BANYAN MORTGAGE INVESTORS L P II
10QSB, 1995-05-19
INVESTORS, NEC
Previous: BEAR STEARNS COMPANIES INC, 424B3, 1995-05-19
Next: AMERICAN INCOME 7 LTD PARTNERSHIP, 10-Q, 1995-05-19













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



                                 Form 10-QSB



  [X]            QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                         THE SECURITIES EXCHANGE ACT OF 1934
                    For the quarterly period ended March 31, 1995


  [ ]           TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                         THE SECURITIES EXCHANGE ACT OF 1934
                  For the transition period from        to       .


                           Commission file number 0-15027


                       BANYAN MORTGAGE INVESTORS L.P. II               
      (Exact name of small business issuer as specified in its charter)


             Delaware                                       36-3365708     
  (State or other jurisdiction of                          (I.R.S. Employer
  incorporation or organization)                        Identification No.)


                          c/o KPMG Peat Marwick LLP,
                One Boston Place, Boston, Massachusetts  02108
                   (Address of principal executive offices)


                               (617) 338-2925       
                         (Issuer's telephone number)


  Check whether the  issuer (1) filed all  reports required to be  filed by
  Section 13 or  15(d) of the Exchange  Act during the preceding  12 months
  (or for  such shorter  period that  the registrant was  required to  file
  such  reports), and (2) has been  subject to such filing requirements for
  the past 90 days.  Yes  X .  No    .


  Depositary units outstanding as of May 5, 1995:  12,524,931<PAGE>





  Transitional Small Business Disclosure Format: Yes    . No  X .<PAGE>





                        PART I - FINANCIAL INFORMATION

  Item 1.  Financial Statements
  <TABLE>
  <CAPTION>


                      Banyan Mortgage Investors L.P. II
                           (A Limited Partnership)
                                Balance Sheets
                     March 31, 1995 and December 31, 1994
                                 (Unaudited)


    ASSETS                                       1995           1994     
    <S>                                       <C>            <C>         
    Cash and Cash Equivalents                  $ 2,709,802    $ 2,241,059
    Investment in Liquidating Trusts                     1              1
    Distributions Receivable from
    Liquidating Trusts                                 ---        196,616
    Prepaid Insurance                               42,246         78,892
    State Income Tax Refund Receivable                 ---         35,483
    Other Assets                                     6,837         26,175
                                              ------------    -----------

    Total Assets                               $ 2,758,886    $ 2,578,226
                                              ============    ===========

    LIABILITIES AND PARTNERS' CAPITAL

    Liabilities

    Accounts Payable and Accrued Expenses     $    389,954   $    273,602
    Distribution From Liquidating Trust            135,274         57,419
    Payable to Settling Class                 ------------     ----------

    Total Liabilities                              525,228        331,021
                                               -----------  -------------

    Commitments and Contingencies                      ---            ---

    Partners' Capital

    Partners Capital (12,526,153 Depositary
    Units Outstanding)                          2,233,849      2,247,396 
    Treasury Units, at Cost, for 1,222                    
    Depositary Units                                 (191)          (191)
                                             -------------  -------------

    Total Partners' Capital                     2,233,658      2,247,205 
                                            --------------  -------------



     The accompanying notes are an integral part of these financial statements.

                                          3<PAGE>



    Total Liabilities and Partners' Capital  $  2,758,886   $  2,578,226 
                                            ==============  =============

    Book Value Per Unit (12,524,931
    Depositary Units Outstanding)            $      0.178   $      0.179 
                                             =============  =============
  </TABLE>

















































  The accompanying notes are an integral part of these financial
  statements.
                                                                 4<PAGE>



  <TABLE>
  <CAPTION>
                      Banyan Mortgage Investors L.P. II
                           (A Limited Partnership)
                      Statements of Income and Expenses
              for the Three Months Ended March 31, 1995 and 1994
                                 (Unaudited)

                                                       1995           1994    
  <S>                                            <C>             <C>          

  INCOME
  Interest Income                                   $   22,336    $    7,572  

  EXPENSES

  Expenses From Lending Activities:
    (Recovery of) Provision for Losses on                      
     Loans, Notes and Interest Receivable             (260,245)          ---  

  Other Expenses:
    Unitholder Expenses                                 40,858        73,224  
    Directors' Fees, Expenses and Insurance             45,648        61,649  
    Other Professional Fees                             71,359        29,733  
    General and Administrative                          40,811        36,758  
    Provision for Arbitration and
    Litigation With Related Parties                     97,452           ---  
                                                    -----------   ------------
     Total Other Expenses                              296,128       201,364  

  (Recovery of) Class Action Settlement Costs              ---      (126,549) 

  Total (Recoveries) Expenses                           35,883        74,815  
                                                    ----------    ----------- 
   
  Net Income (Loss)                                 $  (13,547)   $  (67,243) 
                                                    ==========    =========== 

  Net Income (Loss) Allocated to General
  Partner (1%)                                      $     (135)   $     (672) 
                                                    ==========    =========== 

  Net Income (Loss) Allocated to Unitholders 
  (99%)                                             $  (13,412)   $  (66,571) 
                                                    ==========    =========== 

  Net Income (Loss) Per Unit (Weighted
  Average Number of Depositary Units
  Outstanding 12,524,931)                           $   (0.001)   $   (0.005) 
                                                    ==========    =========== 
  </TABLE>





  The accompanying notes are an integral part of these financial
  statements.
                                                                 5<PAGE>



  <TABLE>
  <CAPTION>
                      Banyan Mortgage Investors L.P. II
                           (A Limited Partnership)
                       Statements of Partners' Capital
                  for the Three Months Ended March 31, 1995
                                 (Unaudited)

                               General                  Treasury  
                               Partner    Unitholders     Units       Total   

   <S>                       <C>          <C>          <C>         <C>        
                                                                  
   Partners' Capital
   (Deficit),
   December 31, 1994          $(729,604)   $2,977,000   $    (191) $2,247,205 
                              ----------   -----------  ---------- -----------


   Net Income (Loss)               (135)      (13,412)        ---     (13,547)
                              ----------   -----------    -------- -----------


   Partners' Capital
   (Deficit),                                                     
   March 31, 1995             $(729,739)   $2,963,588   $    (191) $2,233,658 
                              ==========   ===========  ========== ========== 
  </TABLE>




























  The accompanying notes are an integral part of these financial
  statements.
                                                                 6<PAGE>



  <TABLE>
  <CAPTION>
                      Banyan Mortgage Investors L.P. II
                           (A Limited Partnership)
                           Statements of Cash Flows
              for the Three Months Ended March 31, 1995 and 1994
                                 (Unaudited)

                                                       1995           1994     
  CASH FLOWS FROM OPERATING ACTIVITIES:            <C>            <C>          
  <S>

  NET INCOME (LOSS)                                  $  (13,547)    $  (67,243)

  Adjustments to Reconcile Net Income (Loss) 
  to Net Cash Used In Operating Activities:
  Amortization of Premium on Investments                    ---          7,564 
  Provision for Arbitration and 
  Litigation With Related Parties                        97,452            --- 
  Net Change In:
    Distributions Receivable from 
    Liquidating Trusts                                  196,616            --- 
    State Income Tax Refund Receivable                   35,483            --- 
    Prepaid Insurance                                    36,646         15,677 
    Other Assets                                         19,338        (32,306)
    Accounts Payable and Accrued Expenses                18,900          8,339 
    Distribution from Liquidating Trust                         
    Payable to Settling Class                            77,855            --- 
                                                     -----------     ----------
                                                                
  Net Cash Provided by (Used in) Operating                                     
  Activities
                                                        468,743        (67,969)

  Net Increase (Decrease) in Cash and Cash                                     
  Equivalents                                           468,743        (67,969)

  Cash and Cash Equivalents at Beginning of                     
  Period                                              2,241,059        965,886 
                                                     -----------     ----------

  Cash and Cash Equivalents at End of Period         $2,709,802      $ 897,917 
                                                     ===========     ==========
  </TABLE>












  The accompanying notes are an integral part of these financial
  statements.
                                                                 7<PAGE>



   


                      Banyan Mortgage Investors L.P. II
                           (A Limited Partnership)
                        Notes to Financial Statements
                                March 31, 1995
                                 (Unaudited)

  1.   Basis of Presentation

       Readers  of  this  quarterly  report  should  refer  to  the audited
  financial  statements  for   Banyan  Mortgage  Investors  L.P.   II  (the
  "Partnership") for  the year ended  December 31, 1994  which are included
  in  the Partnership s 1994 Annual  Report as certain footnote disclosures
  which  would substantially  duplicate  those  contained in  such  audited
  statements have been omitted from  this report.  These  interim financial
  statements include  all adjustments  which in  the opinion of  management
  are necessary in order to make the financial statements not misleading.

       On  August 19,  1992  the Partnership  announced  that the  Board of
  Directors of its General Partner had approved a plan of liquidation.   In
  accordance  with  the   plan  of  liquidation,  an   initial  liquidating
  distribution was made on September 25, 1992 to all unitholders of  record
  as of  August 31, 1992.   The  Board of  Directors is in  the process  of
  liquidating the Partnership.   Management is uncertain as to the proceeds
  that  the Partnership  may  ultimately realize  from  its investments  in
  certain liquidating trusts.   The Partnership cannot be liquidated  until
  those investments are  sold or otherwise  disposed of.   The  Partnership
  continues to  carry its  assets and  liabilities at  historical cost  and
  believes  that the  carrying  values  of  the  Partnership s  assets  and
  liabilities would not differ materially if  the financial statements were
  presented under a liquidation basis of accounting.

  2.   Summary of Significant Accounting Policies

  A.   Cash and Cash Equivalents

       Cash and  cash equivalents  represent deposits  held with  financial
  institutions in demand  and money market accounts, as well as obligations
  of the  U.S. Government and  its agencies  that have maturities  of three
  months  or less at  the date of purchase.   The  Partnership records cash
  and cash equivalents at amortized cost which approximates market.

  B.   Investment in Liquidating Trusts

       In connection with  the fifth  amendment to  the Creditor  Repayment
  Agreement,  the  Partnership received  an  interest in  three liquidating
  trusts that  were established for  the benefit of  unsecured creditors of
  VMS Realty Partners and two of its affiliated  entities.  The trusts hold
  cash  as  well  as  secured   and  unsecured,  notes  and   mortgages  to
  individuals,  entities,  or real  estate  properties, most  of  which are
  subordinated to those  of senior lenders.   The  Partnership records  its
  investment in these  liquidating trusts at  its pro rata  portion of  the
  cash assets available for  distribution in the trusts.  Despite  the fact



                                                                 8<PAGE>



                      Banyan Mortgage Investors L.P. II
                           (A Limited Partnership)
                  Notes to Financial Statements (Continued)
                                March 31, 1995
                                 (Unaudited)

   

  that the Partnership  believes that the  notes and mortgages remaining in
  the trusts  may have value, they are not  accorded any carrying value due
  to the uncertainties  regarding the timing  and amount  of any  potential
  recovery.    At  March 31,  1995  and  December 31, 1994,  that  pro rata
  portion amounted to $1.

       The Partnership  records  its portion  of  all receipts  from  these
  trusts as  a reduction  in the  Provision for Losses  on Mortgage  Loans,
  Notes  and Interest  Receivable, when distributions  are declared  by the
  trusts.  One of the trusts  declared such a distribution on December  29,
  1994  in the amount  of $196,616  which was  recorded as a  receivable at
  December 31, 1994.  With respect to that  trust, pursuant to a settlement
  agreement with  a settling class  (the "Settling Class"),  roughly 29% of
  all such  distributions  are  to  be  remitted  to  the  Settling  Class.
  Accordingly,  the Partnership  has  recorded a  payable  at December  31,
  1994,  in  the  amount  of  $57,419, representing  the  Settling  Class s
  portion of the December 29, 1994 distribution. 

       During  the  three months  ended  March  31,  1995,  certain of  the
  liquidating  trusts declared, and  the Partnership  received, $338,100 in
  additional  distributions  from these  trusts.   Of  those distributions,
  $77,855  is to be  remitted to the Settling  Class pursuant  to the above
  agreement  and has been  included in the  amount payable  to the Settling
  Class at March 31, 1995.

  C.   Income Taxes

       No provision  or credit for  Federal income taxes  has been recorded
  in  the  Partnership's financial  statements because  the results  of its
  operations are included in the income tax returns of the Partners. 

  D.   Book Value and Net Income (Loss) per Unit

  The  Book  Value per  Unit  is  calculated  by  dividing Total  Partner s
  Capital by  the number of Depositary Units outstanding  at the end of the
  respective years.   Net Income  (Loss) per Unit  is computed by  dividing
  Net Income (Loss)  by the weighted  average number  of units  outstanding
  during the year.

  3.   Transactions With Affiliates

       Administrative   costs,   primarily   salaries   and   general   and
  administrative  expenses, have  been  reimbursed  by the  Partnership  to
  Banyan   Management  Corp.  ("BMC")  prior  to  the  decision  of  Banyan
  Management Investors,  Inc., the General Partner  of the  Partnership, to
  terminate  the Partnership s contractual relationship with BMC on October
  27,  1994.   Pursuant  to  the former  administrative  services agreement



                                                                 9<PAGE>



                      Banyan Mortgage Investors L.P. II
                           (A Limited Partnership)
                  Notes to Financial Statements (Continued)
                                March 31, 1995
                                 (Unaudited)

   

  between  BMC and  the Partnership  (the "BMC  Services Agreement"),  from
  January 1, 1993, through  October 27, 1994, these  costs were charged  to
  each Banyan  Fund based  upon the  actual number  of hours  spent by  BMC
  personnel  on matters  related  to that  Fund.   The  Partnership's costs
  during the three months ended March 31, 1994 were $22,313.

  4.   Recovery of Class Action Settlement Costs and Expenses

       On  January  25,  1994, the  Partnership  received  net  proceeds of
  $126,549  relating to  a  recovery of  payments  previously made  into an
  escrow established  as  part  of  the  class  action  settlement  of  the
  litigation captioned In  re VMS Securities  Litigation.   The escrow  was
  established  to provide the officers  and directors  of the Partnership s
  general partner  with monies to fund the cost  of any litigation in which
  they may  be named  as defendants  post settlement  of the class  action.
  Subsequently, the  directors released  the proceeds  from the  escrow and
  the Partnership purchased an insurance  policy to cover the  officers and
  directors.

  5.   Arbitration and Litigation with Related Parties

       On September 12, 1994,  the Board of Directors (the  "Board") of the
  general  partner voted  unanimously to  terminate the  employment  by the
  Partnership of Mr.  Leonard G. Levine, including Mr.  Levine s employment
  as President of the general partner.   The Board also elected Mr.  Philip
  H. Brady,  Jr., one  of its  members, to  serve as  Acting President  and
  Acting Chief Financial Officer of the general partner.  On September  16,
  1994, the  Board  received notice  that  other  officers of  the  general
  partner,   including  the   Senior   Vice   President  of   Finance   and
  Administration,  the First  Vice  President, and  the Vice  President and
  General Counsel, had resigned effective September 12, 1994.

       Levine Arbitration

       On or  about October 31,  1994, Mr. Levine  initiated an arbitration
  proceeding  against  the  Partnership  before  the  American  Arbitration
  Association.  Mr.  Levine claimed  that he was  entitled to  an award  of
  $127,567,   plus  interest   and  attorneys   fees   on  account  of  the
  termination of  his  employment  by  the Partnership.    The  Partnership
  contested Mr. Levine's claims  and, in addition, asserted  certain claims
  against Mr.  Levine in  the BMC  Lawsuit described  below.   On or  about
  April 18, 1995, Mr. Levine was awarded by  the arbitrator partial summary
  judgment on the  issue of liability.   The General Partner has  taken the
  position that  an  agreement  has  been  reached  to  settle  the  Levine
  Arbitration,  but a settlement agreement memorializing that agreement has
  not been  executed  because the  parties  have  disagreed as  to  certain
  additional  terms  that  are  outside  the  scope   of  the  arbitration.



                                                                10<PAGE>



                      Banyan Mortgage Investors L.P. II
                           (A Limited Partnership)
                  Notes to Financial Statements (Continued)
                                March 31, 1995
                                 (Unaudited)

   

  Accordingly,  the  General Partner  is  unable  to predict  the  ultimate
  outcome  of the Levine  Arbitration at this time.    In  the three months
  ended  March   31,  1995,  the  Partnership   recorded  a  provision  for
  arbitration and litigation  with related parties in the amount of $90,000
  in connection with the  Levine Arbitration.   As of  March 31, 1995,  the
  Partnership has established  a reserve in the aggregate amount of $90,000
  for  the  Levine  Arbitration,  which  reserve is  included  in  accounts
  payable and accrued expenses.

       BMC Lawsuit

       On October  27, 1994,  the Board  determined that  BMC had  breached
  certain  of  its obligations  to  the  Partnership  pursuant  to the  BMC
  Services  Agreement  and  resolved,  unanimously,  to  terminate  the BMC
  Services Agreement.   In  a simultaneous  action, the  Board resolved  to
  engage KPMG Peat  Marwick LLP to provide certain administrative and other
  services formerly provided by  BMC.   Subsequently, the Partnership  made
  various demands  upon  BMC for  return  of  the Partnership s  books  and
  records.   On November 9,  1994, when these  demands proved unsuccessful,
  the Partnership and  Banyan Mortgage Investors L.P.  commenced litigation
  against BMC and Mr.  Levine, who continues to serve as  President of BMC.
  In its lawsuit  against BMC  and Mr.  Levine, the  Partnership sought  to
  recover  possession of  its  funds, books  and  records which  were under
  BMC s and  Mr. Levine s control.  The Partnership  also sought to recover
  money damages and other relief against  BMC and Mr. Levine.  On  November
  22, 1994,  the court ordered  BMC to  make the books  and records  of the
  Partnership available for copying by  the Partnership.  In  addition, the
  court ordered Mr.  Levine not to interfere with the Partnership's copying
  of its books and records.

       BMC answered the complaint in  the BMC Lawsuit on  November 22, 1994
  and  denied  certain of  the  material allegations  therein  and asserted
  certain defenses.    Mr.  Levine  answered  the  complaint  on  or  about
  January 25, 1995  and  also denied  certain of  the material  allegations
  therein and asserted certain  additional defenses.   On December 1,  1994
  BMC filed a counterclaim against  the Partnership.  In  its counterclaim,
  BMC  sought to  recover  $35,000 in  contract  termination fees  from the
  Partnership under the BMC Services  Agreement and for an  order requiring
  the Partnership  to  transfer the  capital  stock  of BMC  owned  by  the
  Partnership to BMC.  The  Partnership denied the material  allegations of
  BMC's  counterclaim  and  asserted  certain  additional  defenses.    The
  General   Partner  has  conducted  settlement  negotiations  in  the  BMC
  Lawsuit.  However, the General Partner is unable to predict  the ultimate
  outcome  of the BMC  Lawsuit at  this time.   The Partnership  recorded a
  provision for  arbitration and  litigation with  related  parties in  the
  amount of $7,452  in connection with the  BMC Lawsuit.   As of March  31,
  1995, the Partnership has established  a reserve in the  aggregate amount



                                                                11<PAGE>



                      Banyan Mortgage Investors L.P. II
                           (A Limited Partnership)
                  Notes to Financial Statements (Continued)
                                March 31, 1995
                                 (Unaudited)

   

  of $7,452  for the BMC  Lawsuit, which  reserve is  included in  accounts
  payable and accrued expenses.
















































                                                                12<PAGE>



  Item 2.   Management's Discussion and Analysis

  General

       Banyan Mortgage Investors L.P. II (the  "Partnership") is a Delaware
  limited partnership that was organized  on September 30, 1985.  The  sole
  general  partner  of the  Partnership  is Banyan  Mortgage  Investors II,
  Inc., an Illinois  corporation organized in 1985 (the "General Partner").
  The Partnership was formed to  invest primarily in junior  mortgage loans
  and, secondarily, in wraparound and  first mortgage loans, to  VMS Realty
  Partners and its  affiliates (collectively, "VMS").   Loans  made by  the
  Partnership were  for initial  terms of three,  five or seven  years, and
  could  be paid at  any time  without a  prepayment penalty.   In February
  1990, the  Partnership, in  response to  VMS's decision  to cease  making
  payments on their loans due  to their liquidity problems,  ceased funding
  new  wraparound  and  mortgage  loans  and  suspended  all  relationships
  between the  Partnership and  VMS.   The Partnership  has been  adversely
  affected  as a  result  of the  non-payment of  amounts  due from  VMS on
  wraparound  and mortgage  loans and  notes  receivable.   As a  result of
  these defaults, in  early 1990 the  Partnership suspended  the making  of
  new  loans (except for advances  of additional  funds under circumstances
  which  it  is   deemed  necessary  to  preserve  the  value  of  existing
  collateral) and suspended distributions to unitholders.

       The Partnership's business  plan has been based  upon preserving and
  maximizing the  value of its  remaining assets.   On August 19, 1992  the
  General  Partner  announced  that  it  had  approved  a  formal  plan  of
  liquidation.   In accordance  with the  plan of  liquidation, an  initial
  distribution in  the amount of  $1,941,557 ($0.155 per unit)  was made on
  September 25, 1992  to all unitholders of  record as of August  31, 1992.
  As permitted by  the plan of liquidation, the General Partner established
  a cash  reserve of approximately  $1,300,000 to settle the  Partnership's
  remaining  obligations,  and  to  pay the  expenses  associated  with the
  liquidation  and  any other  contingencies  that may  arise  during final
  liquidation of the Partnership's remaining  assets.  Upon disposition  of
  the Partnership's  remaining non-cash  assets and  resolution of  pending
  legal   proceedings,  the  General   Partner  intends   to  complete  the
  liquidation  of  the  Partnership  as  promptly  as  practicable  and  to
  distribute  the  remaining cash  assets,  net  of  any  reserves, to  the
  unitholders.  The General Partner does not contemplate the making  of any
  additional liquidating distributions until the  remaining non-cash assets
  have been disposed of.

       On   September  12,  1994,   the  General   Partner  terminated  the
  employment by the  Partnership of Mr.  Leonard G.  Levine, including  Mr.
  Levine's employment as  President of the  General Partner.   The  General
  Partner also  appointed one of  its independent Directors,  Mr. Philip H.
  Brady,  Jr., to serve as the Acting  President and Acting Chief Financial
  Officer  of the  General Partner.   On  September 16,  1994, the  General
  Partner received  notice that William  M. Karnes, Senior Vice  President,
  Finance and  Administration, Neil  D. Hansen,  First Vice  President, and
  Robert   G.  Higgins,  Vice  President  and  General  Counsel,  resigned,
  effective September 12, 1994, as officers of the  General Partner.  On or
  about October  31, 1994, Mr.  Levine initiated an arbitration  proceeding
  (the  "Levine Arbitration") against  the Partnership  before the American



                                                                13<PAGE>



  Item 2.  Management's Discussion and Analysis (Continued)

  Arbitration Association  in respect of the termination of his employment.
  See  Results of  Operations  under  this  Part  I,  Item 2,  Management's
  Discussion and Analysis, Part  II, Item 1, Legal Proceedings, and  Note 5
  of Notes  to  Financial Statements  for  additional descriptions  of  the
  Levine Arbitration and related matters.

       Certain  administrative and accounting  services have  been provided
  to  the Partnership  by KPMG  Peat Marwick  LLP since  October  27, 1994.
  Prior to  that date, certain administrative  and accounting services were
  provided  to  the Partnership  by  Banyan Management  Corporation ("BMC")
  pursuant to  the Administrative  Services Agreement,  dated February  27,
  1994 (the  "BMC Services  Agreement"), between  the Partnership and  BMC.
  On  October  27,  1994,  the  Partnership  terminated  the  BMC  Services
  Agreement.   BMC and  Mr. Levine  were named  as defendants in  a lawsuit
  brought by the Partnership and  Banyan Mortgage Investors L.P.  (the "BMC
  Lawsuit") as a result of certain  actions by BMC and Mr. Levine  relating
  to the termination by  the Partnership of the BMC  Services Agreement and
  certain other  matters.  See  Results of  Operations under  this Part  I,
  Item 2,  Management's Discussion  and Analysis,  Part  II, Item  1, Legal
  Proceedings, and Note 5 of  Notes to Financial Statements  for additional
  descriptions of the BMC Lawsuit and related matters.

  Liquidity and Capital Resources

       Cash  and   cash  equivalents   consist  of   cash  and   short-term
  investments.    The Partnership's  cash and  cash equivalents  balance at
  March  31, 1995  and  December 31,  1994  was $2,709,802  and $2,241,059,
  respectively.   This  increase  in  cash  and  cash  equivalents  is  due
  primarily to  cash distributions  received in January  and February  1995
  from Partners Liquidating  Trust, in which  the Partnership  has a  3.46%
  beneficial interest.   See Other  Information under this  Part I, Item 2,
  Management's  Discussion  and   Analysis,  for  further  details.     The
  Partnership   also  earned   interest  income  on   its  cash   and  cash
  equivalents.   The increase  in cash  and cash  equivalents is  offset in
  part  by the  payment of the  Partnership's operating expenses, including
  litigation  expenses  incurred  in  connection  with   legal  proceedings
  affecting  the Partnership in  the first quarter of  1995.   See Part II,
  Item 1,  Legal Proceedings, and  Note 5 of Notes  to Financial Statements
  for additional  descriptions of the  Levine Arbitration, the BMC  Lawsuit
  and related matters.

       The  Partnership's future  source  of liquidity  is  expected to  be
  generated   through   interest  earned   on  short-term   investments  in
  investment-grade securities, the possible  receipt of cash  distributions
  from its  beneficial interest  in certain  liquidating trusts  and, to  a
  lesser extent, cash proceeds,  if any, from the sale or other disposition
  of  the Partnership's beneficial  interests in  those liquidating trusts.
  It  is  anticipated  that  this  cash generated  may  be  less  than  the
  Partnership's   operating  expenses  during   the  remaining   period  of
  liquidation.  A  portion of the Partnership's  cash will be used  to meet
  any shortfall.   The General Partner believes that the Partnership's cash
  and  cash  equivalents,  together  with  interest  earned  on  short-term




                                                                14<PAGE>



  Item 2.  Management's Discussion and Analysis (Continued)

  investments,  will  be sufficient  to  meet the  Partnership's reasonably
  anticipated cash needs for the foreseeable future.

       As  of March  31, 1995,  the General  Partner has a  deficit capital
  balance in  the Partnership  of $729,739.   It  is currently  anticipated
  that the  Partnership  will  be  unable  to  recover  this  deficit  upon
  liquidation  due to  the financial  limitations of  the General  Partner.
  The Partnership has no obligation to cover this deficit on behalf of  the
  General Partner.

       On March 31,  1992, the Partnership  and other creditors of  VMS and
  certain  other  parties executed  the  Creditor Repayment  Agreement with
  various VMS  entities.  The  Creditor Repayment Agreement,  as amended by
  four subsequent amendments thereto,  provided for  the attempted sale  by
  various  VMS  entities of  their  assets  in an  orderly  manner and  the
  disposition of the  proceeds of  such sales to  the Partnership and  such
  other  creditors.   On  November 18,  1993,  the Partnership,  such other
  creditors  and  parties  and  various  VMS  entities executed  the  fifth
  amendment to  the Creditor  Repayment Agreement  and on  November 18  and
  December   28,  1993  the  Partnership  received  distributions  of  cash
  totalling $1,281,289.   The Partnership also received a  3.46% beneficial
  interest in  Partners Liquidating  Trust, a  9.1% beneficial  interest in
  Chicago  Wheaton  Liquidating Trust,  and  a 93%  beneficial  interest in
  Investors  Liquidating Trust  (collectively,  the "Liquidating  Trusts").
  At  December  31,   1993,  the  $1,281,289  in  distributions   from  the
  Liquidating  Trusts  interests   were  recorded   on  the   Partnership's
  statement  of income  and  expenses as  a recovery  of the  provision for
  losses on loans, notes  and interest receivable.   In December 1994,  the
  Partnership accrued cash  distributions of $139,197 (net  of amounts  due
  to certain settling plaintiff class members  under a settlement agreement
  entered into  on September  25, 1991  by the  Partnership) from  Partners
  Liquidating Trust  and $42,888  from Chicago  Wheaton Liquidating  Trust.
  Such amounts have  been recorded as recoveries of  losses on loans, notes
  and  interest receivable  in  1994, and  were  received in  January 1995.
  Since  December  31, 1994,  the Partnership  has accrued  additional cash
  distributions of $190,610  (net of amounts due to such settling plaintiff
  class  members under such settlement agreement) from Partners Liquidating
  Trust  and $69,635 from Chicago Wheaton  Liquidating Trust, which amounts
  were received in  February 1995.   The Partnership  continues to  monitor
  the  extent  and  timing  of  possible  cash  to  be  received  from  the
  Liquidating Trusts  and  how this  will  impact  the liquidation  of  the
  Partnership.   In addition,  the General  Partner is  exploring means  of
  selling  or otherwise disposing of the Partnership's beneficial interests
  in  the Liquidating Trusts  in order  to complete the  liquidation of the
  Partnership.

       For the quarter  ended March 31,  1995, the  Partnership valued  its
  interests in the  Liquidating Trusts at $1,  which reflects its pro  rata
  share  of   cash  assets   of  the   Liquidating  Trusts   available  for
  distribution.  The  Partnership believes that the remaining assets in the
  Liquidating Trusts  may have some value.   However, those  assets are not
  accorded   any  carrying  value  due  to  the  substantial  uncertainties
  regarding  the timing  and  amount of  potential  recoveries.   See Other



                                                                15<PAGE>



  Item 2.  Management's Discussion and Analysis (Continued)

  Information of Management's  Discussion and Analysis, and Note 2 of Notes
  to  Financial Statements for additional descriptions of the Partnership's
  interest in the Liquidating Trusts.

       The  Partnership's  ultimate   remaining  return  of  cash   to  its
  unitholders is  dependent upon,  among other  things:   (i) the  possible
  receipt of cash distributions from the  Liquidating Trusts resulting from
  recoveries on remaining  assets of the  trusts; (ii)  the disposition  of
  the remaining non-cash assets of  the Partnership and collection  of sale
  proceeds, if  any,  therefrom; and  (iii)  the Partnership's  ability  to
  control its operating and liquidating expenses.

  Results of Operations

       Total income for the three months ended March  31, 1995 increased to
  $22,336 from $7,572  for the  three months ended  March 31,  1995.   This
  increase in  total income was due primarily to  an increase in the amount
  of cash and cash equivalents held  for investment by the Partnership  and
  to the increase in interest rates available on such investments.

       Total expenses for the three  months ended March 31,  1995 decreased
  to $35,883 from $74,815 for  the three months ended March 31,  1994.  The
  decline in total expenses for the first quarter of 1995 when compared  to
  the  first quarter  of  1994  was  due  principally  to  an  increase  in
  recoveries of losses  on loans, notes  and interest  receivable.   During
  the quarter ended  March 31, 1995,  the Partnership  recorded a  $260,245
  recovery of  losses on loans,  notes and interest receivable  as a result
  of the  $260,245  cash distributions  to  the Partnership  from  Partners
  Liquidating Trust  accrued and received in  February 1995.   There was no
  similar recovery during the quarter  ended March 31, 1994.  This recovery
  was partially offset by the increases in  costs of litigation incurred by
  the Partnership in  connection with the  Levine Arbitration  and the  BMC
  Lawsuit.  The Partnership recovered  in January 1994 certain  expenses in
  the amount of  $126,549 previously paid  into escrow  in connection  with
  the  class  action settlement  of  the  litigation  captioned  In re  VMS
  Securities Litigation.   There was no similar recovery during the quarter
  ended March 31, 1995.  

       Other expenses  increased by $94,764  for the first  quarter of 1995
  from the first quarter  of 1994.  This increase was  due primarily to the
  increase in  other professional fees to $71,359 for  the first quarter of
  1995 from  $29,733 for the  first quarter of  1994, and the recording  of
  provisions  aggregating  $97,452  for  arbitration  and  litigation  with
  related parties relating to the  Levine Arbitration and the  BMC Lawsuit.
  See  Part II, Item 1, Legal Proceedings, and Note 5 of Notes to Financial
  Statements for  additional descriptions  of the  Levine Arbitration,  the
  BMC Lawsuit and related matters.   These increases were  partially offset
  by decreases  in unitholder  expenses and  directors' fees, expenses  and
  insurance.    Unitholder  expenses  declined in  the  amount  of $32,366.
  Directors'  fees,  expenses  and  insurance  declined  in  the amount  of
  $16,001.   Unitholder expenses decreased reflecting continuing efforts by
  the General Partner  to control such  expenses and the  shifting of  some
  costs  associated   with  unitholder   services  from   BMC  to   outside



                                                                16<PAGE>



  Item 2.  Management's Discussion and Analysis (Continued)

  professional  firms.   The  decrease  in  directors'  fees, expenses  and
  insurance is attributable  to a decrease  in the  premium for  director's
  and  officer's  insurance  and continued  cost  control  efforts  by  the
  General  Partner.     General   and  administrative  expenses   increased
  moderately  to $40,811  for the  three months  ended March  31, 1995 form
  $36,758 for the three months ended March 31,  1994.  This moderate change
  reflects  continued  efforts  by the  General  Partner  to  control  such
  expenses and the  shifting of some general and administrative expenses to
  outside professional firms.

       These  changes  resulted in  a  net loss  in the  amount  of $13,547
  ($0.001 per unit) for  the three months ended March 31,  1995 compared to
  a net loss  of $67,243 (or $0.005  per unit) for  the three months  ended
  March 31, 1994.

  Other Information

       On October 4, 1993, the  outstanding capital stock (the  "Stock") of
  the General  Partner was transferred to Banyan Mortgage Investors Holding
  Corp.  ("Holding  Corp.") pursuant  to  the  terms  of  the class  action
  settlement entered into by the Partnership on September 25,  1991.  Under
  the  terms of the  settlement, VMS Realty, Inc.,  the prior  owner of the
  Stock,  agreed to  transfer  the Stock  to  an entity  designated by  the
  Partnership in  return  for  certain  releases.    Holding  Corp.  is  an
  Illinois corporation  owned solely by  Mr. Leonard G.  Levine, the former
  President  of the  Partnership and  the General  Partner.  Mr.  Levine is
  also  the sole  director of  Holding Corp.  and  President of  BMC.   Mr.
  Levine is currently involved  in the Levine  Arbitration and BMC and  Mr.
  Levine are  currently involved in  the BMC  Lawsuit.   Holding Corp.  has
  transferred  the  Stock  to a  ten-year  irrevocable  voting  trust,  the
  trustees  of  which are  the  three  directors  of  the General  Partner.
  Pursuant  to the  terms  of the  voting  trust agreement  between Holding
  Corp. and the trustees of the voting trust,  the trustees are required to
  vote  the   Stock  in  the  best  interest  of  the  unitholders  of  the
  Partnership.  In conjunction with the transfer of the Stock, the name  of
  the General Partner was  changed from VMS Mortgage Investors II,  Inc. to
  Banyan Mortgage Investors II, Inc.

       On November  18, 1993,  the Partnership  and other parties  executed
  the  fifth  amendment  to  the  Creditor  Repayment  Agreement   and  the
  Partnership  received a 1.32% beneficial interest in Partners Liquidating
  Trust, a 9.1% beneficial interest  in Chicago Wheaton Liquidating  Trust,
  and a 93% interest in Investors Liquidating Trust.

       Neither  the Partnership nor  the General  Partner controls Partners
  Liquidating  Trust  or  any  of its  assets.    The  trustee  of Partners
  Liquidating Trust is  an affiliate of BMC.   The trustee is  not required
  to  furnish,  and   has  not  furnished,  financial  statements   to  the
  Partnership  with  respect  to  Partners  Liquidating  Trust's  financial
  condition  and results of operation for the year ended December 31, 1994.
  Accordingly, the General  Partner lacks current information  with respect
  to the financial condition and results  of operation Partners Liquidating
  Trust and its underlying assets.  The  General Partner also lacks current



                                                                17<PAGE>



  Item 2.  Management's Discussion and Analysis (Continued)

  information regarding  the value or  collectibility of any  of the assets
  of,  Partners Liquidating  Trust.   Accordingly, the  General  Partner is
  unable to  predict with any degree  of certainty the timing  or proceeds,
  if any, to Partners Liquidating  Trust of any disposition of or  recovery
  on  any of the  remaining assets  of the  trust.  Based  upon information
  furnished  to  the Partnership  on  behalf  of  the  trustee of  Partners
  Liquidating  Trust,  as  of March  1,  1995  Partners  Liquidating  Trust
  retained  approximately 33  different assets,  described as  follows:  16
  "employee notes" evidencing  indebtedness due from individuals (including
  Mr. Leonard G. Levine); 10 "assignment notes"; 1 "wrap  note"; 1 "advance
  note";  1  "promissory note"; an  interest in a corporation;  an interest
  in a joint venture;  a claim for 75% of the proceeds  of a note issued in
  connection with  the settlement of  a contract dispute;  and a "chose-in-
  action".  In  addition, Partners Liquidating Trust  held approximately 24
  other  "assignment  notes"   which  are  believed  to  have  been  either
  discharged or  restructured under  confirmed plans  of reorganization  of
  the  parties  liable on  such  notes.   On  or  about  December 29, 1994,
  certain  beneficiaries of Partners  Liquidating Trust  purported to amend
  and  restate  the  original  agreement  and  declaration  of  trust dated
  November  17,  1993 (the  "Original  Trust Instrument")  that established
  Partners Liquidating  Trust, by  an amended  and restated declaration  of
  trust dated as  of December 29,  1994 (the  "Amended Trust  Instrument").
  Certain  other beneficiaries, including  the Partnership,  have taken the
  position that the purported amendment  of Partners Liquidating Trust  was
  ineffective.    Accordingly,  it  is  unclear   whether  the  rights  and
  obligations  of  the trustee  and  beneficiaries of  Partners Liquidating
  Trust are currently governed by the terms and provisions of  the Original
  Trust Instrument or the Amended  Trust Instrument.  However,  the General
  Partner does  not believe that this  dispute will have  a material impact
  on the financial condition or results of operation of the Partnership.

       Neither the  Partnership nor  the General  Partner controls  Chicago
  Wheaton Liquidating Trust or  any of its assets.  The  trustee of Chicago
  Wheaton  Liquidating Trust is  an affiliate of BMC.   The  trustee is not
  required to furnish, and has  not furnished, financial statements  to the
  Partnership   with  respect   to  Chicago   Wheaton  Liquidating  Trust's
  financial condition and  results of operation for the year ended December
  31, 1994.   Accordingly,  the General Partner  lacks current  information
  with respect  to  the financial  condition  or  results of  operation  of
  Chicago  Wheaton  Liquidating  Trust  and  its underlying  assets.    The
  General  Partner also lacks  current information  regarding the  value or
  collectibility  of  any  of  the   assets  of  this  Liquidating   Trust.
  Accordingly, the General Partner is unable to predict with  any degree of
  certainty the timing  or proceeds, if any, to Chicago Wheaton Liquidating
  Trust of any  disposition of or recovery  on any of the  remaining assets
  of this Liquidating Trust.

       The  Partnership  serves   as  the  initial  trustee   of  Investors
  Liquidating Trust.   Prior  to October  27, 1994,  certain administrative
  and  accounting services  were  provided to  the  Partnership by  BMC, of
  which Mr.  Levine is president,  pursuant to the  BMC Services Agreement.
  On  October  27,  1994,  the  Partnership  terminated  the  BMC  Services
  Agreement.    Since  that  date,  the  General  Partner  has  sought  and



                                                                18<PAGE>



  Item 2.  Management's Discussion and Analysis (Continued)

  continues to seek information as  to the financial condition  and results
  of operation of Investors  Liquidating Trust, including of its underlying
  assets.   The General  Partner lacks  sufficient information to  describe
  the financial condition or results of operation of  Investors Liquidating
  Trust,  or its  underlying  assets, at  the present  time.   The  General
  Partner   also  lacks  sufficient  information  regarding  the  value  or
  collectibility  of any  of  the assets  of  Investors Liquidating  Trust,
  other than  an insignificant  amount of  cash assets.   Accordingly,  the
  General Partner  is unable to  predict with any  degree of certainty  the
  timing  or  proceeds, if  any,  to  Investors  Liquidating  Trust of  any
  disposition  of or  recovery  on  any of  the  remaining  assets of  this
  Liquidating Trust.

       During  the three  months  ended  March  31, 1995,  the  Partnership
  received unsolicited proposals  from two unrelated third  parties seeking
  to acquire the  Partnership or a controlling interest in the Partnership.
  Neither of those proposals remains active.

       Because of the  inability to predict  with any  degree of  certainty
  the timing or amount of proceeds of  any disposition of the Partnership's
  remaining non-cash assets,  the General Partner is unable to estimate the
  timing or amount of any final liquidating distribution to unitholders.


































                                                                19<PAGE>



                                   PART II

  Item 1.  Legal Proceedings

  The Levine Arbitration

       On   September  12,  1994,   the  General   Partner  terminated  the
  employment by the  Partnership of Mr.  Leonard G.  Levine, including  Mr.
  Levine's employment as  President of the  General Partner.   The  General
  Partner also  appointed one of  its independent Directors,  Mr. Philip H.
  Brady, Jr., to serve  as the Acting President and Acting  Chief Financial
  Officer of  the  General Partner.   On  September 16,  1994, the  General
  Partner received notice  that William M. Karnes,  Senior Vice  President,
  Finance and  Administration, Neil  D. Hansen,  First Vice President,  and
  Robert   G.  Higgins,  Vice  President  and  General  Counsel,  resigned,
  effective September 12, 1994, as officers of the General Partner.  

       On or  about October 31,  1994, Mr. Levine  initiated an arbitration
  proceeding  (the "Levine Arbitration") against the Partnership before the
  American Arbitration  Association, claiming  $127,567, plus interest  and
  attorneys   fees,  under  the  Second  Amended  and  Restated  Employment
  Agreement, dated  as of  December 31,  1992, between Mr.  Levine and  the
  Partnership  on  account of  the  termination  of  his  employment.   The
  Partnership  contested  Mr. Levine's  claims  and, in  addition, asserted
  certain claims against Mr. Levine in the BMC Lawsuit.   On or about April
  18, 1995,  Mr.  Levine was  awarded  by  the arbitrator  partial  summary
  judgment on the  issue of liability.   The General Partner has  taken the
  position that  an  agreement  has  been  reached  to  settle  the  Levine
  Arbitration,  but a settlement agreement memorializing that agreement has
  not been  executed  because the  parties  have  disagreed as  to  certain
  additional  terms  that  are   outside  the  scope  of  the  arbitration.
  Accordingly,  the  General Partner  is  unable  to predict  the  ultimate
  outcome of the  Levine Arbitration  at this time.   In  the three  months
  ended  March  31,   1995,  the  Partnership  recorded   a  provision  for
  arbitration and litigation  with related parties in the amount of $90,000
  in  connection with the  Levine Arbitration.  As  of March  31, 1995, the
  Partnership has established  a reserve in the aggregate amount of $90,000
  for  the  Levine  Arbitration,  which  reserve  is included  in  accounts
  payable  and   accrued  expenses.    See  Part  I,  Item 2,  Management's
  Discussion and Analysis, and Note 5 of Notes to Financial  Statements for
  additional descriptions of the Levine Arbitration and related matters.

  The BMC Lawsuit

       On  October 27,  1994, the  General Partner  determined that  Banyan
  Management  Corporation ("BMC") had  breached various  of its obligations
  to the Partnership under the Administrative Services Agreement (the  "BMC
  Services  Agreement"),  dated  as  of  February  27,  1994,  between  the
  Partnership and  BMC, and terminated  the BMC Services  Agreement.  In  a
  simultaneous action,  the Partnership  engaged KPMG  Peat Marwick LLP  to
  provide  certain administrative and  other services  formerly provided by
  BMC.  Subsequently,  the Partnership made  various demands  upon BMC  for
  return of the Partnership's books and records.





                                                                20<PAGE>



  Item 1.  Legal Proceedings (Continued)

       When  these  demands proved  unsuccessful, the  Partnership together
  with  Banyan  Mortgage  Investors  L.P.  commenced  litigation  (the "BMC
  Lawsuit") on November 9, 1994 against BMC and Leonard  G. Levine.  In the
  BMC Lawsuit, the Partnership sought  to recover possession of  its funds,
  books and  records which were under BMC's and  Mr. Levine's control.  The
  Partnership  also sought money damages and other relief.  On November 22,
  1994,  the court  ordered  BMC  to make  the  books  and records  of  the
  Partnership available for copying by  the Partnership.  In  addition, the
  court ordered Mr.  Levine not to interfere with the Partnership's copying
  of its books and records.

       BMC answered the complaint in  the BMC Lawsuit on  November 22, 1994
  and denied  certain  of the  material  allegations therein  and  asserted
  certain defenses.    Mr.  Levine  answered  the  complaint  on  or  about
  January 25, 1995  and also  denied certain  of  the material  allegations
  therein and  asserted certain additional  defenses.  On December 1,  1994
  BMC filed a counterclaim against  the Partnership.  In  its counterclaim,
  BMC  sought to  recover  $35,000 in  contract  termination fees  from the
  Partnership under the BMC Services  Agreement and for an  order requiring
  the  Partnership to  transfer  the  capital stock  of  BMC owned  by  the
  Partnership to BMC.  The  Partnership denied the material  allegations of
  BMC's  counterclaim  and  asserted  certain  additional  defenses.    The
  General   Partner  has  conducted  settlement  negotiations  in  the  BMC
  Lawsuit.  However, the  General Partner is unable to predict the ultimate
  outcome of the  BMC Lawsuit  at this time.   The  Partnership recorded  a
  provision  for  arbitration and  litigation with  related parties  in the
  amount of  $7,452 in connection  with the BMC  Lawsuit.  As of  March 31,
  1995, the Partnership has established  a reserve in the  aggregate amount
  of $7,452  for the BMC  Lawsuit, which  reserve is  included in  accounts
  payable  and  accrued  expenses.    See   Part  I,  Item 2,  Management's
  Discussion and Analysis, and Note 5 of  Notes to Financial Statements for
  additional descriptions of the BMC Lawsuit and related matters.

  Item 6.  Exhibits and Reports on Form 8-K

       (a)  The following exhibit is filed as part of this Report:

       Exhibit 27.1     Financial Data Schedule (EDGAR Filer)

       (b)  No reports  on Form  8-K were  filed during  the quarter  ended
            March 31, 1995.















                                                                21<PAGE>





                                  SIGNATURES

       PURSUANT  to the  requirements  of the  Securities  Exchange Act  of
  1934,  the Partnership has  duly caused this Report  to be  signed on its
  behalf by the undersigned thereunto duly authorized.

  BANYAN MORTGAGE INVESTORS L.P. II

  By:  Banyan Mortgage Investors II, Inc.
       its General Partner


  By:  /s/ Philip H. Brady, Jr.                         Date:  May 19, 1995
       Philip H. Brady, Acting President
       and Acting Chief Financial and
       Accounting Officer








































                                                                22<PAGE>





                                EXHIBIT INDEX


  Exhibit No.                                            Page No.


  27.1      Financial Data Schedule (EDGAR Filer)           22

















































                                                                23<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               MAR-31-1995
<CASH>                                      $2,709,802
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                             2,758,886
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                               2,758,886
<CURRENT-LIABILITIES>                          525,228
<BONDS>                                              0
<COMMON>                                             0
                                0
                                          0
<OTHER-SE>                                   2,233,658
<TOTAL-LIABILITY-AND-EQUITY>                 2,758,886
<SALES>                                              0
<TOTAL-REVENUES>                                22,336
<CGS>                                                0
<TOTAL-COSTS>                                  296,128
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                             (260,245)
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                               (13,547)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                           (13,547)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (13,547)
<EPS-PRIMARY>                                 ($0.001)
<EPS-DILUTED>                                 ($0.001)
        

</TABLE>


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