ML VENTURE PARTNERS II LP
10-Q, 1994-11-14
Previous: SUNGARD DATA SYSTEMS INC, 10-Q, 1994-11-14
Next: MGM GRAND INC, 10-Q, 1994-11-14



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 10-Q



[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities  Exchange
Act of 1934

For the Quarterly Period Ended September 30, 1994

Or

[ ] 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 0-14217


                          ML VENTURE PARTNERS II, L.P.
             (Exact name of registrant as specified in its charter)


<TABLE>
<S>                                                                        <C>       
Delaware                                                                   13-3324232
(State or other jurisdiction of                                            (I.R.S. Employer Identification No.)
incorporation or organization)

World Financial Center, North Tower
New York, New York                                                         10281-1327
(Address of principal executive offices)                                   (Zip Code)
</TABLE>

Registrant's telephone number, including area code: (212) 449-1000

Not applicable
Former name, former address and former fiscal year, if changed since last report


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




<PAGE>


                                     INDEX
                          ML VENTURE PARTNERS II, L.P.


PART I.       FINANCIAL INFORMATION

Item 1.       Financial Statements.

Balance Sheets as of September 30, 1994 (Unaudited) and December 31, 1993

Schedule of Portfolio Investments as of September 30, 1994 (Unaudited)

Statements of Operations for the Three and Nine Months Ended  September 30, 1994
and 1993 (Unaudited)

Statements  of Cash Flows for the Nine Months Ended  September 30, 1994 and 1993
(Unaudited)

Statement  of Changes in Partners'  Capital for the Nine Months Ended  September
30, 1994 (Unaudited)

Notes to Financial Statements (Unaudited)

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


PART II.      OTHER INFORMATION

Item 1.       Legal Proceedings.

Item 2.       Changes in Securities.

Item 3.       Defaults upon Senior Securities.

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

Item 5.       Other Information.

Item 6.       Exhibits and Reports on Form 8-K.



<PAGE>


                         PART I - FINANCIAL INFORMATION


Item 1.       Financial Statements.


ML VENTURE PARTNERS II, L.P.
BALANCE SHEETS


<TABLE>
                                                                                September 30, 1994            December 31,
                                                                                       (Unaudited)                   1993
<S>                                                                              <C>                            <C>   
ASSETS

Investments - Note 2
    Portfolio investments, at fair value (cost $52,679,933 at
    September 30, 1994 and $55,130,444 at December 31, 1993)                         $    80,377,799          $     107,038,636
    Short-term investments, at amortized cost                                              4,736,321                  3,991,697
Cash and cash equivalents                                                                    734,938                  1,412,882
Accrued interest and other receivables                                                       545,789                    220,067
Notes receivable                                                                             206,139                    102,579
Receivable from securities sold                                                                    -                    321,300
                                                                                                   -                    -------

TOTAL ASSETS                                                                         $    86,600,986          $     113,087,161
                                                                                     =    ==========          =     ===========

LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
Accounts payable                                                                     $       110,666          $          41,535
Due to Management Company - Note 4                                                           327,873                    353,242
Due to Independent General Partners - Note 5                                                  21,450                     21,450
                                                                                              ------                     ------
    Total liabilities                                                                        459,989                    416,227
                                                                                             -------                    -------

Partners' Capital:
Managing General Partner                                                                   1,599,737                  1,033,457
Individual General Partners                                                                    3,853                      3,410
Limited Partners (120,000 Units)                                                          56,839,541                 59,725,875
Unallocated net unrealized appreciation of investments - Note 2                           27,697,866                 51,908,192
                                                                                          ----------                 ----------
    Total partners' capital                                                               86,140,997                112,670,934
                                                                                          ----------                -----------

TOTAL LIABILITIES AND PARTNERS' CAPITAL                                              $    86,600,986          $     113,087,161
                                                                                     =    ==========          =     ===========
</TABLE>


See notes to financial statements.


<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS (UNAUDITED)
SEPTEMBER 30, 1994

ACTIVE PORTFOLIO INVESTMENTS:

<TABLE>
                                                                       Initial Investment
Company / Position                                                            Date                 Cost              Fair Value
<S>                                                                     <C>                       <C>                <C>  
Biocircuits Corporation*(A)
515,269 shares of Common Stock                                            May 1991             $  1,422,501     $       326,552
- ------------------------------                                            --------             -  ---------     -       -------
Borg-Warner Automotive, Inc.*(A)(B)
500,000 shares of Common Stock                                            Sept. 1988              2,500,000           9,690,970
- ------------------------------                                            ----------              ---------           ---------
Borg-Warner Security Corporation*(A)
500,000 shares of Common Stock                                            Sept. 1988              2,500,000           4,068,750
- ------------------------------                                            ----------              ---------           ---------
CellPro, Incorporated*(A)
423,333 shares of Common Stock                                            Mar. 1989                 873,242           6,453,182
- ------------------------------                                            ---------                 -------           ---------
Children's Discovery Centers of America, Inc.(A)
115,267 shares of Common Stock                                            July 1988               2,000,259           1,292,915
- ------------------------------                                            ---------               ---------           ---------
Clarus Medical Systems, Inc.*
507,458 shares of Preferred Stock                                         Jan. 1991               2,037,290             807,350
Warrants to purchase 20,238 shares of Common Stock
    at $3.75 per share, expiring on 7/31/97                                                               0                   0
    ---------------------------------------                                                               -                   -
Corporate Express, Inc.*(A)(C)
678,193 shares of Common Stock                                            May 1992                1,929,913           9,446,159
- ------------------------------                                            --------                ---------           ---------
Diatech, Inc.*
1,258,006 shares of Preferred Stock                                       Dec. 1991               2,620,015           3,145,015
- -----------------------------------                                       ---------               ---------           ---------
Eckerd Corporation*(A)
92,843 shares of Common Stock                                             July 1992                 857,004           1,786,067
- -----------------------------                                             ---------                 -------           ---------
Elantec, Inc.
2,889,947 shares of Preferred Stock                                       Aug. 1988               1,069,569           1,069,569
852,273 shares of Common Stock                                                                      340,909             340,909
- ------------------------------                                                                      -------             -------
Home Express, Inc.*
486,067 shares of Preferred Stock                                         June 1992               1,822,751           2,303,957
- ---------------------------------                                         ---------               ---------           ---------
Horizon Cellular Telephone Company, L.P.:
    HCTC Investment, L.P.
    10% Promissory Note                                                   May 1992                2,587,500           2,587,500
    SPTHOR Corporation
    10% Promissory Note                                                   May 1992                  646,875             646,875
    34.5 shares of Common Stock                                                                     215,625             215,625
    ---------------------------                                                                     -------             -------
I.D.E. Corporation*
493,391 shares of Preferred Stock                                         Mar. 1988               1,110,909             555,455
- ---------------------------------                                         ---------               ---------             -------
IDEC Pharmaceuticals Corporation(A):
    ML/MS Associates, L.P.*
    34.4% Limited Partnership interest                                    June 1989               3,960,000           3,960,000
    Warrants to purchase 380,000 shares of Common Stock of
      IDEC Pharmaceuticals Corporation at $7.25 per share,
      expiring on 2/17/95                                                                           217,391                   0
    MLMS Cancer Research, Inc.
    400,000 shares of Common Stock                                        July 1989                  46,957              46,957
    ------------------------------                                        ---------                  ------              ------
</TABLE>



<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS (UNAUDITED)
SEPTEMBER 30, 1994

ACTIVE PORTFOLIO INVESTMENTS (CONTINUED):

<TABLE>
                                                                       Initial Investment
Company / Position                                                            Date                 Cost              Fair Value
<S>                                                                     <C>                       <C>                <C>  
Inference Corporation
702,427 shares of Preferred Stock                                         Apr. 1993            $    785,032     $       785,032
Warrants to purchase 193,682 shares of Preferred Stock
    at $1 per share, expiring on 4/19/99                                                             22,777              22,777
Warrants to purchase 24,233 shares of Preferred Stock
    at $1.05 per share, expiring on 12/16/97                                                          6,531               6,531
Warrants to purchase 295,827 shares of Common Stock
    at $1 per share, expiring on 6/10/98                                                             79,725              79,725
    ------------------------------------                                                             ------              ------
Komag, Incorporated(A)
144,486 shares of Common Stock                                            Aug. 1988               1,331,561           3,329,611
- ------------------------------                                            ---------               ---------           ---------
Ligand Pharmaceuticals Inc.*(A)
115,440 shares of Class A Common Stock                                    Apr. 1989                 304,116             904,186
346,323 shares of Class B Common Stock                                                              912,350           1,587,340
Warrants to purchase 5,158 shares of Common Stock at
    $4.80 per share, expiring between 1/18/96 and 7/31/97                                                 0               3,912
    -----------------------------------------------------                                                 -               -----
Micro Linear Corporation(A)(D)
800,214 shares of Common Stock                                            Aug. 1988               1,120,300           1,749,692
- ------------------------------                                            ---------               ---------           ---------
Neocrin Company(E)
317,366 shares of Preferred Stock                                         June 1991               3,369,046           2,102,381
9.25% Convertible Note due 6/22/95                                                                  317,592             317,592
- ----------------------------------                                                                  -------             -------
OccuSystems, Inc.
504,830 shares of Preferred Stock                                         June 1993               2,524,150           3,155,188
- ---------------------------------                                         ---------               ---------           ---------
Photon Dynamics, Inc.*
1,222,828 shares of Preferred Stock                                       Sept. 1988              2,452,226           1,435,181
- -----------------------------------                                       ----------              ---------           ---------
Raytel Medical Corporation*
1,000,000 shares of Preferred Stock                                       Feb. 1990               1,000,000           2,000,000
Options to purchase 55,938 shares of Preferred Stock
    at $.71 per share, expiring 10/31/01                                                                  0              72,160
    ------------------------------------                                                                  -              ------
Regeneron Pharmaceuticals, Inc.(A)
1,377,895 shares of Common Stock                                          Jan. 1988               1,616,740           5,581,026
- --------------------------------                                          ---------               ---------           ---------
Sanderling Biomedical, L.P.*(F)
80% Limited Partnership interest                                          May 1988                2,000,000           2,199,127
- --------------------------------                                          --------                ---------           ---------
Shared Resource Exchange, Inc.
2,777 shares of Common Stock                                              Apr. 1987                 250,000                   0
- ----------------------------                                              ---------                 -------                   -
SDL, Inc.*
8% Subordinated Note                                                      July 1992               2,019,721           2,019,721
97,011 shares of Common Stock                                                                       169,769             169,769
26,270 shares of Preferred Stock                                                                    849,834             849,834
- --------------------------------                                                                    -------             -------
Target Vision, Inc.*
395,000 shares of Preferred Stock                                         Apr. 1987                 395,000                   0
- ---------------------------------                                         ---------                 -------                   -
</TABLE>


<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS (UNAUDITED)
SEPTEMBER 30, 1994

ACTIVE PORTFOLIO INVESTMENTS (CONTINUED):

<TABLE>
                                                                       Initial Investment
Company / Position                                                            Date                 Cost              Fair Value
<S>                                                                     <C>                       <C>                <C>  
United States Paging Corporation*(A)
450,053 shares of Common Stock                                            Apr. 1987            $  1,479,405     $     1,715,827
Warrants to purchase 16,887 shares of Common Stock at
    $3.33 per share, expiring between 2/27/95 and 4/28/95                                                 0               8,148
Warrants to purchase 25,330 shares of Common Stock at
    $.89 per share, expiring between 12/15/95 and 3/8/96                                                  0              74,027
    ----------------------------------------------------                                                  -              ------
Viasoft, Inc.
861,885 shares of Preferred Stock                                         Dec. 1987                 915,348           1,465,205
- ---------------------------------                                         ---------                 -------           ---------

TOTALS FROM ACTIVE PORTFOLIO INVESTMENTS                                                       $ 52,679,933     $    80,377,799
                                                                                               - ----------     -    ----------


SUPPLEMENTAL INFORMATION: LIQUIDATED PORTFOLIO INVESTMENTS(H)


                                                                                  Cost        Realized Gain              Return

TOTALS FROM LIQUIDATED PORTFOLIO
INVESTMENTS(G)                                                          $   58,912,242         $  6,726,237     $    65,638,479
                                                                        -   ----------         -  ---------     -    ----------


                                                                                               Combined Net            Combined
                                                                                             Unrealized and          Fair Value
                                                                                  Cost        Realized Gain          and Return

TOTALS FROM ACTIVE & LIQUIDATED PORTFOLIO
INVESTMENTS                                                             $  111,592,175         $ 34,424,103     $   146,016,278
                                                                        =  ===========         = ==========     =   ===========
</TABLE>


(A)      Public company

(B)      Subsequent to the end of the quarter,  on October 6, 1994,  Borg-Warner
         Automotive,  Inc.  completed a public  offering of its common stock. In
         connection  with the offering,  the  Partnership  sold 54,678 shares of
         common stock for $1.2 million, realizing a gain of $917,000.

(C)      On September 23, 1994,  Corporate  Express,  Inc. completed its initial
         public  offering of common stock. In connection with the offering and a
         one-for-two   reverse  split  of  its  common  stock,  the  Partnership
         exchanged its 914,250  preferred  shares and 442,136  common shares for
         678,193 common shares of the company.



<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS (UNAUDITED)
SEPTEMBER 30, 1994

ACTIVE PORTFOLIO INVESTMENTS (CONTINUED):



(D)      Subsequent to the end of the quarter, on October 13, 1994, Micro Linear
         Corporation  completed its initial public  offering of common stock. In
         connection with the offering,  the company effected a 1-for-2.5 reverse
         split of its outstanding stock. As a result, the Partnership  exchanged
         its 800,214  common  shares for 320,085  common  shares of the company.
         Additionally,  the Partnership  sold 106,666 shares in the offering for
         $843,000, realizing a gain of $693,000.

(E)      During the quarter,  Neocrin  Company  effected a one-for-five  reverse
         split of its common and preferred  stock. As a result,  the Partnership
         exchanged its 1,586,831  preferred shares for 317,366  preferred shares
         of the company.

(F)      Indirectly,  the  Partnership  has an  additional  investment  in
         Regeneron Pharmaceuticals, Inc. through its 80% limited partnership
         interest in Sanderling Biomedical, L.P.

(G)      During the quarter, the Partnership sold its $1.2 million investment in
         preferred stock of The Business Depot Ltd. for $2.5 million,  realizing
         a gain of $1.3 million.

(H)      Amounts provided for "Supplemental  Information:  Liquidated  Portfolio
         Investments" are cumulative from inception through September 30, 1994.

*        Company may be deemed an affiliated  person of the  Partnership as such
         term is defined in the Investment Company Act of 1940.


See notes to financial statements.



<PAGE>


ML VENTURE PARTNERS II, L.P.
STATEMENTS OF OPERATIONS (UNAUDITED)


<TABLE>
                                                               Three Months Ended                     Nine Months Ended
                                                                  September 30,                         September 30,

                                                            1994                1993              1994               1993
                                                            ----                ----              ----               ----
<S>                                                         <C>                 <C>              <C>                 <C>

INVESTMENT INCOME AND EXPENSES

    Income:
    Interest from short-term investments               $        52,980    $       54,514     $      289,791     $       320,812
    Interest and other income from portfolio
       investments                                             282,950           151,176            820,340             404,508
                                                               -------           -------            -------             -------
    Totals                                                     335,930           205,690          1,110,131             725,320
                                                               -------           -------          ---------             -------

    Expenses:
    Management fee - Note 4                                    327,041           353,827          1,008,363           1,091,746
    Professional fees                                           60,078            19,234            279,142             163,414
    Mailing and printing                                        30,373            28,822            190,912             185,757
    Independent General Partners' fees - Note 5                 22,190            18,219             66,271              72,021
    Custodial fees                                               3,289             3,351             10,727              11,229
    Miscellaneous                                                    -                94              1,275                  94
    Bad debt expense - Note 9                                        -                 -                  -             406,355
                                                                     -                 -                  -             -------
    Totals                                                     442,971           423,547          1,556,690           1,930,616
                                                               -------           -------          ---------           ---------

NET INVESTMENT LOSS                                           (107,041)         (217,857)          (446,559)         (1,205,296)

Net realized gain from investments sold or
    written-off                                              1,331,614            46,650         15,726,948          10,397,322
                                                             ---------            ------         ----------          ----------

NET REALIZED GAIN (LOSS) FROM
    OPERATIONS (allocable to Partners)
    - Note 3                                                 1,224,573          (171,207)        15,280,389           9,192,026

Net change in unrealized appreciation of
    investments                                              6,891,653         1,454,491        (24,210,326)         (2,654,128)
                                                             ---------         ---------        -----------          ---------- 

NET INCREASE (DECREASE) IN
    NET ASSETS RESULTING FROM
    OPERATIONS                                         $     8,116,226    $    1,283,284     $   (8,929,937)    $     6,537,898
                                                       =     =========    =    =========     =   ==========     =     =========
</TABLE>

See notes to financial statements.


<PAGE>


ML VENTURE PARTNERS II, L.P.
STATEMENTS OF CASH FLOWS (UNAUDITED)
FOR THE NINE MONTHS ENDED SEPTEMBER 30,



<TABLE>
                                                                                                1994                 1993
                                                                                                ----                 ----
<S>                                                                                            <C>                    <C> 

CASH FLOWS USED FOR OPERATING ACTIVITIES

Net investment loss                                                                       $       (446,559)    $     (1,205,296)

Adjustments  to  reconcile  net  investment  loss to  cash  used  for  operating
    activities:

(Increase) decrease in receivables and other assets                                               (429,282)             295,739
(Increase) decrease in accrued interest on short-term investments                                   (8,794)               9,078
Increase (decrease) in payables                                                                     43,762              (25,123)
                                                                                                    ------              ------- 
Cash used for operating activities                                                                (840,873)            (925,602)
                                                                                                  --------             -------- 

CASH FLOWS PROVIDED FROM INVESTING ACTIVITIES

Net return (purchase) of short-term investments                                                   (735,830)           5,662,696
Purchase of portfolio investments                                                                 (909,776)          (8,016,529)
Net proceeds from the sale of portfolio investments                                             19,408,535           16,260,582
Proceeds from repayment of note                                                                          -            2,044,011
                                                                                                         -            ---------
Cash provided from investing activities                                                         17,762,929           15,950,760
                                                                                                ----------           ----------

CASH FLOWS USED FOR FINANCING ACTIVITIES

Cash distributions to Partners - Note 7                                                        (17,600,000)         (15,600,000)
                                                                                               -----------          ----------- 

Decrease in cash and cash equivalents                                                             (677,944)            (574,842)
Cash and cash equivalents at beginning of period                                                 1,412,882            2,306,339
                                                                                                 ---------            ---------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                $        734,938     $      1,731,497
                                                                                          =        =======     =      =========
</TABLE>


See notes to financial statements.



<PAGE>


ML VENTURE PARTNERS II, L.P.
STATEMENT OF CHANGES IN PARTNERS' CAPITAL (UNAUDITED)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1994



<TABLE>
                                                                                            Unallocated
                                    Managing         Individual                        Net Unrealized
                                     General           General          Limited           Appreciation of
                                     Partner          Partners         Partners             Investments             Total
<S>                                 <C>              <C>               <C>               <C>                      <C>  

Balance at beginning
of period                       $     1,033,457     $    3,410     $     59,725,875      $     51,908,192     $     112,670,934

Cash distribution paid
May 26, 1994 - Note 7                         -              -          (16,200,000)                    -           (16,200,000)

Cash distribution paid
September 1, 1994
- - Note 7                             (1,400,000)             -                    -                     -            (1,400,000)

Allocation of net
investment loss - Note 3                157,962            (21)            (604,500)                    -              (446,559)

Allocation of net realized
gain on investments
- - Note 3                              1,808,318            464           13,918,166                     -            15,726,948

Net change in
unrealized appreciation
of investments                                -              -                    -           (24,210,326)          (24,210,326)
                                              -              -                    -           -----------           ----------- 

Balance at end
of period                       $     1,599,737     $    3,853     $     56,839,541(A)   $     27,697,866     $      86,140,997
                                =     =========     =    =====     =     ==========      =     ==========     =      ==========
</TABLE>


(A)      The net asset value per unit of limited partnership interest, including
         an assumed  allocation of net unrealized  appreciation  of investments,
         was $656 at September 30, 1994.  Cumulative cash  distributions paid to
         Limited  Partners from inception to September 30, 1994 totaled $490 per
         Unit.


See notes to financial statements.



<PAGE>


ML VENTURE PARTNERS II, L.P.
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)


1.     Organization and Purpose

Venture Partners II, L.P. (the  "Partnership") is a Delaware limited partnership
formed on February 4, 1986.  MLVPII Co., L.P., the managing  general  partner of
the  Partnership  (the "Managing  General  Partner") and four  individuals  (the
"Individual General Partners") are the general partners of the Partnership.  The
general  partner of MLVPII Co., L.P. is Merrill Lynch Venture  Capital Inc. (the
"Management Company"), an indirect subsidiary of Merrill Lynch & Co., Inc.

The Partnership's  objective is to achieve  long-term capital  appreciation from
its  portfolio  of  venture  capital  investments,  originally  made  in new and
developing  companies and other special investment  situations.  The Partnership
does not engage in any other business or activity.  The Partnership is scheduled
to terminate on December 31, 1997.  The Individual  General  Partners can extend
the termination date for up to two additional two-year periods if they determine
that such extensions would be in the best interest of the  Partnership.

2. Significant Accounting Policies

Valuation of Investments - Short-term  investments are carried at amortized cost
which approximates  market.  Portfolio  investments are carried at fair value as
determined  quarterly by the Managing  General  Partner under the supervision of
the  Individual  General  Partners.  The fair value of  publicly-held  portfolio
securities is adjusted to the average  closing  public market price for the last
five trading days of each quarter  discounted by a factor of 0% to 50% for sales
restrictions. Factors considered in the determination of an appropriate discount
include,  underwriter lock-up or Rule 144 trading  restrictions,  insider status
where  the  Partnership  either  has a  representative  serving  on the Board of
Directors or is greater than a 10% shareholder, and other liquidity factors such
as the size of the  Partnership's  position in a given  company  compared to the
trading history of the public security.  Privately-held portfolio securities are
carried at cost until significant  developments  affecting the portfolio company
provide a basis for change in valuation. The fair value of private securities is
adjusted 1) to reflect meaningful third-party transactions in the private market
or 2) to reflect  significant  progress or slippage  in the  development  of the
company's business such that cost is clearly no longer reflective of fair value.
As a venture capital  investment fund, the Partnership's  portfolio  investments
involve  a high  degree  of  business  and  financial  risk  that can  result in
substantial  losses.  The  Managing  General  Partner  considers  such  risks in
determining  the  fair  value  of  the  Partnership's   portfolio   investments.
Investment  Transactions - Investment  transactions  are recorded on the accrual
method.  Portfolio  investments  are  recorded on the trade  date,  the date the
Partnership  obtains an  enforceable  right to demand the  securities or payment
therefor.  Realized  gains and  losses on  investments  sold are  computed  on a
specific  identification basis. Income Taxes - No provision for income taxes has
been made  since all  income  and  losses  are  allocable  to the  Partners  for
inclusion in their respective tax returns.

<PAGE>


ML VENTURE PARTNERS II, L.P.
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) - CONTINUED


Statements of Cash Flows - The Partnership  considers its interest-bearing  cash
account to be cash equivalents.

3.     Allocation of Partnership Profits and Losses

The  Partnership  Agreement  provides that the Managing  General Partner will be
allocated,  on a cumulative basis over the life of the  Partnership,  20% of the
Partnership's aggregate investment income and net realized gains and losses from
venture capital  investments,  provided that such amount is positive.  All other
gains and  losses  of the  Partnership  are  allocated  among  all the  Partners
(including  the Managing  General  Partner) in  proportion  to their  respective
capital  contributions to the  Partnership.  From its inception to September 30,
1994,  the  Partnership  had a $9.2 million net  realized  gain from its venture
capital investments.

4. Related Party Transactions

The  Management  Company  performs,  or  arranges  for  others to  perform,  the
management  and  administrative  services  necessary  for the  operation  of the
Partnership  and  receives a  management  fee at the annual  rate of 2.5% of the
gross capital contributions to the Partnership,  reduced by selling commissions,
organizational   and  offering   expenses  paid  by  the  Partnership,   capital
distributed  and realized  capital losses with a minimum annual fee of $200,000.
Such fee is determined and payable quarterly.

5.     Independent General Partners' Fees

As  compensation  for services  rendered to the  Partnership,  each of the three
Independent  General Partners  ("IGP's")  receives $19,000 annually in quarterly
installments,  $1,200 for each meeting of the General  Partners  attended or for
each other  meeting,  conference or engagement  in connection  with  Partnership
activities  at  which  attendance  by an IGP is  required  and  $1,200  for each
committee  meeting attended ($500 if a committee meeting is held on the same day
as a meeting of the General Partners).

6.     Commitments

In January  1994,  the  Management  Company  made a $1.1 million  investment  in
Corporate  Express,  Inc.  on  behalf of the  Partnership  and is  holding  such
investment until the Partnership  obtains an exemptive order from the Securities
and Exchange Commission allowing the Partnership to acquire this investment from
the Management Company. The purchase price to the Partnership will be the lesser
of the fair value of the  investment  or the  Management  Company's  cost,  plus
interest,  as of the date of acquisition by the Partnership.  Additionally,  the
Partnership  has  guaranteed  $1.8  million of bank debt of SDL,  Inc.  which is
payable by the company on or before June 30, 1995.  The  Partnership  also has a
$393,043  non-interest  bearing  obligation  payable  on demand  to MLMS  Cancer
Research, Inc.


<PAGE>


ML VENTURE PARTNERS II, L.P.
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) - CONTINUED


7.     Cash Distributions

On September 1, 1994, the Partnership  made a $1.4 million cash  distribution to
the Managing  General  Partner.  On May 26, 1994,  the  Partnership  made a cash
distribution  to Limited  Partners  of record on March 31, 1994  totaling  $16.2
million,  or $135 per $1,000 Unit. On May 26, 1993, the Partnership  made a cash
distribution  to Limited  Partners  of record on March 31, 1993  totaling  $15.6
million,  or $130 per $1,000 Unit.  These  distributions  primarily  represented
proceeds  received  by the  Partnership  from  the  sale  of  certain  portfolio
investments.  Cash  distributions paid to Limited Partners from the inception of
the Partnership to September 30, 1994 totaled $58.8 million,  or $490 per $1,000
Unit.

8.     Pending Litigation

The  Partnership  has been named as a defendant,  along with other  entities and
individuals,  in an action involving  In-Store  Advertising,  Inc. ("ISA").  The
action is a purported  class action suit wherein the  plaintiffs,  who purchased
shares of ISA in its July 19, 1990 initial public offering  through  November 8,
1990,  allege  violations  under certain sections of the Securities Act of 1933,
the  Securities  Exchange  Act of 1934  and  common  law.  The  plaintiffs  seek
rescission  of their  purchases  of ISA common stock  together  with damages and
certain costs and expenses. The Partnership believes it has meritorious defenses
to the  allegations  and that the cost of resolution of the litigation  will not
have a material  impact on the financial  condition and results of operations of
the Partnership.

9.     Bad Debt Expense

On March 31, 1993, the  Partnership  wrote off its $1.7 million  promissory note
dated May 17, 1988 due from Ogle  Resources,  Inc. As a result,  the Partnership
realized a bad debt expense of $406,355 representing accrued interest receivable
from the note.

10.    Interim Financial Statements

In the  opinion  of MLVPII  Co.,  L.P.,  the  managing  general  partner  of the
Partnership,  the unaudited  financial  statements as of September 30, 1994, and
for the three  and nine  month  periods  then  ended,  reflect  all  adjustments
necessary for the fair presentation of the results of the interim periods.



<PAGE>


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

Liquidity and Capital Resources

During the quarter ended  September 30, 1994, the Partnership  purchased  10,000
shares of CellPro, Incorporated, an existing portfolio investment, for $105,000.
From its inception through  September 30, 1994, the Partnership  invested $111.6
million  in  58  portfolio  investments.  Additionally,  the  Partnership  has a
commitment  to purchase a $1.1 million  investment in Corporate  Express,  Inc.,
purchased by the Management  Company on behalf of the Partnership (see Note 6 of
Notes  to  Financial   Statements).   As  of  September  30,  1994,  29  of  the
Partnership's  58  portfolio   investments  had  been  fully  liquidated  and  9
investments  had been partially  liquidated.  Portfolio  investments  liquidated
through  September  30, 1994,  had a cost of $58.9  million and  returned  $65.6
million, resulting in a cumulative net realized gain of $6.7 million.

Generally,  all cash received from the sale of portfolio  investments,  after an
adequate  reserve for operating  expenses and follow-on  investments in existing
portfolio  companies,  is distributed  to Partners as soon as practicable  after
receipt.  On  September  1,  1994,  the  Partnership  made a $1.4  million  cash
distribution to the Managing General Partner. At September 30, 1994,  cumulative
cash distributions  paid to Limited Partners totaled $58.8 million,  or $490 per
$1,000 Unit.

At September 30, 1994, the Partnership  held $5.5 million in cash and short-term
investments;  $4.7 million in short-term securities with maturities of less than
one year and $735,000 in an interest-bearing cash account. Funds needed to cover
future operating expenses and follow-on  investments  primarily will be obtained
from the  Partnership's  existing cash reserves and from proceeds  received from
the future sale of portfolio investments.

Results of Operations

For the three and nine months ended  September 30, 1994, the  Partnership  had a
net  realized  gain  from   operations  of  $1.2  million  and  $15.3   million,
respectively.  For the three and nine  months  ended  September  30,  1993,  the
Partnership  had a net  realized  loss from  operations  of  $171,000  and a net
realized gain from operations of $9.2 million,  respectively.  Net realized gain
or loss from  operations  is comprised  of 1) net realized  gains or losses from
portfolio investments sold or written-off and 2) net investment income or loss.

Realized  Gains and Losses from  Portfolio  Investments - For the three and nine
months ended  September 30, 1994, the  Partnership  had a net realized gain from
portfolio  investments  sold or  written-off  of $1.3 million and $15.7 million,
respectively.  In August 1994, the Partnership  sold its 94,435 preferred shares
of The Business  Depot Ltd. for $2.5 million,  realizing a gain of $1.3 million.
Additionally, during the nine month period, the Partnership sold common stock of
the  following  portfolio  companies  in the public  market:  370,000  shares of
CellPro,  Incorporated  for $11.3  million,  realizing a gain of $10.6  million;
90,000 shares of Komag, Incorporated for $2.4 million,  realizing a gain of $1.6
million;  140,000  shares of Regeneron  Pharmaceuticals,  Inc. for $2.3 million,
realizing a gain of $2.2 million;  and 78,271 shares of Ringer  Corporation  for
$254,000,  realizing  a gain of $20,000.  Also,  in a private  transaction,  the
Partnership  sold 26,570  preferred  shares of  OccuSystems,  Inc. for $173,000,
realizing a gain of $40,000.  Additionally,  the Partnership  realized a $54,000
gain from the  receipt  of final  escrow  payments  relating  to the sale of its
investment in R-Byte,  Inc. and wrote off its remaining  $100,000  investment in
Research Applications, Inc.

For the three and nine months ended  September 30, 1993, the  Partnership  had a
net realized gain from portfolio investments sold and written-off of $47,000 and
$10.4 million,  respectively.  During  September 1993, the Partnership  received
$326,000 from MTI Technology  Corporation  ("MTI")  representing  repayment of a
promissory   note  obtained  in  connection   with  MTI's   acquisition  of  the
Partnership's  investment in SF2  Corporation.  This  transaction  resulted in a
realized  gain of $48,000.  During  August 1993,  the  Partnership's  warrant to
purchase 164,030 common shares of Elantec,  Inc. expired resulting in a realized
loss of $1,000.  Additionally,  during nine month period,  the Partnership  sold
505,000  common shares of Regeneron  for $7.9 million,  realizing a gain of $7.3
million; 195,262 common shares of Pyxis Corporation for $7.8 million,  realizing
a gain of $7.2  million;  and 187,912  common shares of Ringer  Corporation  for
$567,000,  realizing a gain of $4,000.  Additionally,  the Partnership wrote off
its $2 million  investment in Ogle  Resources,  Inc., its remaining $1.1 million
investment in In-Store  Advertising,  Inc.  ("ISA") and its  remaining  $900,000
investment in Communications  International,  Inc. due to financial difficulties
at the companies. The Partnership also received a final liquidation payment from
InteLock Corporation resulting in realized loss of $123,000.

Investment  Income and Expenses - For the three months ended September 30, 1994
and 1993, the  Partnership  had a net investment  loss of $107,000 and $218,000,
respectively.  The decrease in net investment  loss for the 1994 period compared
to the 1993 period  primarily  is  attributable  to an increase in interest  and
other income from portfolio investments for the 1994 period reflecting dividends
received from Borg-Warner  Automotive,  Inc. which began during the 1994 period.
This increase was partially  offset by a $41,000  increase in professional  fees
for the 1994 period,  which included legal fees totaling $50,000 relating to the
ISA litigation (see Note 8 of Notes to Financial Statements).

For the nine months ended September 30, 1994 and 1993, the Partnership had a net
investment loss of $447,000 and $1.2 million,  respectively. The decrease in net
investment  loss for the 1994 period  compared to the 1993 period  primarily  is
attributable  to an  increase  in  interest  and  other  income  from  portfolio
investments for the 1994 period and a bad debt expense  recorded during 1993, as
discussed  below.  The  increase in  interest  and other  income from  portfolio
investments  was partially  offset by an increase in  professional  fees for the
1994 period,  which  included legal fees totaling  $132,000  relating to the ISA
litigation.  The $416,000  increase in interest and other income from  portfolio
investments for the 1994 period compared to the 1993 period  primarily is due to
the  receipt  of  purchase  option  income of  $208,000  in the 1994  period and
dividends  received from  Borg-Warner,  as discussed  above. The purchase option
income  resulted from the sale by the  Partnership  of an option to purchase its
preferred  shares of The  Business  Depot Ltd.  The bad debt expense of $406,000
recorded during the 1993 period  represented  accrued interest on a $1.7 million
promissory note due from Ogle Resources, Inc., which was written-off on June 30,
1993.

The  Management  Company  performs,  or  arranges  for  others to  perform,  the
management  and  administrative  services  necessary  for the  operation  of the
Partnership.  The Management Company receives a management fee at an annual rate
of 2.5% of the  gross  capital  contributions  to the  Partnership,  reduced  by
selling   commissions,   organizational   and  offering  expenses  paid  by  the
Partnership,  return of capital  and  realized  capital  losses,  with a minimum
annual fee of  $200,000.  Such fee is  determined  and  payable  quarterly.  The
management  fee for the three  months  ended  September  30, 1994 and 1993,  was
$327,000 and  $354,000,  respectively.  The  management  fee for the nine months
ended   September  30,  1994  and  1993,   was  $1  million  and  $1.1  million,
respectively.  The  management fee will continue to decline in future periods as
the Partnership's investment portfolio continues to mature and distributions are
paid to Partners.  The management fee and other operating expenses are paid with
funds provided from  operations.  Funds provided from  operations for the period
were  obtained from interest  received on short-term  investments,  interest and
other income from  portfolio  investments  and proceeds from the sale of certain
portfolio investments.

Unrealized   Gains  and  Losses  and  Changes  in  Unrealized   Appreciation  or
Depreciation of Portfolio  Investments - For the nine months ended September 30,
1994,  the  Partnership  had an  $11.4  million  net  unrealized  loss  from its
portfolio  investments  primarily resulting from the net downward revaluation of
the  Partnership's  publicly traded  securities.  Additionally,  during the nine
month  period,  a net $12.8  million was  transferred  from  unrealized  gain to
realized gain primarily relating to the sale of CellPro and Regeneron shares, as
discussed  above.  The $11.4 million  unrealized  loss and the $12.8 million net
transfer  from  unrealized  gain to realized  gain  resulted in a $24.2  million
reduction to the  Partnership's  net unrealized  appreciation of investments for
the nine month period.

For the nine months  ended  September  30,  1993,  the  Partnership  had an $8.5
million net unrealized gain from its portfolio  investments  primarily resulting
from the upward  revaluation  of the  Partnership's  investments  in  Regeneron,
CellPro and Corporate Express, Inc. Additionally,  during the nine month period,
the Partnership transferred a net $11.2 million from unrealized gain to realized
gain relating to investments  sold or written-off,  as discussed above. The $8.5
million unrealized gain offset by the $11.2 million net transfer from unrealized
gain to realized gain resulted in a $2.7 million  reduction to the Partnership's
net unrealized appreciation of investments for the nine month period.

Net Assets - Changes to net assets  resulting from operations is comprised of 1)
net realized  gains and losses from  operations and 2) changes to net unrealized
appreciation or depreciation of portfolio investments. For the nine months ended
September 30, 1994, the Partnership  had a net decrease in net assets  resulting
from  operations of $8.9 million.  For the nine months ended September 30, 1993,
the  Partnership  had a net increase in net assets  resulting from operations of
$6.5 million.

At September  30,  1994,  the  Partnership's  net assets were $86.1  million,  a
decrease  of $26.5  million  from  $112.7  million at December  31,  1993.  This
decrease resulted from the $17.6 million of cash  distributions paid to Partners
during the period and the $8.9 million net decrease in net assets resulting from
operations for the nine month period.

At September  30, 1993,  the  Partnership's  net assets were $100.6  million,  a
decrease of $9.1 million from $109.7 million at December 31, 1992. This decrease
resulted from the $15.6 million cash  distribution  to Limited  Partners paid in
May 1993  exceeding the $6.5 million net increase in net assets  resulting  from
operations for the nine month period.

Gains and losses from  investments are allocated to Partners'  capital  accounts
when realized, in accordance with the Partnership Agreement (see Note 3 of Notes
to Financial  Statements).  However,  for purposes of calculating  the net asset
value per unit of limited partnership interest,  net unrealized  appreciation of
investments has been included as if the net  appreciation  had been realized and
allocated to the Limited Partners in accordance with the Partnership  Agreement.
Pursuant to such  calculation,  the net asset value per $1,000 Unit at September
30, 1994 and December 31, 1993, was $656 and $852,  respectively.  The reduction
to the  Partnership's net asset value of $196 per Unit for the nine months ended
September  30,  1994,  reflects  the  cash  distribution  of $135 per Unit and a
decrease in net assets resulting from operations of $61 per Unit.


                          PART II - OTHER INFORMATION


Item 1.       Legal Proceedings.

The  Partnership  has been named as a  defendant  in an action  relating  to its
ownership of securities of In-Store Advertising,  Inc. ("In-Store Advertising").
On or about July 16, 1993, a Second Amended  Consolidated Class Action Complaint
(the "Amended  Complaint") was filed in the United States District Court for the
Southern  District  of New  York in the In Re  In-Store  Advertising  Securities
Litigation.  The action is a purported  class action suit wherein the plaintiffs
(the  "Plaintiffs")  are  persons  who  allegedly  purchased  shares of In-Store
Advertising  common  stock in the July 19, 1990  initial  public  offering  (the
"Offering")  and through  November 8, 1990. The defendants  named in the Amended
Complaint  include  present and former  individual  officers  and  directors  of
In-Store  Advertising,  the  underwriters  involved in the  Offering,  KPMG Peat
Marwick  (In-Store   Advertising's   auditors)  and  certain  other  defendants,
including the Partnership,  who owned In-Store  Advertising  securities prior to
the Offering  (the  "Venture  Capital  Defendants").  Prior to the filing of the
Amended  Complaint,  In-Store  Advertising  filed a  "prepackaged"  plan in U.S.
Bankruptcy Court pursuant to Chapter XI of the U.S. Bankruptcy Code.

The Amended Complaint alleges  violations under Sections 11, 12(2) and 15 of the
Securities Act of 1933, as amended (the "1933 Act"), Section 10(b) and 20 of the
Securities  Exchange  Act of 1934,  as amended  (the "1934  Act") and Rule 10b-5
promulgated  thereunder,  and common law claims of negligent  misrepresentation,
fraud and deceit in connection with the sale of securities.  The Plaintiffs seek
rescission of the purchases of In-Store Advertising's common stock to the extent
the  members of the  alleged  classes  still hold their  shares,  together  with
damages and certain costs and expenses.

The Amended  Complaint  alleges that the Venture  Capital  Defendants are liable
under  Section  10(b) of the 1934 Act and Rule  10b-5,  and are also  liable  as
controlling persons of In-Store  Advertising within the meaning of Section 15 of
the 1933 Act and Section 20(a) of the 1934 Act. The Venture  Capital  Defendants
are also being sued as alleged  knowing and  substantial  aiders and abettors of
the other defendants' wrongful conduct and under common law fraud and negligence
theories. An individual director of In-Store  Advertising,  named as a defendant
in the action,  was a Vice President of Merrill Lynch Venture  Capital Inc., the
General  Partner  of  the  Managing  General  Partner  of the  Partnership.  The
Partnership  believes that it has meritorious defenses to the allegations in the
Amended Complaint (see Note 8 of Notes to Financial Statements).



<PAGE>


Item 2.       Changes in Securities.

Not applicable.

Item 3.       Defaults Upon Senior Securities.

Not applicable.

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

The 1994 Annual  Meeting of the Limited  Partners was held on August 4, 1994. At
the meeting the four Individual  General Partners,  Kevin K. Albert,  Steward S.
Flaschen,  Jerome  Jacobson  and William M. Kelly,  were  elected to continue to
serve as  Individual  General  Partners  and MLVPII  Co.,  L.P.  was  elected to
continue to serve as the Managing General  Partner.  The following other matters
were also voted on and,  with the  exception of the proposal to amend  Paragraph
11.4 of the Amended and Restated  Agreement of Limited  Partnership with respect
to the requirement to hold Annual Meetings of Limited Partners, were approved:

<TABLE>
                                                                            Affirmative         Negative
                                                                               Votes              Votes         Abstentions
<S>                                                                        <C>                  <C>              <C>  
Ratification of the selection of Deloitte & Touche LLP
as independent auditors of the Partnership for its fiscal
year ending December 31, 1994.                                                 61,393              1,149             2,602

Approval of the continuance of the Management  Agreement among the  Partnership,
the Management  Company and the Managing  General Partner and the continuance of
the  Sub-Management  Agreement  among  the  Partnership,  the  Managing  General
Partner, the
Management Company and the Sub-Manager.                                        58,991              2,849             3,304

Proposal  to amend  Paragraph  11.4 of the  Amended and  Restated  Agreement  of
Limited  Partnership  with respect to the requirement to hold Annual Meetings of
Limited
Partners.                                                                      51,821              8,393             4,930
</TABLE>

Item 5.       Other Information.

During  the  quarter,  the  Partnership  purchased  10,000  shares  of  CellPro,
Incorporated for $105,000.  This investment is in addition to the 413,333 shares
of common stock previously owned by the Partnership.



<PAGE>


Item 6.                    Exhibits and Reports on Form 8-K.

             (a)                Exhibits
<TABLE>

                    <S>          <C>              
                   (3)          (a)Amended and  Restated  Certificate  of Limited  Partnership  of the  Partnership,  dated as of
                                January 12, 1987. (1)

                   (3)          (b)Amended and Restated  Certificate of Limited  Partnership of the  Partnership,  dated July 27,
                                1990. (2)

                   (3)          (c)Amended and Restated  Certificate of Limited  Partnership of the Partnership,  dated March 25,
                                1991. (3)

                   (3)          (d)Amended and Restated Agreement of Limited  Partnership of the Partnership,  dated as of May 4,
                                1987. (4)

                   (3)          (e)Amendment  No. 1 dated  February  14,  1989 to  Amended  and  Restated  Agreement  of  Limited
                                Partnership of the Partnership. (5)

                   (3)          (f)Amendment No. 2 dated July 27, 1990 to Amended and Restated  Agreement of Limited  Partnership
                                of the Partnership. (2)

                   (3)          (g)Amendment  No.  3  dated  March  25,  1991  to  Amended  and  Restated  Agreement  of  Limited
                                Partnership of the Partnership. (3)

                   (3)          (h)Amendment  No. 4 dated May 23, 1991 to Amended and Restated  Agreement of Limited  Partnership
                                of the Partnership. (6)

                   (10)         (a)Management  Agreement dated as of May 23, 1991 among the Partnership,  Management  Company and
                                the Managing General Partner. (6)

                   (10)         (b)Sub-Management  Agreement dated as of May 23, 1991 among the Partnership,  Management Company,
                                the Managing General Partner and the Sub-Manager. (8)
</TABLE>

                   (28)         Prospectus of the Partnership dated February 10,
                                1987  filed  with the  Securities  and  Exchange
                                Commission  pursuant  to Rule  424(b)  under the
                                Securities  Act of 1933,  as  supplemented  by a
                                supplement  thereto  dated  April 21, 1987 filed
                                pursuant to Rule 424(c) under the Securities Act
                                of 1933. (7)

             (b) No reports on Form 8-K have been filed during
                 the quarter for which this report is filed.


<PAGE>



<TABLE>

<C>         <C>         
(1)      Incorporated  by reference to the  Partnership's  Annual Report on Form 10-K for the year ended  December 31, 1988 filed
         with the Securities and Exchange Commission on March 27, 1989.

(2)      Incorporated by reference to the  Partnership's  Quarterly  Report on Form 10-Q for the quarter ended September 30, 1990
         filed with the Securities and Exchange Commission on November 14, 1990.

(3)      Incorporated  by reference to the  Partnership's  Annual Report on Form 10-K for the year ended  December 31, 1990 filed
         with the Securities and Exchange Commission on March 28, 1991.

(4)      Incorporated by reference to the  Partnership's  Quarterly Report on Form 10-Q for the quarter ended June 30, 1987 filed
         with the Securities and Exchange Commission on August 14, 1987.

(5)      Incorporated  by  reference  to the  Partnership's  Quarterly  Report on Form 10-Q for the quarter  ended March 31, 1989
         filed with the Securities and Exchange Commission on May 15, 1989.

(6)      Incorporated by reference to the  Partnership's  Quarterly Report on Form 10-Q for the quarter ended June 30, 1991 filed
         with the Securities and Exchange Commission on August 14, 1991.

(7)      Incorporated  by  reference  to the  Partnership's  Quarterly  Report on Form 10-Q for the quarter  ended March 31, 1987
         filed with the Securities and Exchange Commission on May 15, 1987.

(8)      Incorporated  by reference to the  Partnership's  Annual Report on Form 10-K for the year ended  December 31, 1992 filed
         with the Securities and Exchange Commission on March 26, 1993.
</TABLE>


<PAGE>


                                   SIGNATURES



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



              ML VENTURE PARTNERS II, L.P.


By:           /s/     Kevin K. Albert
              Kevin K. Albert
              General Partner


By:           MLVPII Co., L.P.
              its Managing General Partner


By:           Merrill Lynch Venture Capital Inc.
              its General Partner


By:           /s/     Kevin K. Albert
              Kevin K. Albert
              President
              (Principal Executive Officer)


By:           /s/     Joseph W. Sullivan
              Joseph W. Sullivan
              Treasurer
              (Principal Financial and Accounting Officer)



Date:         November 11, 1994



<PAGE>


                                 Exhibit Index

<TABLE>
Exhibits                                                                                                             Page
<S>                                                                                                                  <C>   

(3)        (a)   Amended and Restated  Certificate of Limited  Partnership of the  Partnership,  dated January
           12, 1987. (1)

(3)        (b)   Amended and Restated  Certificate of Limited  Partnership of the Partnership,  dated July 27,
           1990. (2)

(3)        (c)   Amended and Restated  Certificate of Limited Partnership of the Partnership,  dated March 25,
           1991. (3)

(3)        (d)   Amended and Restated  Agreement of Limited  Partnership of the  Partnership,  dated as of May
           4, 1987. (4)

(3)        (e)   Amendment  No. 1 dated  February  14,  1989 to  Amended  and  Restated  Agreement  of Limited
           Partnership of the Partnership. (5)

(3)        (f)   Amendment  No.  2  dated  July  27,  1990  to  Amended  and  Restated  Agreement  of  Limited
           Partnership of the Partnership. (2)

(3)        (g)   Amendment  No.  3  dated  March  25,  1991 to  Amended  and  Restated  Agreement  of  Limited
           Partnership of the Partnership. (3)

(3)        (h)   Amendment No. 4 dated May 23, 1991 to Amended and Restated  Agreement of Limited  Partnership
           of the Partnership. (6)

(10)       (a)   Management  Agreement dated as of May 23, 1991 among the Partnership,  Management Company and
           the Managing General Partner. (6)

(10)       (b)   Sub-Management  Agreement  dated  as of  May  23,  1991  among  the  Partnership,  Management
           Company, the Managing General Partner and the Sub-Manager. (8)
</TABLE>

(28)       Prospectus of the Partnership  dated February 10, 1987 filed with the
           Securities and Exchange  Commission pursuant to Rule 424(b) under the
           Securities Act of 1933, as supplemented by a supplement thereto dated
           April 21, 1987 filed pursuant to Rule 424(c) under the Securities Act
           of 1933. (7)


<PAGE>


<TABLE>
<S>         <C>   
(1)        Incorporated by reference to the  Partnership's  Annual Report on Form 10-K for the year ended December 31, 1988 filed
           with the Securities and Exchange Commission on March 27, 1989.

(2)        Incorporated by reference to the  Partnership's  Quarterly  Report on
           Form 10-Q for the  quarter  ended  September  30, 1990 filed with the
           Securities and Exchange Commission on November 14, 1990.

(3)        Incorporated by reference to the  Partnership's  Annual Report on Form 10-K for the year ended December 31, 1990 filed
           with the Securities and Exchange Commission on March 28, 1991.

(4)        Incorporated  by  reference to the  Partnership's  Quarterly  Report on Form 10-Q for the quarter  ended June 30, 1987
           filed with the Securities and Exchange Commission on August 14, 1987.

(5)        Incorporated  by reference to the  Partnership's  Quarterly  Report on Form 10-Q for the quarter  ended March 31, 1989
           filed with the Securities and Exchange Commission on May 15, 1989.

(6)        Incorporated  by  reference to the  Partnership's  Quarterly  Report on Form 10-Q for the quarter  ended June 30, 1991
           filed with the Securities and Exchange Commission on August 14, 1991.

(7)        Incorporated  by reference to the  Partnership's  Quarterly  Report on Form 10-Q for the quarter  ended March 31, 1987
           filed with the Securities and Exchange Commission on May 15, 1987.

(8)        Incorporated by reference to the  Partnership's  Annual Report on Form 10-K for the year ended December 31, 1992 filed
           with the Securities and Exchange Commission on March 26, 1993.
</TABLE>




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