .           -               -            -           -            -            -            -   
   Merrill Lynch CMA Money Fund . . .        52,146         343,482        9,566       1,685        2,604       33,140       27,931 
                                        -----------     -----------   ----------    --------     --------   ----------   ---------- 
                                         22,926,101      47,246,289    2,356,613     747,106      319,887    6,880,723    7,684,346
Due from trustee  . . . . . . . . . .           -            50,445          -           -            -            -            - 
Cash  . . . . . . . . . . . . . . . .         7,043          46,389        1,292         228          352        4,476        3,772
                                        -----------     -----------   ----------    --------     --------   ----------   ---------- 
Net assets available for
     plan benefits  . . . . . . . . .   $22,933,144     $47,343,123   $2,357,905    $747,334     $320,239   $6,885,199   $7,688,118 
                                        ===========     ===========   ==========    ========     ========   ==========   ========== 
</TABLE>

<TABLE>
<CAPTION>
                                                            Mutual Funds                   
                                         ---------------------------------------------------------
                                          Merrill                      Oppenheimer
                                           Lynch           New         Main Street
                                           Global          York          Income        Templeton        Loan
                                         Allocation       Venture       & Growth        Foreign         Fund            Total    
                                         ----------     ----------     ----------      ----------     ----------     ------------
<S>                                      <C>            <C>            <C>             <C>            <C>            <C>     
Investments (at current values)                    
   MEDC Common Stock
     Class A  . . . . . . . . . . . .    $      -       $      -       $      -        $      -       $      -       $ 11,174,726
     Class B  . . . . . . . . . . . .           -              -              -               -              -         11,699,229
   Merrill Lynch Retirement
     Preservation Trust . . . . . . .           -              -              -               -              -         46,902,807
   Mutual funds . . . . . . . . . . .     2,004,776      1,434,953      2,290,632       1,280,958            -         24,925,068
   Participants loans . . . . . . . .           -              -              -               -        5,487,497        5,487,497
   Merrill Lynch CMA Money Fund . . .         5,264          6,656          4,257             -              -            486,731
                                         ----------     ----------     ----------      ----------     ----------     ------------
                                          2,010,040      1,441,609      2,294,889       1,280,958      5,487,497      100,676,058
Due from trustee  . . . . . . . . . .           -              -              -               -              -             50,445
Cash  . . . . . . . . . . . . . . . .           711            899            574             -              -             65,736
                                         ----------     ----------     ----------      ----------     ----------     ------------
Net assets available for
     plan benefits  . . . . . . . . .    $2,010,751     $1,442,508     $2,295,463      $1,280,958     $5,487,497     $100,792,239
                                         ==========     ==========     ==========      ==========     ==========     ============ 
</TABLE>

_________________________________
The accompanying notes are an integral part of this statement.

                                                      -3-
<PAGE>   5
                      Mitchell Energy & Development Corp.
                            Thrift and Savings Plan

   STATEMENT OF NET ASSETS AVAILABLE FOR PLAN BENEFITS WITH FUND INFORMATION
                              AT JANUARY 31, 1994

<TABLE>
<CAPTION>
                                                                                    Mutual Funds                                   
                                                                   --------------------------------------------------
                                         MEDC                                                  Merrill                    
                                        Common           Fixed                                  Lynch        Merrill      
                                        Stock           Income         AIM        Franklin      Basic         Lynch      
                                         Fund            Fund         Value        Income       Value        Capital      
                                      -----------    -----------   ----------     --------    ----------   ----------
<S>                                   <C>            <C>           <C>           <C>          <C>          <C> 
Investments (at current values)
  MEDC Common Stock
     Class A  . . . . . . . . . . .   $10,754,950    $       -     $      -      $     -      $      -     $      -  
     Class B  . . . . . . . . . . .    11,395,844            -            -            -             -            - 
  Merrill Lynch Retirement
     Preservation Trust   . . . . .           -       40,187,394          -            -             -            - 
  Group annuity contracts
     Allstate Insurance Company . .           -        6,278,276          -            -             -            -       
     Southwestern Life
        Insurance Company . . . . .           -        4,801,542          -            -             -            - 
  Mutual funds  . . . . . . . . . .                          -      1,528,079      288,700     7,830,854    8,831,367  
  Participants loans  . . . . . . .           -              -            -            -             -            -  
  Merrill Lynch CMA Money Fund  . .        14,181        598,409          -            -           4,021       12,852 
                                      -----------    -----------   ----------     --------    ----------   ----------
                                       22,164,975     51,865,621    1,528,079      288,700     7,834,875    8,844,219 
Due from trustee  . . . . . . . . .           -            5,547        4,692          -             -            -    
                                      -----------    -----------   ----------     --------    ----------   ----------
Net assets available for
  plan benefits   . . . . . . . . .   $22,164,975    $51,871,168   $1,532,771     $288,700    $7,834,875   $8,844,219 
                                      ===========    ===========   ==========     ========    ==========   ========== 

</TABLE>
<TABLE>
<CAPTION>
                                                              Mutual Funds                                                
                                        ----------------------------------------------------
                                        Merrill                    Oppenheimer  Transamerica
                                         Lynch           New       Main Street     Special
                                         Global          York        Income        Emerging       Loan
                                       Allocation      Venture      & Growth        Growth        Fund            Total    
                                       ----------     ----------   ----------    -----------    ----------     ------------
<S>                                    <C>            <C>          <C>             <C>          <C>            <C>     
Investments (at current values)
  MEDC Common Stock
     Class A  . . . . . . . . . . .    $      -       $      -     $      -        $   -        $      -       $ 10,754,950
     Class B  . . . . . . . . . . .           -              -            -            -               -         11,395,844
  Merrill Lynch Retirement
     Preservation Trust   . . . . .           -              -            -            -               -         40,187,394
  Group annuity contracts
     Allstate Insurance Company . .           -              -            -            -               -          6,278,276
     Southwestern Life
        Insurance Company . . . . .           -              -            -            -               -          4,801,542
  Mutual funds  . . . . . . . . . .     1,891,557      1,272,947    1,013,844       86,620             -         22,743,968
  Participants loans  . . . . . . .           -              -            -            -         3,336,972        3,336,972
  Merrill Lynch CMA Money Fund  . .         1,622            -          1,187          -               -            632,272
                                       ----------     ----------   ----------      -------      ----------     ------------
                                        1,893,179      1,272,947    1,015,031       86,620       3,336,972      100,131,218
Due from trustee  . . . . . . . . .           -              -          4,854       10,787             -             25,880
                                       ----------     ----------   ----------      -------      ----------     ------------
Net assets available for
  plan benefits   . . . . . . . . .    $1,893,179     $1,272,947   $1,019,885      $97,407      $3,336,972     $100,157,098
                                       ==========     ==========   ==========      =======      ==========     ============ 

</TABLE>
_________________________________
The accompanying notes are an integral part of this statement.





                                                       -4-
<PAGE>   6
                      Mitchell Energy & Development Corp.
                            Thrift and Savings Plan

   STATEMENT OF CHANGES IN NET ASSETS AVAILABLE FOR PLAN BENEFITS WITH 
             FUND INFORMATION FOR THE YEAR ENDED JANUARY 31, 1995

<TABLE>
<CAPTION>
                                                                                             Mutual Funds                         
                                                                      -------------------------------------------------------------
                                           MEDC                                                              Merrill              
                                          Common          Fixed                                 Hancock       Lynch      Merrill
                                           Stock          Income          AIM       Franklin    Emerging      Basic       Lynch 
                                           Fund            Fund          Value       Income      Growth       Value       Capital 
                                       ------------    ------------   ----------   ---------   ---------   ----------- ------------
<S>                                    <C>             <C>            <C>          <C>         <C>         <C>          <C>       
Investment income
   Interest income  . . . . . . . . .  $     16,062    $  3,185,912   $      -     $     -     $     -     $       -    $       - 
   Mutual fund distributions  . . . .           -               -         37,172      52,018          54       439,217      717,536
   Cash dividends . . . . . . . . . .       582,208             -            -           -           -             -            -  
                                       ------------    ------------   ----------   ---------   ---------   -----------  -----------
                                            598,270       3,185,912       37,172      52,018          54       439,217      717,536
Net appreciation
   (depreciation) of investments  . .    (5,293,261)            -        (83,317)    (81,719)    (10,202)     (484,943)    (803,212)

Contributions
   Members  . . . . . . . . . . . . .       969,688       2,397,698      157,066      53,616      29,385       448,600      515,537
   Company  . . . . . . . . . . . . .       799,917       1,889,703      115,752      40,267      19,131       360,968      406,159
   Forfeitures utilized . . . . . . .       (35,445)        (79,899)         (43)        -        (3,015)       (5,438)     (27,661)

Participant loans
   New loans made . . . . . . . . . .      (728,867)     (2,451,935)     (49,160)    (24,111)     (8,405)     (242,256)    (313,070)
   Principal payments received  . . .       293,064         880,812       26,732      15,488       2,922       138,111      154,466
   Loan administrative fees . . . . .        (1,515)         (4,968)         (51)        (60)        (19)         (690)        (817)

Distributions to withdrawing
   members  . . . . . . . . . . . . .      (956,564)     (4,250,518)      (8,738)     (1,148)       (890)     (332,738)    (695,911)

Transfers to MND Hospitality
   Thrift and Savings Plan  . . . . .       (32,935)         (5,540)         -           -           -         (43,564)     (51,476)

Interfund transfers . . . . . . . . .     5,155,817      (6,089,310)     629,721     404,283     193,871    (1,226,943)  (1,057,652)
                                        -----------     -----------   ----------    --------    ---------   ----------   ---------- 
Increase (decrease) in net
   assets . . . . . . . . . . . . . .       768,169      (4,528,045)     825,134     458,634     222,832      (949,676)  (1,156,101)

Net assets available for plan
   benefits, beginning of year  . . .    22,164,975      51,871,168    1,532,771     288,700      97,407     7,834,875    8,844,219
                                        -----------     -----------   ----------    --------    --------    ----------   ---------- 
Net assets available for plan
   benefits, end of year  . . . . . .   $22,933,144     $47,343,123   $2,357,905    $747,334    $320,239    $6,885,199   $7,688,118
                                        ===========     ===========   ==========    ========    ========    ==========   ==========
</TABLE>





































<TABLE>
<CAPTION>
                                                            Mutual Funds                                                        
                                       -------------------------------------------------------
                                          Merrill                      Oppenheimer
                                           Lynch            New        Main Street
                                          Global           York          Income      Templeton    Loan
                                        Allocation        Venture       & Growth      Foreign     Fund          Total    
                                       ------------      ----------    ---------    ----------  ---------    ------------
<S>                                    <C>               <C>           <C>          <C>         <C>          <C>           
Investment income
   Interest income  . . . . . . . . .  $        -        $      -      $     -      $      -    $  373,695   $  3,575,669
   Mutual fund distributions  . . . .       114,713          64,907       41,142        84,785         -        1,551,544
   Cash dividends . . . . . . . . . .           -             -              -             -           -          582,208
                                         ----------      ----------   ----------    ----------  ----------   ------------
                                            114,713          64,907       41,142        84,785     373,695      5,709,421
Net appreciation
   (depreciation) of investments  . .      (207,036)       (124,482)    (117,150)     (144,955)        -       (7,350,277)

Contributions
   Members  . . . . . . . . . . . . .       192,302         121,367      156,012        72,008         -        5,113,279
   Company  . . . . . . . . . . . . .       137,913          93,150      117,088        50,719         -        4,030,767
   Forfeitures utilized . . . . . . .           -               -            -             (44)        -         (151,545)

Participant loans
   New loans made . . . . . . . . . .      (118,700)        (35,851)     (60,662)      (33,424)  4,066,441            -
   Principal payments received  . . .        58,597          29,751       27,238        14,023  (1,641,204)           -   
   Loan administrative fees . . . . .           (74)            (58)         (98)          (50)        -           (8,400)

Distributions to withdrawing
   members  . . . . . . . . . . . . .       (18,140)         (3,204)     (16,021)       (5,893)   (261,815)    (6,551,580)

Transfers to MND Hospitality
   Thrift and Savings Plan  . . . . .        (4,998)            -            -          (5,114)    (12,897)      (156,524)

Interfund transfers . . . . . . . . .       (37,005)         23,981    1,128,029     1,248,903    (373,695)           -
                                         ----------      ----------   ----------    ----------  ----------   ------------
Increase (decrease) in net
   assets . . . . . . . . . . . . . .       117,572         169,561    1,275,578     1,280,958   2,150,525        635,141

Net assets available for plan
   benefits, beginning of year  . . .     1,893,179       1,272,947    1,019,885           -     3,336,972    100,157,098
                                         ----------      ----------   ----------    ----------  ----------   ------------
Net assets available for plan
   benefits, end of year  . . . . . .    $2,010,751      $1,442,508   $2,295,463    $1,280,958  $5,487,497   $100,792,239
                                         ==========      ==========   ==========    ==========  ==========   ============ 
</TABLE>

___________________________________
The accompanying notes are an integral part of this statement.





                                      -5-
<PAGE>   7
                      Mitchell Energy & Development Corp.
                            Thrift and Savings Plan

   STATEMENT OF CHANGES IN NET ASSETS AVAILABLE FOR PLAN BENEFITS WITH FUND
                                  INFORMATION
                      FOR THE YEAR ENDED JANUARY 31, 1994



<TABLE>
<CAPTION>
                                                                                      Mutual Funds                                  
                                                                    ---------------------------------------------------
                                        MEDC                                                    Merrill                
                                       Common           Fixed                                    Lynch        Merrill    
                                        Stock           Income         AIM         Franklin      Basic         Lynch    
                                        Fund             Fund         Value         Income       Value        Capital   
                                     ------------     -----------   ----------     --------    ----------    ---------- 
<S>                                  <C>              <C>           <C>            <C>         <C>           <C>
Investment income                                                                                                     
  Interest income   . . . . . . . .  $      5,255     $ 3,351,413   $      -       $    -      $      -      $      -   
  Mutual fund distributions   . . .           -               -         38,073          -         436,195       562,885 
  Cash dividends  . . . . . . . . .       584,904             -            -            -             -             -   
                                     ------------     -----------   ----------     --------    ----------    ---------- 
                                          590,159       3,351,413       38,073          -         436,195       562,885 
                                                                                                                      
Net appreciation of                                                                                                   
  investments   . . . . . . . . . .     8,934,884             -         51,928        1,402       878,978       658,612 
                                                                                                                      
Contributions                                                                                                         
  Members   . . . . . . . . . . . .     1,159,327       2,858,062       28,791        1,468       564,291       704,030 
  Company   . . . . . . . . . . . .       949,692       2,120,071       21,083        1,074       439,614       543,533 
  Forfeitures utilized  . . . . . .       (11,628)        (17,947)         -            -          (1,850)      (10,047)          
                                                                                                                      
Participant loans                                                                                                     
  New loans made  . . . . . . . . .      (317,034)     (1,421,064)        (523)         -        (131,931)     (216,074)
  Principal payments received   . .       240,748         578,277        3,237          203       123,501       146,047 
                                                                                                                      
                                                                                                                      
Distributions to withdrawing                                                                                          
  members   . . . . . . . . . . . .    (1,021,492)     (3,056,469)         -            -         (87,335)     (115,716)
                                                                                                                     
Transfers from MND Hospitality, Inc.                                                                                  
  Thrift and Savings Plan   . . . .           -               -            -            -           8,457        16,563 
                                                                                                                      
Interfund transfers . . . . . . . .   (16,344,304)     10,783,244    1,390,182      284,553       406,405      (269,640)
                                     ------------     -----------   ----------     --------    ----------    ---------- 
Increase (decrease) in                                                                                                         
  net assets  . . . . . . . . . . .    (5,819,648)     15,195,587    1,532,771      288,700     2,636,325     2,020,193 
                                                                                                                      
                                                                                                                      
Net assets available for plan                                                                                         
  benefits, beginning of year   . .    27,984,623      36,675,581          -            -       5,198,550     6,824,026 
                                     ------------     -----------   ----------     --------    ----------    ---------- 
                                                                                                                      
Net assets available for plan                                                                                         
    benefits, end of year . . . . .  $ 22,164,975     $51,871,168   $1,532,771     $288,700    $7,834,875    $8,844,219 
                                     ============     ===========   ==========     ========    ==========    ========== 
</TABLE>
































<TABLE>
<CAPTION>
                                                                Mutual Funds                                                
                                       ------------------------------------------------------------
                                         Merrill                       Oppenheimer     Transamerica
                                          Lynch          New          Main Street        Special
                                         Global          York            Income          Emerging          Loan
                                       Allocation      Venture          & Growth          Growth           Fund         Total    
                                       ----------     ----------       ----------      ------------     ----------   ------------
<S>                                    <C>            <C>              <C>             <C>             <C>           <C>
Investment income                    
  Interest income   . . . . . . . .    $      -       $      -         $      -         $   -          $  242,735    $  3,599,403
  Mutual fund distributions   . . .        59,628         44,882              -             -                 -         1,141,663
  Cash dividends  . . . . . . . . .           -              -                -             -                 -           584,904
                                       ----------     ----------       ----------        -------       ----------    ------------
                                           59,628         44,882              -             -             242,735       5,325,970
                                       
Net appreciation of                    
  investments   . . . . . . . . . .        37,251         18,071           21,448          2,040              -        10,604,614
                                       
Contributions                          
  Members   . . . . . . . . . . . .        31,106         26,233            2,994            242              -         5,376,544
  Company   . . . . . . . . . . . .        22,329         19,612            2,514            235              -         4,119,757
  Forfeitures utilized  . . . . . .           -              -                -              -                -           (41,472) 
                                       
Participant loans                      
  New loans made  . . . . . . . . .          (517)        (7,760)             -              -          2,094,903             -
  Principal payments received   . .         6,899          3,697              215              4       (1,102,828)            -  

Distributions to withdrawing           
  members   . . . . . . . . . . . .           -              -                -              -            (45,462)     (4,326,474) 
                                       
Transfers from MND Hospitality, Inc.   
  Thrift and Savings Plan   . . . .           -              -                -              -                -            25,020
                                                                                                                      
Interfund transfers . . . . . . . .     1,736,483      1,168,212          992,714         94,886         (242,735)            -  
                                       ----------     ----------       ----------        -------       ----------    ------------
Increase (decrease) in                                                                                              
  net assets  . . . . . . . . . . .     1,893,179      1,272,947        1,019,885         97,407          946,613      21,083,959
                                                                                                                                
                                       
Net assets available for plan          
  benefits, beginning of year   . .           -              -                -              -          2,390,359      79,073,139
                                       ----------     ----------       ----------        -------       ----------    ------------
                                       
Net assets available for plan          
    benefits, end of year . . . . .    $1,893,179     $1,272,947       $1,019,885        $97,407       $3,336,972    $100,157,098
                                       ==========     ==========       ==========        =======       ==========    ============

</TABLE>

__________________________________
The accompanying notes are an integral part of this statement.





                                      -6-



<PAGE>   8
                      Mitchell Energy & Development Corp.
                            Thrift and Savings Plan

                         NOTES TO FINANCIAL STATEMENTS
                           JANUARY 31, 1995 AND 1994


(1)      SUMMARY OF THE PLAN
         GENERAL
         The Mitchell Energy & Development Corp. Thrift and Savings Plan (the
Plan) was adopted by Mitchell Energy & Development Corp. (MEDC) and certain of
its subsidiaries (collectively the Company) to encourage their employees to
provide additional security for their retirement.  Full-time employees of the
Company are eligible to become members of the Plan on the first of the month
following their completion of a one-month eligibility period.  Other employees
are eligible to become members after completing one year of participation
service as defined in the Plan's provisions.  Members should refer to the Plan
document for a complete description of all Plan's provisions.

         ADMINISTRATION
         The Plan is administered by an administrative committee which has
broad responsibilities regarding the supervision and administration of the
Plan.  The committee consists of seven persons appointed by the Board of
Directors of MEDC who receive no compensation from the Plan for their services.
Except for loan processing fees charged to members who have more than one loan
outstanding, administrative expenses have been paid by the Company.  Should the
Company choose not to pay such expenses in the future, however, they would be
paid by the Plan and charged to the members' accounts.

         TRUSTEE
         Plan investments are held by Merrill Lynch Trust Company of Somerset,
New Jersey (Trustee), as trustee of the Plan.  The Trustee receives
contributions, makes payments to members in accordance with the terms of the
Plan and has investment management authority where investment discretion is
placed with the Trustee.

         BASIS OF ACCOUNTING
         The records of the Plan are maintained on the accrual basis of
accounting for financial reporting purposes.  For financial statement purposes,
Plan investments are carried at market values which are determined based upon
published market quotations or contract values supplied by the Trustee or
applicable insurance company for all investments other than participant loans.

         CONTRIBUTIONS AND INVESTMENT OPTIONS
         Members may elect, with certain limitations, to reduce their
compensation by instructing the Company to contribute from 1% to 14% of their
base salary to the Plan on a pretax basis.  Amounts so deferred, as limited by
applicable Federal income tax regulations, are not included in a member's
adjusted gross income for Federal income tax purposes in the year the income is
deferred and contributed to the Plan.

         Members also may make after-tax contributions to the Plan. The total
of a member's pretax and after-tax contribution may not exceed 14% of base
salary. After-tax contributions are included in the member's adjusted gross
income for Federal income tax purposes in the year the income is earned and
contributed to the Plan.





                                      -7-
<PAGE>   9
         The Company makes contributions to the Plan of an amount equal to 100%
of a member's contributions, up to 6% of base salary.

         Members may direct the Trustee to invest their contributions in one or
more of the investment funds listed below.  The number of participants (some of
whom participate in more than one fund) in each investment fund at January 31,
1995 and 1994 and the investment objectives of the various funds are as
follows:

<TABLE>
<CAPTION>
                                       1995      1994                   Investment Objectives              
                                      -----     -----     -------------------------------------------------
<S>                                   <C>       <C>       <C>
MEDC Common Stock Fund                1,118     1,092     Invest in stock of MEDC.

Fixed Income Fund                     1,469     1,592     Income investments, consisting of guaranteed
                                                          investment contracts; U.S. government
                                                          securities and money market securities.

Mutual Funds
  AIM Value Fund                        243       149     Capital appreciation, invests primarily in
                                                          equity securities.

  Franklin Income Fund                  121        44     Income, invests in equity and debt securities and cash
                                                          equivalents.

  Hancock Emerging Growth Fund           70        14     Capital appreciation, invests in equity
  (formerly Transamerica                                  securities of rapidly growing small and
     Special Emerging Growth)                             medium sized companies.

  Merrill Lynch Basic                   521       560     Capital appreciation, invests primarily in
    Value Fund, Inc.                                      equity securities.

  Merrill Lynch                         639       687     Income and capital appreciation, invests in
    Capital Fund, Inc.                                    equity, debt and convertible securities.

  Merrill Lynch Global                  250       172     Income and capital appreciation, invests in
    Allocation Fund, Inc.                                 United States and foreign equity, debt and money market
                                                          securities.

  New York Venture Fund, Inc.           187       146     Capital appreciation, invests in equity and convertible
                                                          securities.

  Oppenheimer Main Street               228        84     Income and capital appreciation, invests in
    Income and Growth                                     equity and debt securities.

  Templeton Foreign Fund                161       -       Capital appreciation, invests in stock and
                                                          debt securities of companies outside the
                                                          United States.
</TABLE>

         VESTING
         A member becomes vested in the Company's matching contributions upon
completing five years of vesting service.  A year of vesting service is defined
as the completion of 365 days of service.

         FORFEITURES
         When a member who has not yet vested terminates employment, the value
of his/her share of Company contributions is forfeited and used to reduce
future Company contributions.  If the member is re-employed before completing a
break in service, as defined by the Plan, Company contributions will be
reinstated upon the member's reinvestment of applicable amounts in the Plan.





                                      -8-
<PAGE>   10
         DISTRIBUTIONS, WITHDRAWALS AND LOANS
         A withdrawing member is entitled to receive the value of his/her
contributions and, upon retirement, death, permanent disability or termination
after having completed five years of vesting service, is also entitled to
receive 100% of the value of applicable Company contributions.

         Distributions of member account balances invested in the MEDC Common
Stock Fund are made in kind with fractional shares paid in cash.  Distributions
from the other investment funds are paid in cash.  A member may request a cash
distribution from the MEDC Common Stock Fund in lieu of stock, subject to
procedures established by the administrative committee.

         Section 1.401(k)-1 of the Internal Revenue Code restricts the
withdrawals that members may make from their pretax contributions.  Such
withdrawals are limited to instances of a member's death, retirement,
disability, separation from service, attainment of age 59-1/2 or conditions of
severe hardship.

         The Plan prescribes that members who make specified withdrawals from
their accounts will not be permitted to make contributions to the Plan during a
six-month suspension period following the withdrawal.  No such suspension
period is applicable to withdrawals of member contributions or approved,
severe-hardship withdrawals.  Member account balances pledged to secure loans
may not be withdrawn from the Plan.

         Withdrawals may be made on the first day of each month, but only once
during a twelve-month period.  Fund balances arising from a member's rollover
of balances from other plans may be withdrawn at any time without penalty.

         Amounts payable to terminated and withdrawing members totaled $476,661
and $580,867 at January 31, 1995 and 1994, respectively.

         Members are eligible to borrow up to the lesser of 50% of the vested
value of their total Plan investments or $50,000.  All loans are evidenced by
promissory notes, which are secured by the member's account and bear interest
at Chemical Bank's prime rate plus two percent.  Participant loans are reported
as assets of the Loan Fund and payments received, including interest, are
transferred to the investment funds based on members' current contribution
elections.

         TERMINATION
         The Company can terminate the Plan at its option.  If the Plan is
terminated, and after all expenses are paid, any unallocated contributions,
forfeitures, income and expenses will be allocated among the members' accounts.
All members would then be fully vested and would be entitled to receive all
amounts then credited to their accounts.

(2)      FEDERAL INCOME TAX STATUS
         The Plan obtained its latest determination letter on July 6, 1992, in
which the Internal Revenue Service stated that the Plan, as then designed, was
in compliance with the applicable requirements of the Internal Revenue Code.
The Plan has been amended since receiving the favorable determination letter,
and a request for a determination letter covering such amendments was filed on
March 31, 1995.  However, management and in-house legal counsel believe that
the Plan is currently designed and being operated in compliance with the
applicable requirements of the Internal Revenue Code and accordingly that the
Plan was qualified and the related trust was tax exempt as of January 31, 1995
and 1994.





                                      -9-
<PAGE>   11
                                                                      SCHEDULE I
                      Mitchell Energy & Development Corp.
                            Thrift and Savings Plan

                SCHEDULE OF ASSETS HELD FOR INVESTMENT PURPOSES
                              AT JANUARY 31, 1995



<TABLE>
<CAPTION>
                                                                                                 Current
                                                                                 Cost             Value   
                                                                             ------------     ------------
<S>                                                                          <C>              <C>
Mitchell Energy & Development Corp. (a)
   Class A Common Stock (682,426 shares)  . . . . . . . . . . . . . . . .    $ 11,795,895     $ 11,174,726
   Class B Common Stock (703,713 shares)  . . . . . . . . . . . . . . . .      12,075,541       11,699,229
                                                                             ------------     ------------
                                                                               23,871,436       22,873,955
                                                                             ------------     ------------

Merrill Lynch Retirement Preservation Trust (a)(b)(c) . . . . . . . . . .      46,902,807       46,902,807
                                                                             ------------     ------------

Mutual Funds
   AIM Value Fund (111,024 units) . . . . . . . . . . . . . . . . . . . .       2,371,533        2,347,047
   Franklin Income Fund (353,280 units) . . . . . . . . . . . . . . . . .         812,312          745,421
   Hancock Emerging Growth Fund (12,462 units)  . . . . . . . . . . . . .         323,005          317,283
   Merrill Lynch Basic Value Fund, Inc. (301,125 units) . . . . . . . . .       6,391,126        6,847,583
   Merrill Lynch Capital Fund, Inc. (291,340 units) . . . . . . . . . . .       7,598,098        7,656,415
   Merrill Lynch Global Allocation Fund, Inc. (162,330 units) . . . . . .       2,160,475        2,004,776
   New York Venture Fund, Inc. (124,346 units)  . . . . . . . . . . . . .       1,512,302        1,434,953
   Oppenheimer Main Street Income & Growth (107,896 units)  . . . . . . .       2,367,006        2,290,632
   Templeton Foreign Fund (147,746 units) . . . . . . . . . . . . . . . .       1,412,412        1,280,958
                                                                             ------------     ------------
                                                                               24,948,269       24,925,068
                                                                             ------------     ------------

Participant Loans, at interest rates ranging from 8% to 12.5% . . . . . .       5,487,497        5,487,497
                                                                             ------------     ------------

Merrill Lynch CMA Money Fund  . . . . . . . . . . . . . . . . . . . . . .         486,731          486,731
                                                                             ------------     ------------
                                                                             $101,696,740     $100,676,058
                                                                             ============     ============


</TABLE>


__________________________________
(a) Party-in-interest to the Plan.
(b) Unit value of $1.00.
(c) The average yield for this trust was approximately
    6.68% for the year ended January 31, 1995.





                                                           -10-
<PAGE>   12
                                                                     SCHEDULE II
                      Mitchell Energy & Development Corp.
                            Thrift and Savings Plan

                      SCHEDULE OF REPORTABLE TRANSACTIONS
                      FOR THE YEAR ENDED JANUARY 31, 1995



<TABLE>
<CAPTION>
                                               Purchases (a)                          Sales (a)                             
                                           -----------------------  ---------------------------------------------------
                                             Number        Total        Number      Total      Total Cost
                                            of Trans-    Purchase     of Trans-    Selling      of Assets       Net
                                             actions       Price       actions      Price       Sold (b)        Gain    
                                           ---------- -------------  ---------- ------------  ------------   ----------
<S>                                           <C>     <C>                <C>    <C>           <C>             <C>
Mitchell Energy & Development Corp.                                                        
  Class A Common Stock  . . . . . . . . .     419     $  5,118,478       286    $ 2,116,488   $ 2,013,461     $103,027
  Class B Common Stock  . . . . . . . . .     422        5,181,179       281      2,166,747     2,025,717      141,030
Merrill Lynch Retirement                    
  Preservation Trust  . . . . . . . . . .     539       23,646,334       431     16,930,921    16,930,921          -
Allstate Insurance Company  . . . . . . .       5          232,292         1      6,510,568     6,510,568          -
Southwestern Life Insurance Company . . .      11          388,587         1      5,190,129     5,190,129          -
Merrill Lynch CMA Money Fund  . . . . . .     132       18,668,222       194     18,813,763    18,813,763          -
                                            
</TABLE>



__________________________________
(a) Prices for purchases and sales were equal to current market values on the
    dates of the transactions and were net of expenses incurred in connection
    with the transactions.
(b) Weighted average historical cost is used to determine the cost of assets
    sold.





                                      -11-
<PAGE>   13
                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



      As independent public accountants, we hereby consent to the incorporation
of our report dated May 19, 1995, on the financial statements of the Mitchell
Energy & Development Corp. Thrift and Savings Plan included in this Form
10-K/A, Amendment No. 1 (which relates to such Plan's Form 11-K for the year
ended January 31, 1995) into the previously filed Form S-8 Registration
Statement Numbers 33-26276 and 2-86550.





                                                           ARTHUR ANDERSEN LLP

Houston, Texas
June 14, 1995

<PAGE>   1
                                                                   Exhibit 99(b)




                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549


                                   FORM 11-K

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


                   FOR THE FISCAL YEAR ENDED JANUARY 31, 1995

                                       OR

            [ ]  TRANSITION REPORT PURSUANT TO SECTION 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934


                        Commission file number   1-6959


                            _______________________

                             MND HOSPITALITY, INC.
                            THRIFT AND SAVINGS PLAN
                            _______________________


                      MITCHELL ENERGY & DEVELOPMENT CORP.
            (Name of issuer of securities held pursuant to the Plan)


                P. O. Box 4000, The Woodlands, Texas 77387-4000
           (Address of Plan and principal executive office of issuer)
<PAGE>   2
                             MND Hospitality, Inc.
                            Thrift and Savings Plan


                  INDEX TO FINANCIAL STATEMENTS AND SCHEDULES

<TABLE>
<CAPTION>
                                                                                                   Page
                                                                                                   ----
<S>                                                                                                 <C>
Report of Independent Public Accountants  . . . . . . . . . . . . . . . . . . . . . . . . . . .      2

Statement of Net Assets Available for Plan Benefits with Fund Information
   January 31, 1995 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      3
   January 31, 1994 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      4

Statement of Changes in Net Assets Available for
   Plan Benefits with Fund Information for the Year Ended
     January 31, 1995 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      5
     January 31, 1994 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      6

Notes to Financial Statements--January 31, 1995 and 1994  . . . . . . . . . . . . . . . . . . .      7

Schedule I--Schedule of Assets Held for
   Investment Purposes at January 31, 1995  . . . . . . . . . . . . . . . . . . . . . . . . . .     11

Schedule II--Schedule of Reportable Transactions
   for the Year Ended January 31, 1995  . . . . . . . . . . . . . . . . . . . . . . . . . . . .     12

</TABLE>




                                                           -1-
<PAGE>   3
                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Administrative Committee of the
   MND Hospitality, Inc. Thrift and Savings Plan:


      We have audited the accompanying statements of net assets available for
plan benefits of the MND Hospitality, Inc. Thrift and Savings Plan as of
January 31, 1995 and 1994, and the related statements of changes in net assets
available for plan benefits for the years then ended.  These financial
statements and the schedules referred to below are the responsibility of
Mitchell Energy & Development Corp.'s management.  Our responsibility is to
express an opinion on these financial statements and schedules 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 net assets available for plan benefits of the MND
Hospitality, Inc. Thrift and Savings Plan at January 31, 1995 and 1994, and the
changes in net assets available for plan benefits for the years then ended, in
conformity with generally accepted accounting principles.

     Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole.  The supplemental schedules of assets
held for investment purposes as of January 31, 1995 and reportable transactions
for the year then ended are presented for purposes of additional analysis and
are not a required part of the basic financial statements but are supplementary
information required by the Department of Labor's Rules and Regulations for
Reporting and Disclosure under the Employee Retirement Income Security Act of
1974.  The fund information in the statement of net assets available for
benefits and the statement of changes in net assets available for benefits is
presented for purposes of additional analysis rather than to present the net
assets available for plan benefits and changes in net assets available for plan
benefits of each fund.  The supplemental schedules and fund information have
been subjected to the auditing procedures applied in the audit of the basic
financial statements and, in our opinion, are fairly stated, in all material
respects, in relation to the basic financial statements taken as a whole.



                                                        ARTHUR ANDERSEN LLP

Houston, Texas
May 19, 1995





                                      -2-
<PAGE>   4
                             MND Hospitality, Inc.
                            Thrift and Savings Plan

   STATEMENT OF NET ASSETS AVAILABLE FOR PLAN BENEFITS WITH FUND INFORMATION
                              AT JANUARY 31, 1995



<TABLE>
<CAPTION>
                                                                                             Mutual Funds                   
                                                                         ----------------------------------------------------------
                                            MEDC                                                             Merrill               
                                           Common          Fixed                                 Hancock      Lynch       Merrill 
                                            Stock         Income           AIM      Franklin     Emerging     Basic        Lynch 
                                            Fund           Fund           Value      Income       Growth      Value       Capital 
                                          --------      ---------        -------    --------    ---------   ---------    ---------
<S>                                       <C>            <C>             <C>         <C>          <C>         <C>          <C> 
Investments (at current value)
   MEDC Common Stock
     Class A  . . . . . . . . . . . .     $200,152       $      -        $   -       $  -         $  -        $    -       $    - 
     Class B  . . . . . . . . . . . .      219,051              -            -          -            -             -            - 
   Merrill Lynch Retirement
     Preservation Trust . . . . . . .          -          1,899,664          -          -            -             -            -  
   Mutual funds . . . . . . . . . . .          -                -         14,415      1,610        7,765       235,882      334,571
   Participants loans . . . . . . . .          -                -            -          -            -             -            - 
   Merrill Lynch CMA Money Fund . . .        9,642           19,511           36        -             47         2,023        1,076
                                          --------       ----------      -------     ------       ------      --------     --------
                                           428,845        1,919,175       14,451      1,610        7,812       237,905      335,647
Due from trustee  . . . . . . . . . .          282               89            7        -            -             192          157
Cash  . . . . . . . . . . . . . . . .        2,621            5,303           10        -             12           550          293
                                          --------       ----------      -------     ------       ------      --------     --------
Net assets available for
   plan benefits  . . . . . . . . . .     $431,748       $1,924,567      $14,468     $1,610       $7,824      $238,647     $336,097
                                          ========       ==========      =======     ======       ======      ========     ========
</TABLE>                                                     

<TABLE>
<CAPTION>
                                                             Mutual Funds                                                        
                                         -------------------------------------------------------
                                            Merrill                     Oppenheimer
                                             Lynch          New         Main Street
                                             Global         York          Income      Templeton      Loan
                                           Allocation     Venture        & Growth      Foreign       Fund          Total    
                                         -------------   ---------     ------------   ----------    --------    ------------
<S>                                         <C>           <C>            <C>           <C>          <C>          <C>      
Investments (at current value)
   MEDC Common Stock
     Class A  . . . . . . . . . . . .       $   -         $  -           $   -         $   -        $    -       $  200,152
     Class B  . . . . . . . . . . . .           -            -               -             -             -          219,051
   Merrill Lynch Retirement
     Preservation Trust . . . . . . .           -            -               -             -             -        1,899,664
   Mutual funds . . . . . . . . . . .        25,213        4,166          12,780        13,632           -          650,034
   Participants loans . . . . . . . .           -            -               -             -         207,636        207,636
   Merrill Lynch CMA Money Fund . . .         3,370          150              47            47           -           35,949
                                            -------       ------         -------       -------      --------     ----------
                                             28,583        4,316          12,827        13,679       207,636      3,212,486
Due from trustee  . . . . . . . . . .           211            7             -             -             -              945
Cash  . . . . . . . . . . . . . . . .           916           41              13            13           -            9,772
                                            -------       ------         -------       -------      --------     ----------
Net assets available for
   plan benefits  . . . . . . . . . .       $29,710       $4,364         $12,840       $13,692      $207,636     $3,223,203
                                            =======       ======         =======       =======      ========     ========== 
</TABLE>

__________________________________
The accompanying notes are an integral part of this statement.




                                      -3-
<PAGE>   5
                             MND Hospitality, Inc.
                            Thrift and Savings Plan

   STATEMENT OF NET ASSETS AVAILABLE FOR PLAN BENEFITS WITH FUND INFORMATION
                              AT JANUARY 31, 1994

<TABLE>
<CAPTION>
                                                                                   Mutual Funds                                    
                                                                       ------------------------------------
                                              MEDC                                   Merrill               
                                             Common        Fixed                     Lynch       Merrill   
                                             Stock        Income          AIM        Basic        Lynch    
                                             Fund          Fund          Value       Value       Capital   
                                         -----------    ----------     ---------  ----------   ------------
<S>                                         <C>          <C>              <C>        <C>          <C>      
Investments (at current values)                                                                      
  MEDC Common Stock                                                                                  
     Class A  . . . . . . . . . . . . . .   $203,363     $      -         $          $    -       $    -  
     Class B  . . . . . . . . . . . . . .    228,814            -           -             -            -  
  Merrill Lynch Retirement
     Preservation Trust   . . . . . . . .        -        1,259,229         -             -            -  
  Group annuity contracts
     Allstate Insurance Company   . . . .        -          197,241         -             -            -    
     Southwestern Life
       Insurance Company  . . . . . . . .        -          160,221         -             -            -   
  Mutual funds  . . . . . . . . . . . . .        -              -           373       161,303      297,371 
  Participant loans   . . . . . . . . . .        -              -           -             -            -    
  Merrill Lynch CMA Money Fund  . . . . .        399          1,003         -          13,068            9
                                            --------     ----------       -----      --------     --------
Net assets available for
     plan benefits  . . . . . . . . . . .   $432,576     $1,617,694       $ 373      $174,371     $297,380    
                                            ========     ==========       =====      ========     ========  
</TABLE>

<TABLE>
<CAPTION>
                                                    Mutual Funds                                    
                                               -----------------------
                                                 Merrill
                                                  Lynch         New
                                                 Global         York         Loan
                                               Allocation      Venture       Fund        Total    
                                               ----------     --------    ---------    ---------- 
<S>                                              <C>            <C>        <C>         <C>
Investments (at current values)                                               
  MEDC Common Stock                                                           
     Class A  . . . . . . . . . . . . . .        $  -           $          $    -      $  203,363
     Class B  . . . . . . . . . . . . . .           -             -             -         228,814
  Merrill Lynch Retirement
     Preservation Trust   . . . . . . . .           -             -             -       1,259,229
  Group annuity contracts
     Allstate Insurance Company   . . . .           -             -             -         197,241
     Southwestern Life
       Insurance Company  . . . . . . . .           -             -             -         160,221
  Mutual funds  . . . . . . . . . . . . .         4,761           342           -         464,150
  Participant loans   . . . . . . . . . .           -             -         123,160       123,160
  Merrill Lynch CMA Money Fund  . . . . .           -             -             -          14,479
                                                 ------         -----      --------    ----------
Net assets available for
     plan benefits  . . . . . . . . . . .        $4,761         $ 342      $123,160    $2,650,657
                                                 ======         =====      ========    ==========

</TABLE>


__________________________________
The accompanying notes are an integral part of this statement.





                                      -4-
<PAGE>   6
                             MND Hospitality, Inc.
                            Thrift and Savings Plan
   STATEMENT OF CHANGES IN NET ASSETS AVAILABLE FOR PLAN BENEFITS WITH FUND
                                  INFORMATION
                      FOR THE YEAR ENDED JANUARY 31, 1995


<TABLE>
<CAPTION>
                                                                                Mutual Funds 
                                                                 --------------------------------------------------
                                        MEDC                                                             Merrill   
                                       Common        Fixed                                   Hancock      Lynch   
                                       Stock         Income          AIM       Franklin      Emerging     Basic    
                                        Fund          Fund          Value       Income        Growth      Value    
                                    ------------ --------------  -----------  ----------    ---------  ------------
<S>                                  <C>          <C>             <C>          <C>          <C>        <C>          
Investment income                                                                                                  
   Interest income  . . . . . . . .  $      772   $   114,888     $     -      $    -       $    -     $       -   
   Mutual fund distributions  . . .         -             -             214          66            2        10,766 
   Cash dividends . . . . . . . . .      10,660           -             -           -            -             -   
                                     ----------   -----------     ---------    --------     --------   ----------- 
                                         11,432       114,888           214          66            2        10,766 
Net appreciation                                                                                                   
   (depreciation) of investments  .    (108,280)          -            (569)        (68)         358        (8,380)
                                                        
Contributions                                                                                                      
   Members  . . . . . . . . . . . .      63,718       203,166         6,740       1,330       11,019        43,689 
   Company  . . . . . . . . . . . .      34,659       140,984         2,653         459          489        15,923 
   Forfeitures utilized . . . . . .      (1,966)       (9,340)          (53)        -           (113)      (14,097)
                                          
Participants loans                                                                                                 
   New loans made . . . . . . . . .     (19,707)      (87,768)       (5,006)        -         (4,540)      (12,181)
   Principal payments received  . .      13,304        41,690           151           6          270         5,397 
   Loan administrative fees . . . .         (87)         (507)          -           -            -             (79)
                                         
Distributions to withdrawing                                                                                       
   members  . . . . . . . . . . . .     (52,258)     (120,246)       (1,002)       (122)         -          (6,072)
                                          
Transfers from Mitchell Energy &                                                                                   
   Development Corp. Thrift                                                                                        
   and Savings Plan . . . . . . . .      32,935         5,540           -           -            -          43,564 
                                                                                                                   
Interfund transfers . . . . . . . .      25,422        18,466        10,967         (61)         339       (14,254)
                                     ----------   -----------     ---------    --------     --------   ----------- 
Increase (decrease) in net assets .        (828)      306,873        14,095       1,610        7,824        64,276 
                                                          
                                                       
Net assets available for plan                                                                                      
   benefits, beginning of year  . .     432,576     1,617,694           373         -            -         174,371 
                                     ----------   -----------     ---------    --------     --------   ----------- 
                                                      
Net assets available for plan                                                                                      
   benefits, end of year  . . . . .  $  431,748   $ 1,924,567     $  14,468    $  1,610     $  7,824   $   238,647 
                                     ==========   ===========     =========    ========     ========   =========== 
                                         
</TABLE>



































<TABLE>
<CAPTION>
                                          Mutual Funds                                                        
                                     --------------------------------------------------------------------
                                                   Merrill                     Oppenheimer
                                       Merrill      Lynch         New          Main Street
                                        Lynch       Global        York           Income       Templeton     Loan
                                       Capital    Allocation     Venture        & Growth       Foreign      Fund          Total    
                                     -----------  -----------  ------------   -------------  -----------  ----------  -------------
<S>                                    <C>          <C>           <C>            <C>            <C>         <C>          <C>
Investment income                                                                                  
   Interest income  . . . . . . . .    $    -       $   -         $   -          $   -          $   -       $ 12,430     $  128,090
   Mutual fund distributions  . . .      25,532       1,114           154            271            631          -           38,750
   Cash dividends . . . . . . . . .         -           -             -              -              -            -           10,660
                                       --------     -------       -------        -------        -------     --------     ----------
                                         25,532       1,114           154            271            631       12,430        177,500
Net appreciation                                                                                
   (depreciation) of investments. .     (26,357)     (2,023)         (366)          (817)        (1,496)         -         (147,998)
                                                
Contributions                                                                                   
   Members  . . . . . . . . . . . .      42,937      24,293         3,323          5,243          3,276          -          408,734
   Company  . . . . . . . . . . . .      23,663       5,582         1,503          1,456          1,322          -          228,693
   Forfeitures utilized . . . . . .      (1,733)       (172)         (379)           -              -            -          (27,853)
                                                   
Participants loans                                                                              
   New loans made . . . . . . . . .     (13,096)     (8,677)          (57)        (4,914)        (3,108)     159,054            -
   Principal payments received  . .       9,065       1,513            21            137             78      (71,632)           -   
   Loan administrative fees . . . .         (79)        (48)          -              -              -            -             (800)
                                                        
Distributions to withdrawing                                                                    
   members  . . . . . . . . . . . .     (20,896)     (4,413)       (1,163)          (119)          (120)     (15,843)      (222,254)
                                                
Transfers from Mitchell Energy &                                                                
   Development Corp. Thrift                                                                     
   and Savings Plan . . . . . . . .      51,476       4,998           -              -            5,114       12,897        156,524
                                                    
Interfund transfers . . . . . . . .     (51,795)      2,782           986         11,583          7,995      (12,430)           -
                                       --------     -------       -------        -------        -------     --------     ----------
                                             
Increase (decrease) in net assets .      38,717      24,949         4,022         12,840         13,692       84,476        572,546
                                                                  
                                                          
Net assets available for plan                                                                   
   benefits, beginning of year  . .     297,380       4,761           342            -              -        123,160      2,650,657
                                       --------     -------       -------        -------        -------     --------     ----------
                                              
Net assets available for plan                                                                   
   benefits, end of year  . . . . .    $336,097     $29,710       $ 4,364        $12,840        $13,692     $207,636     $3,223,203
                                       ========     =======       =======        =======        =======     ========     ==========
                                                       
</TABLE>                                          

___________________________________
The accompanying notes are an integral part of this statement.





                                      -5-


<PAGE>   7
                             MND Hospitality, Inc.
                            Thrift and Savings Plan

   STATEMENT OF CHANGES IN NET ASSETS AVAILABLE FOR PLAN BENEFITS WITH FUND
                                  INFORMATION
                      FOR THE YEAR ENDED JANUARY 31, 1994



<TABLE>
<CAPTION>
                                                                             Mutual Funds         
                                                                       ----------------------
                                             MEDC                                   Merrill   
                                            Common       Fixed                       Lynch   
                                             Stock       Income          AIM         Basic   
                                             Fund        Fund           Value        Value    
                                          -----------   ----------     ---------   -----------
<S>                                        <C>          <C>              <C>       <C>          
Investment income                                                                            
   Interest income  . . . . . . . . . . .  $     343    $  104,379       $ -       $     -   
   Mutual fund distributions  . . . . . .        -             -           -           8,705 
   Cash dividends . . . . . . . . . . . .      9,262           -           -             -   
                                            --------    ----------        ----      --------                               
                                               9,605       104,379         -           8,705

Net appreciation of investments . . . . .     88,861           -            20        18,322
                                                                                            
Contributions                                                                               
   Members  . . . . . . . . . . . . . . .     66,348       223,814         249        22,458
   Employer . . . . . . . . . . . . . . .     29,248       145,245         104        10,811
   Forfeitures utilized . . . . . . . . .     (1,968)       (9,328)        -            (539)
                                                                                              
                                                                                             
Participant loans                                                                            
   New loans made . . . . . . . . . . . .    (10,800)      (79,098)        -          (3,400)
   Principal payments received  . . . . .      6,672        39,608         -           4,242  
                                                                                              
                                                                                             
Distributions to                                                                             
   withdrawing members  . . . . . . . . .    (21,822)     (187,014)        -         (51,127) 
                                                                                              
                                                                                             
Transfers to Mitchell Energy &                                                               
   Development Corp. Thrift                                                                  
   and Savings Plan . . . . . . . . . . .        -             -           -          (8,457)
                                                                                               
                                                                                             
Interfund transfers . . . . . . . . . . .    (27,580)      (18,908)        -          24,520 
                                            --------    ----------        ----      --------                               
Increase in net assets  . . . . . . . . .    138,564       218,698         373        25,535 
                                                                                             
Net assets available for plan                                                                
   benefits, beginning of year  . . . . .    294,012     1,398,996         -         148,836 
                                            --------    ----------        ----      --------                               
                                                                                             
Net assets available for plan                                                                
   benefits, end of year  . . . . . . . .   $432,576    $1,617,694        $373      $174,371 
                                            ========    ==========        ====      ======== 

</TABLE>






































<TABLE>
<CAPTION>
                                                          Mutual Funds                                  
                                             -------------------------------------
                                                             Merrill
                                               Merrill        Lynch          New
                                                Lynch        Global         York          Loan                    
                                               Capital      Allocation     Venture        Fund           Total    
                                               --------     ----------     -------      --------       ---------- 
<S>                                            <C>          <C>             <C>         <C>            <C>        
Investment income                                                                                                 
   Interest income  . . . . . . . . . . .      $    -         $  -            $-        $  8,547       $  113,269 
   Mutual fund distributions  . . . . . .        16,752          120           -             -             25,577 
   Cash dividends . . . . . . . . . . . .           -            -             -             -              9,262 
                                               --------       ------          ----      --------       ---------- 
                                                 16,752          120           -           8,547          148,108 

Net appreciation of investments . . . . .        17,866           84            16           -            125,169 
                                                                                                                  
Contributions                                                                                                     
   Members  . . . . . . . . . . . . . . .        47,893          874           236           -            361,872 
   Employer . . . . . . . . . . . . . . .        24,373          478            90           -            210,349 
   Forfeitures utilized . . . . . . . . .        (1,982)         -             -             -            (13,817)

                                                                                                                  
Participant loans                                                                                                 
   New loans made . . . . . . . . . . . .        (6,750)         -             -         100,048              -    
   Principal payments received  . . . . .         6,659           75           -         (57,256)             -    
                                                                                                                
                                                                                                                  
Distributions to                                                                                                  
   withdrawing members  . . . . . . . . .       (25,955)         -             -         (10,478)        (296,396)
                                                                                                                 
                                                                                                                  
Transfers to Mitchell Energy &                                                                                    
   Development Corp. Thrift                                                                                       
   and Savings Plan . . . . . . . . . . .       (16,563)         -             -             -            (25,020)
                                                                                                                 
                                                                                                                  
Interfund transfers . . . . . . . . . . .        27,385        3,130           -          (8,547)             -   
                                               --------       ------          ----      --------       ---------- 
Increase in net assets  . . . . . . . . .        89,678        4,761           342        32,314          510,265
                                                                                                                  
Net assets available for plan                                                                                     
   benefits, beginning of year  . . . . .       207,702          -             -          90,846        2,140,392 
                                               --------       ------          ----      --------       ---------- 
                                                                                                                  
Net assets available for plan                                                                                     
   benefits, end of year  . . . . . . . .      $297,380       $4,761          $342      $123,160       $2,650,657 
                                               ========       ======          ====      ========       ========== 
                                                                                                 
</TABLE>
__________________________________
The accompanying notes are an integral part of this statement.







                                      -6-
<PAGE>   8
                             MND Hospitality, Inc.
                            Thrift and Savings Plan

                         NOTES TO FINANCIAL STATEMENTS
                           JANUARY 31, 1995 AND 1994



(1)    SUMMARY OF THE PLAN
       GENERAL
       Mitchell Energy & Development Corp. (the Company), a large independent
oil and gas company in the United States and a leading real estate developer in
the Houston-Galveston area, also engages in certain hospitality industry
activities.  The Company's hospitality industry employees are employed by a
separate subsidiary, MND Hospitality, Inc.  The MND Hospitality, Inc. Thrift
and Savings Plan (the Plan) was adopted to encourage hospitality industry
employees to provide additional security for their retirement.  Full-time
employees of MND Hospitality, Inc. (the Employer) are eligible to become
members of the Plan on the first of the month following their completion of a
one-month eligibility period.  Other employees are eligible to become members
after completing one year of participation service as defined in the Plan's
provisions.  Members should refer to the Plan document for a complete
description of the Plan's provisions.

       ADMINISTRATION
       The Plan is administered by an administrative committee which has broad
responsibilities regarding the supervision and administration of the Plan.  The
committee consists of seven persons appointed by the Board of Directors of MEDC
who receive no compensation from the Plan for their services.  Except for loan
processing fees charged to members who have more than one loan outstanding,
administrative expenses have been paid by the Company.  Should the Company
choose not to pay such expenses in the future, however, they would be paid by
the Plan and charged to the members' accounts.

       TRUSTEE
       Plan investments are held by Merrill Lynch Trust Company of Somerset,
New Jersey (Trustee), as trustee of the Plan.  The Trustee receives
contributions, makes payments to members in accordance with the terms of the
Plan and has investment management authority where investment discretion is
placed with the Trustee.

       BASIS OF ACCOUNTING
       The records of the Plan are maintained on the accrual basis of
accounting for financial reporting purposes.  For financial statement purposes,
Plan investments are carried at fair values which are determined based upon
published market quotations or contract values supplied by the Trustee or
applicable insurance company for all investments other than participant loans.

       CONTRIBUTIONS AND INVESTMENT OPTIONS
       Members may elect, with certain limitations, to reduce their
compensation by instructing the Employer to contribute from 1% to 14% of their
base salary to the Plan on a pretax basis.  Amounts so deferred, as limited by
applicable Federal income tax regulations, are not included in a member's
adjusted gross income for Federal income tax purposes in the year the income is
deferred and contributed to the Plan.





                                      -7-
<PAGE>   9
       Members also may make after-tax contributions to the Plan.  The total of
a member's pretax and after-tax contributions may not exceed 14% of base
salary. After-tax contributions are included in the member's adjusted gross
income for Federal income tax purposes in the year the income is earned and
contributed to the Plan.

       For members who have completed less than five years of vesting service,
the Employer contributes an amount equal to 50% of a member's contributions, up
to 6% of base salary.  For members with five or more years of vesting service,
Employer contributions are equal to 100% of a member's contributions, up to 6%
of base salary.

       Members may direct the Trustee to invest their contributions in one or
more of the investment funds listed below.  The number of participants (some of
whom participate in more than one fund) in each investment fund at January 31,
1995 and 1994 and the investment objectives of the various funds are as
follows:

<TABLE>
<CAPTION>
                                       1995      1994                  Investment Objectives               
                                      -----     -----    --------------------------------------------------
<S>                                     <C>       <C>    <C>
MEDC Common Stock Fund                  123       116    Invest in stock of MEDC.

Fixed Income Fund                       260       248    Income investments, consisting of guaranteed
                                                         investment contracts; U.S. government securities
                                                         and money market securities.
Mutual Funds
  AIM Value Fund                         23         8    Capital appreciation, invests primarily in
                                                         equity securities.

  Franklin Income Fund                    8         -    Income, invests in equity and debt securities and cash
                                                         equivalents.

  Hancock Emerging Growth Fund            6         -    Capital appreciation, invests in equity
  (formerly Transamerica                                 securities of rapidly growing small and
  Special Emerging Growth)                               medium sized companies.

  Merrill Lynch Basic                    87        80    Capital appreciation, invests primarily in
    Value Fund, Inc.                                     equity securities.

  Merrill Lynch                          97        96    Income and capital appreciation, invests in
    Capital Fund, Inc.                                   equity, debt and convertible securities.

  Merrill Lynch Global                   38        13    Income and capital appreciation, invests in
    Allocation Fund, Inc.                                United States and foreign equity, debt and money market
                                                         securities.

  New York Venture Fund, Inc.            17         9    Capital appreciation, invests in equity and convertible
                                                         securities.

  Oppenheimer Main Street                16         -    Income and capital appreciation, invests in
    Income and Growth                                    equity and debt securities.

  Templeton Foreign Fund                 13         -    Capital appreciation, invests in stock and
                                                         debt securities of companies outside the
                                                         United States.

</TABLE>




                                      -8-
<PAGE>   10
       VESTING
       A member becomes vested in the Employer's matching contributions upon
completing five years of vesting service.  A year of vesting service is defined
as the completion of 365 days of service.  Where applicable, vesting service
includes applicable periods of service to the Company prior to the
establishment of the Plan.

       FORFEITURES
       When a member who has not yet vested terminates employment, the value of
his/her share of Employer contributions is forfeited and used to reduce future
Employer contributions.  If the member is re-employed before completing a break
in service, as defined by the Plan, Employer contributions will be reinstated
upon the member's reinvestment of applicable amounts in the Plan.

       DISTRIBUTIONS, WITHDRAWALS AND LOANS
       A withdrawing member is entitled to receive the value of his/her
contributions and, upon retirement, death, permanent disability or termination
after having completed five years of vesting service, is also entitled to
receive 100% of the value of applicable Employer contributions.

       Distributions of member account balances invested in MEDC Common Stock
Fund are made in kind with fractional shares paid in cash.  Distributions from
the other investment funds are paid in cash.  A member may request a cash
distribution from the MEDC Common Stock Fund in lieu of stock, subject to
procedures established by the administrative committee.

       Section 1.401(k)-1 of the Internal Revenue Code restricts the
withdrawals that members may make from their pretax contributions.  Such
withdrawals are limited to instances of a member's death, retirement,
disability, separation from service, attainment of age 59-1/2 or conditions of
severe hardship.

       The Plan prescribes that members who make specified withdrawals from
their accounts will not be permitted to make contributions to the Plan during a
six-month suspension period following the withdrawal.  No such suspension
period is applicable to withdrawals of member contributions or approved,
severe-hardship withdrawals.  Member account balances pledged to secure loans
may not be withdrawn from the Plan.

       Withdrawals may be made on the first day of each month, but only once
during a twelve-month period.  Fund balances arising from a member's rollover
of balances from other plans may be withdrawn at any time without penalty.

       Amounts payable to terminated and withdrawing members totaled $37,560 at
January 31, 1995.  No such amounts were payable at January 31, 1994.

       Members are eligible to borrow up to the lesser of 50% of the vested
value of their total Plan investments or $50,000.  All loans are evidenced by
promissory notes, which are secured by the member's account and bear interest
at Chemical Bank's prime rate plus two percent.  Participant loans are reported
as assets of the Loan Fund and payments received, including interest, are
transferred to the investment funds based on members' current contribution
elections.





                                      -9-
<PAGE>   11
       TERMINATION
       The Employer can terminate the Plan at its option.  If the Plan is
terminated, and after all expenses are paid, any unallocated contributions,
forfeitures, income and expenses will be allocated among the members' accounts.
All members would then be fully vested and would be entitled to receive all
amounts then credited to their accounts.


(2)    FEDERAL INCOME TAX STATUS
       The Plan obtained its latest determination letter on October 5, 1992, in
which the Internal Revenue Service stated that the Plan, as then designed, was
in compliance with the applicable requirements of the Internal Revenue Code.
The Plan has been amended since receiving the favorable determination letter,
and a request for a determination letter covering such amendments was filed on
March 31, 1995.  However, management and in-house legal counsel believe that
the Plan is currently designed and being operated in compliance with the
applicable requirements of the Internal Revenue Code and accordingly that the
Plan was qualified and the related trust was tax exempt as of January 31, 1995
and 1994.





                                      -10-
<PAGE>   12
                                                                      SCHEDULE I
                             MND Hospitality, Inc.
                            Thrift and Savings Plan

                SCHEDULE OF ASSETS HELD FOR INVESTMENT PURPOSES
                              AT JANUARY 31, 1995



<TABLE>
<CAPTION>
                                                                                                  Fair
                                                                                 Cost             Value   
                                                                              -----------      -----------
<S>                                                                            <C>              <C>
Mitchell Energy & Development Corp. (a)
  Class A Common Stock (12,223 shares)  . . . . . . . . . . . . . . . . .      $  223,928       $  200,152
  Class B Common Stock (13,176 shares)  . . . . . . . . . . . . . . . . .         237,315          219,051
                                                                               ----------       ----------
                                                                                  461,243          419,203
                                                                               ----------       ----------

Merrill Lynch Retirement Preservation Trust (a)(b)(c) . . . . . . . . . .       1,899,664        1,899,664
                                                                               ----------       ----------

Mutual Funds
  AIM Value Fund (682 units)  . . . . . . . . . . . . . . . . . . . . . .          14,822           14,415
  Franklin Income Fund (763 units)  . . . . . . . . . . . . . . . . . . .           1,669            1,610
  Hancock Emerging Growth Fund (305 units)  . . . . . . . . . . . . . . .           7,471            7,765
  Merrill Lynch Basic Value Fund, Inc. (10,373 units)   . . . . . . . . .         223,800          235,882
  Merrill Lynch Capital Fund, Inc. (12,731 units)   . . . . . . . . . . .         335,752          334,571
  Merrill Lynch Global Allocation Fund, Inc. (2,042 units)  . . . . . . .          26,694           25,213
  New York Venture Fund, Inc. (361 units)   . . . . . . . . . . . . . . .           4,231            4,166
  Oppenheimer Main Street Income & Growth (602 units)   . . . . . . . . .          13,218           12,780
  Templeton Foreign Fund (1,572 units)  . . . . . . . . . . . . . . . . .          14,950           13,632
                                                                               ----------       ----------
                                                                                  642,607          650,034
                                                                               ----------       ----------

Participant Loans, at interest rates ranging from 8% to 12.5% . . . . . .         207,636          207,636
                                                                               ----------       ----------

Merrill Lynch CMA Money Fund  . . . . . . . . . . . . . . . . . . . . . .          35,949           35,949
                                                                               ----------       ----------

                                                                               $3,247,099       $3,212,486
                                                                               ==========       ==========

</TABLE>


_______________________________
(a) Party-in-interest to the Plan.
(b) Unit value of $1.00.
(c) The average yield for this trust was approximately
    6.68% for the year ended January 31, 1995.





                                                           -11-
<PAGE>   13
                                                                     SCHEDULE II
                             MND Hospitality, Inc.
                            Thrift and Savings Plan

                      SCHEDULE OF REPORTABLE TRANSACTIONS
                      FOR THE YEAR ENDED JANUARY 31, 1995



<TABLE>
<CAPTION>
                                               Purchases (a)                         Sales (a)                         
                                         --------------------------  ------------------------------------------------
                                              Number      Total         Number     Total       Total Cost
                                            of Trans-    Purchase     of Trans-   Selling       of Assets      Net
                                            actions       Price        actions      Price       Sold (b)       Gain  
                                           ----------  ------------  ----------   ---------   ------------    -------
<S>                                              <C>       <C>            <C>       <C>           <C>          <C>
Merrill Lynch Retirement
  Preservation Trust  . . . . . . . . . .        167       $967,970         89      $327,535      $327,535     $  -
Merrill Lynch Capital Fund, Inc . . . . .        112        160,565         49        97,008        94,353      2,655
Merrill Lynch CMA Money Fund  . . . . . .        101        998,793        136       977,323       977,323        -

</TABLE>


__________________________________
(a) Prices for purchases and sales were equal to current market values on the
    dates of the transactions and were net of expenses incurred in connection 
    with the transactions.
(b) Weighted average historical cost is used to determine the cost of assets
    sold.





                                      -12-
<PAGE>   14
                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



      As independent public accountants, we hereby consent to the incorporation
of our report dated May 19, 1995, on the financial statements of the MND
Hospitality, Inc. Thrift and Savings Plan included in this Form 10-K/A,
Amendment No. 1 (which relates to such Plan's Form 11-K for the year ended
January 31, 1995) into the previously filed Form S-8 Registration Statement
Number 33-2716.





                                                           ARTHUR ANDERSEN LLP

Houston, Texas
June 14, 1995





                                      -13-


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