ML VENTURE PARTNERS II LP
10-K, 1995-03-28
Previous: SUNGARD DATA SYSTEMS INC, DEF 14A, 1995-03-28
Next: MORGAN STANLEY GROUP INC /DE/, SC 13D/A, 1995-03-28




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-K


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

For the Fiscal Year Ended December 31, 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

Securities registered pursuant to Section 12(b) of the Act:

<TABLE>
<S>                                                      <C>
              Title of each class                         Name of each exchange on which registered
                    None                                                     None
</TABLE>

Securities registered pursuant to Section 12(g) of the Act:

                     Units of Limited Partnership Interest
                                (Title of class)


<PAGE>


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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

At March 15, 1995, 119,866 units of limited partnership  interest ("Units") were
held by non-affiliates of the registrant. There is no established public trading
market for such Units.





                      DOCUMENTS INCORPORATED BY REFERENCE


Portions of the  Prospectus  of the  Registrant  dated  February  10,  1987,  as
supplemented by a supplement  thereto dated April 21, 1987, are  incorporated by
reference in Part I and Part II hereof.

Portions of the definitive  proxy statement  relating to the 1995 Annual Meeting
of Limited  Partners of the Registrant are incorporated by reference in Part III
hereof.

Portions  of the  Registrant's  Form 10-Q for the  quarter  ended March 31, 1994
filed  with  the  Securities  and  Exchange  Commission  on  May  13,  1994  are
incorporated by reference in Part I hereof.

Portions of the Registrant's Form 10-Q for the quarter ended June 30, 1994 filed
with the Securities and Exchange  Commission on August 12, 1994 are incorporated
by reference in Part I hereof.

Portions of the Registrant's  Form 10-Q for the quarter ended September 30, 1994
filed with the  Securities  and  Exchange  Commission  on November  11, 1994 are
incorporated by reference in Part I hereof.



<PAGE>


                                     PART I


Item 1.       Business.

Formation

ML Venture  Partners  II, L.P.  (the  "Partnership"  or the  "Registrant")  is a
Delaware limited partnership organized on February 4, 1986. The General Partners
of  the  Partnership  consist  of  four  individuals  (the  "Individual  General
Partners") and MLVPII Co., L.P. (the  "Managing  General  Partner"),  a New York
limited partnership in which Merrill Lynch Venture Capital Inc. (the "Management
Company")  is  the  general  partner.  The  Management  Company  is an  indirect
subsidiary  of Merrill  Lynch & Co.,  Inc. and an  affiliate  of Merrill  Lynch,
Pierce,  Fenner  &  Smith  Incorporated   ("MLPF&S").   DLJ  Capital  Management
Corporation (the "Sub-Manager"), an affiliate of Donaldson, Lufkin and Jenrette,
Inc., is the sub-manager pursuant to a sub-management  agreement,  dated May 23,
1991,  among the  Partnership,  the Managing  General  Partner,  the  Management
Company and the Sub-Manager.

The Partnership  operates as a business development company under the Investment
Company Act of 1940. The Partnership's investment objective is to seek long-term
capital  appreciation  from its portfolio of venture  capital  investments.  The
Partnership considers this activity to constitute the single industry segment of
venture capital investing.

Through  MLPF&S,  the Partnership  publicly  offered 120,000 Units at $1,000 per
Unit. The Units were  registered  under the Securities Act of 1933 pursuant to a
Registration  Statement  on Form N-2  (File  No.  33-3220)  which  was  declared
effective  on February  10,  1987.  The  Partnership  held its initial and final
closings on March 31, 1987 and June 10, 1987,  respectively.  A total of 120,000
Units were accepted at such closings and the  additional  limited  partners (the
"Limited Partners") were admitted to the Partnership.

The information set forth under the captions "Risk and Other Important  Factors"
(pages 8 through 11), "Investment Objective and Policies" (pages 14 through 16),
"Venture  Capital  Operations"  (pages 17 through 20) and "Portfolio  Valuation"
(pages 27 and 28) in the 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 and filed pursuant to Rule 424(c) under the Securities Act of 1933 (the
"Prospectus"), is incorporated herein by reference.

The Venture Capital Investments

During the year ended December 31, 1994, the  Partnership  invested $2.4 million
in six existing  portfolio  companies.  As of December 31, 1994, the Partnership
had invested $113.1 million in 58 portfolio companies. At December 31, 1994, the
Partnership's  investment  portfolio  consisted of 28 active  investments with a
cost of $52.9  million  and a fair value of $75.4  million.  From its  inception
through  December 31, 1994, the  Partnership  has fully or partially  liquidated
investments  with an aggregate  cost basis of $60.2  million.  These  liquidated
investments  returned a total of $69.8 million to the Partnership for a realized
gain of $9.6 million. The Partnership also realized interest and dividend income
from its venture  capital  investments  totaling $2.4 million from  inception to
December 31, 1994.

The  venture  capital  investments  made by the  Partnership  during 1994 are as
follows:

The description of the Partnership's  follow-on investment in Viasoft,  Inc. set
forth in Item 5 of Part II of the  Partnership's  quarterly  report on Form 10-Q
for the quarter ended March 31, 1994 is incorporated herein by reference.

The descriptions of the Partnership's  follow-on investments in Photon Dynamics,
Inc.  and Neocrin  Company  set forth in Item 5 of Part II of the  Partnership's
quarterly  report  on  Form  10-Q  for the  quarter  ended  June  30,  1994  are
incorporated herein by reference.

The  description  of  the   Partnership's   follow-on   investment  in  CellPro,
Incorporated  set  forth  in Item 5 of Part  II of the  Partnership's  quarterly
report on Form 10-Q for the quarter ended  September  30, 1994 are  incorporated
herein by reference.

On October 21, 1994, the  Partnership  purchased a 9% promissory  note of Clarus
Medical  Systems,  Inc. for  $136,623  which was equal to the face amount of the
note.

On December 1, 1994,  the  Partnership  purchased a 9.25%  promissory  note from
Neocrin Company for $311,584 which was equal to the face amount of the note.

On  December  13,  1994,  the  Partnership  purchased  97,273  common  shares of
Corporate  Express,  Inc.  from the  Management  Company for $1.1  million  plus
interest  expense  of  $42,000.  In  connection  with  a  transaction  in  which
affiliates of the  Sub-Manager  also  participated,  the Management  Company had
purchased this  investment in January 1994 on behalf of the Partnership and held
such  investment  while the  Partnership  awaited  an  exemptive  order from the
Securities and Exchange  Commission  allowing it to purchase the investment from
the  Management  Company  upon review and  approval by the  Independent  General
Partners.

Competition

The  Partnership  encounters  competition  from other  entities  having  similar
investment objectives,  including other entities affiliated with Merrill Lynch &
Co., Inc.  Primary  competition  for venture  capital  investments has been from
venture capital partnerships, venture capital affiliates of large industrial and
financial   companies,   small   business   investment   companies  and  wealthy
individuals.  Competition  has also been from foreign  investors  and from large
industrial  and  financial  companies  investing  directly  rather than  through
venture  capital  affiliates.  The Partnership has frequently been a co-investor
with other professional venture capital groups and these relationships generally
have expanded the Partnership's access to investment opportunities.



<PAGE>


Employees

The Partnership has no employees.  The Partnership  Agreement  provides that the
Managing General Partner,  subject to the supervision of the Individual  General
Partners,  manages and controls the Partnership's  venture capital  investments.
The  Management  Company  performs,  or  arranges  for  others to  perform,  the
management  and  administrative  services  necessary  for the  operation  of the
Partnership  and  is  responsible  for  managing  the  Partnership's  short-term
investments.  The  Sub-Manager,  subject to the  supervision  of the  Management
Company  and  Individual  General  Partners,  provides  management  services  in
connection with the Partnership's venture capital investments and investments of
the Partnership in unaffiliated venture capital funds.

Item 2.       Properties.

The Partnership does not own or lease physical properties.

Item 3.       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).

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

No matter was submitted  during the fourth quarter of the fiscal year covered by
this  report to a vote of  security  holders.  The 1995  Annual  Meeting  of the
limited partners of the Partnership is scheduled to be held on May 2, 1995.

                                    PART II


Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.

The  information  with  respect to the market for the Units set forth  under the
subcaption  "Substituted  Limited Partners" on pages 30 and 31 of the Prospectus
is  incorporated  herein by reference.  There is no  established  public trading
market for the Units as of March 15, 1995. The approximate  number of holders of
Units as of March 15,  1995 is 13,500.  The  Managing  General  Partner  and the
Individual  General  Partners  of the  Partnership  also hold  interests  in the
Partnership.

Beginning with December 1994 client account statements,  Merrill Lynch,  Pierce,
Fenner & Smith  Incorporated  ("MLPF&S")  implemented new guidelines for valuing
limited  partnerships  and other direct  investments  reported on client account
statements.  As a result,  MLPF&S no longer reports general partner estimates of
limited partnership net asset value on its client account  statements,  although
the Partnership's  managing general partner may continue to provide its estimate
of net asset value in  quarterly  reports to unit  holders.  Pursuant to the new
guidelines,  estimated  values  for  limited  partnership  investments  will  be
provided  annually to MLPF&S by independent  valuation  services.  The estimated
values  will be  based on  financial  and  other  information  available  to the
independent  services on the prior August 15th. MLPF&S clients may contact their
Merrill Lynch Financial  Consultants or telephone the number provided to them on
their account statements to obtain a general description of the methodology used
by the independent valuation services to determine their estimates of value. The
estimated values provided by the independent  services are not market values and
unit holders may not be able to sell their units or realize the amounts shown on
their MLPF&S  statements upon a sale. In addition,  unit holders may not realize
the  amount  shown on their  account  statements  upon  the  liquidation  of the
Registrant over its remaining life.



<PAGE>


Cash  distributions  paid to Partners  during 1994, 1993 and 1992 and cumulative
cash distributions  paid from the inception of the Partnership  through December
31, 1994 are listed below:

<TABLE>
                                        Managing
    Distribution                         General                     Limited                  Per $1,000
        Date                             Partner                    Partners                     Unit
        ----                             -------                    --------                     ----
<S>                                     <C>                         <C>                        <C>   
April 30, 1992                                                  $      9,000,000               $   75
May 26, 1993                                                    $     15,600,000               $  130
May 26, 1994                                                    $     16,200,000               $  135
September 1, 1994                    $    1,400,000

Cumulative totals                    $    1,400,000             $     58,800,000               $  490
</TABLE>

Additionally,   on  March  1,  1995,  the  General  Partners   approved  a  cash
distribution to Partners totaling $11.2 million; $9 million, or $75 per unit, to
the Limited  Partners  and $2.2  million to the Managing  General  Partner.  The
distribution  will be paid in April 1995 to Limited  Partners of record on March
31, 1995 and will bring cumulative cash  distributions  paid to Limited Partners
to $67.8 million, or $565 per $1,000 Unit. Cumulative cash distributions paid to
the Managing General Partner will total $3.6 million.


<PAGE>


Item 6.       Selected Financial Data.

($ In Thousands, Except For Per Unit Information)

<TABLE>
                                                                           Years Ended December 31,
                                                           1994           1993            1992           1991           1990
                                                           ----           ----            ----           ----           ----
<S>                                                    <C>             <C>            <C>            <C>            <C>         
Net Realized Gain (Loss) on Investments                $    18,593     $    10,605    $    (5,677)   $     1,968    $   (15,142)

Net Change in Unrealized Appreciation
of Investments                                             (29,444)          9,430         11,657         14,361          4,525

Net Increase (Decrease) in Net Assets
Resulting from Operations                                  (11,668)         18,581          4,809         15,954         (9,976)

Cash Distributions to Partners                              17,600          15,600          9,000          6,000              -

Cumulative Cash Distributions to Partners                   60,200          42,600         27,000         18,000         12,000

Net Assets                                                  83,402         112,671        109,690        113,881        103,927

Net Unrealized Appreciation of Investments                  22,464          51,908         42,478         30,821         16,460

Purchase of Portfolio Investments                            2,428           8,050         13,781          9,845          7,790

Cumulative Cost of Portfolio Investments                   113,110         110,682        102,633         88,852         79,006

PER UNIT OF LIMITED
PARTNERSHIP INTEREST:

Net Realized Gain (Loss) on Investments                     $  135         $    87        $   (47)         $  16       $   (125)

Net Increase (Decrease) in Net Assets
Resulting from Operations                                      (79)            120             29            104            (65)

Cash Distributions                                             135             130             75             50              -

Cumulative Cash Distributions                                  490             355            225            150            100

Net Unrealized Appreciation of Investments                     148             355            310            225            133

Net Asset Value, Including Net Unrealized
Appreciation of Investments                                    638             852            862            908            854
</TABLE>


<PAGE>


Item 7. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations.

Liquidity and Capital Resources

During  1994,  the  Partnership  made  follow-on  investments  in  six  existing
portfolio  companies  totaling  $2.4 million and used $1.3 million for operating
activities. Also during the year, the Partnership realized a net return of $23.5
million  from  the sale of  certain  portfolio  investments.  During  1994,  the
Partnership paid cash distributions to Partners totaling $17.6 million.

At December 31, 1994, the  Partnership  held $7.6 million in cash and short-term
investments;  $6.9 million in short-term securities with maturities of less than
one year and $639,000 in an interest-bearing cash account. Funds needed to cover
future  operating  expenses and follow-on  investments will be obtained from the
Partnership's existing cash reserves,  from interest and other investment income
and from proceeds received from the sale of portfolio investments.

The  Partnership  does  not  expect  to  make  any  new  portfolio  investments.
Therefore,  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.

Subsequent to the end of the year, the Partnership  sold a portion of its common
stock  holdings in two of its publicly held  companies  for $6.4  million.  As a
result,  in March 1995, the General  Partners  approved a cash  distribution  to
Partners of $11.2 million;  $9 million, or $75 per unit, to the Limited Partners
and $2.2 million to the Managing General Partner.  The distribution will be paid
in April 1995 to Limited  Partners of record on March 31, 1995.  After the April
1995  distribution,  cumulative cash  distributions to Partners will total $71.4
million;  $67.8  million,  or $565 per unit,  to the Limited  Partners  and $3.6
million to the Managing General Partner.

Results of Operations

For the years  ended  December  31,  1994 and 1993,  the  Partnership  had a net
realized gain from  operations of $17.8 million and $9.2 million,  respectively.
For the year ended  December 31, 1992, the  Partnership  had a net realized loss
from  operations of $6.8 million.  Net realized gain or loss from  operations is
comprised of 1) net realized gains or losses from portfolio  investments  and 2)
net  investment  income or loss  (interest  and dividend  income less  operating
expenses).

Realized  Gains and  Losses  from  Portfolio  Investments  - For the year  ended
December 31, 1994, the  Partnership  had an $18.6 million net realized gain from
portfolio investments. During 1994, the Partnership sold a portion of its common
stock  holdings in eight of its publicly  held  investments  for $20.2  million,
realizing  a gain of $17.5  million.  The number of common  shares  sold of each
portfolio  company were as follows:  55,336  shares of  Borg-Warner  Automotive,
Inc.,  79,232  shares of Corporate  Express,  Inc.,  382,000  shares of CellPro,
Incorporated,  140,000 shares of Regeneron Pharmaceuticals,  Inc., 78,271 shares
of Ringer Corporation, 106,666 shares of Micro Linear Corporation, 90,000 shares
of  Komag,   Incorporated  and  2,400  shares  of  MTI  Technology  Corporation.
Additionally, in two private transactions completed during 1994, the Partnership
sold its 94,435  preferred  shares of The Business  Depot Ltd. for $2.8 million,
realizing  a  gain  of  $1.5  million  and  sold  26,570   preferred  shares  of
OccuSystems,  Inc. for $173,000,  realizing a gain of $40,000. Also during 1994,
the Partnership wrote-off its $100,000 investment in Research Applications, Inc.
and sold its investment in Shared Resource Exchange,  Inc.,  realizing a loss of
$250,000.  The  Partnership  also  wrote-off the cost of its warrant to purchase
380,000  common  shares of IDEC  Pharmaceuticals  Corporation,  which expired in
February 1995, realizing a loss of $217,000. The Partnership also realized gains
in 1994 totaling  $54,000 from the receipt of final escrow payments  relating to
the 1992 sale of its investment in R-Byte, Inc.

For the year ended  December 31, 1993, the  Partnership  had a $10.6 million net
realized gain from  portfolio  investments.  During 1993, the  Partnership  sold
525,000  common  shares  of  Regeneron  Pharmaceuticals  in the  public  market,
realizing a gain of $7.6  million.  The  Partnership  also sold  187,912  common
shares of Ringer in the public  market,  realizing a gain of $4,000.  In January
1993,  the  Partnership  sold its  investment in Pyxis  Corporation in a private
transaction,  realizing  a gain of $7.2  million.  Also  during  1993,  In-Store
Advertising,  Inc.  ("ISA") filed for protection under Chapter 11 of the federal
Bankruptcy Code resulting in the write-off of the  Partnership's  remaining $1.1
million  investment  in the  company.  The  Partnership  also  received  a final
liquidation payment from InteLock  Corporation  resulting in a $123,000 realized
loss, wrote-off its $2 million investment in Ogle Resources,  Inc. and wrote-off
the remaining $900,000 of its investment in Communications  International,  Inc.
("CII").  Several  smaller  portfolio  transactions  completed  during  the year
resulted in an additional $46,000 net realized loss for 1993.

For the year ended  December 31, 1992,  the  Partnership  had a $5.7 million net
realized loss from portfolio investments.  During the year, the Partnership sold
its  remaining  157,500  common  shares of Everex  Systems,  Inc.  in the public
market,  realizing a gain of $371,000.  The Partnership  also sold 45,000 common
shares of Regeneron  Pharmaceuticals  in the public market,  realizing a gain of
$575,000.  In September  1992, the  Partnership  received  50,111 shares of Bolt
Beranek and Newman Inc.  common stock in connection  with the termination of BBN
Integrated Switch Partners,  L.P. These shares were sold in the public market in
October and November 1992 for $200,000, resulting in a realized gain of $13,000.
In May 1992,  Allez,  Inc. filed for protection  under Chapter 11 of the federal
Bankruptcy  Code.  As a  result,  the  Partnership  wrote-off  its $1.8  million
investment in the company.  In October 1992, the Partnership sold its investment
in R-Byte to Exabyte Corporation for $1.3 million,  resulting in a realized loss
of $444,000.  The  Partnership  also wrote-off the following  investments;  $1.1
million of its $1.3 million  investment  in  InteLock,  $1.1 million of its $2.3
million  investment in ISA, $919,000 of its $1.8 million investment in CII, $1.1
million of its $1.5 million  investment in Target  Vision,  Inc. and $102,000 of
its remaining investment in TCOM Systems,  Inc. due to continued operational and
financial difficulties at these companies.

Investment Income and Expenses - For the years ended December 31, 1994, 1993 and
1992, the Partnership  had a net investment  loss of $817,000,  $1.5 million and
$1.2 million,  respectively.  The decrease in net  investment  loss for the 1994
period  compared  to the 1993 period  primarily  is  attributable  to a $682,000
increase in interest and other income from  portfolio  investments  for the 1994
period.  This  increase  primarily  was a  result  of  dividends  received  from
Borg-Warner  Automotive,  Inc.,  which began  during 1994.  Additionally,  other
income from portfolio investments for 1993 includes the write-off of $406,000 of
accrued interest  receivable related to promissory notes due from Ogle Resources
that were written-off in 1993.  Expenses  increased $56,000 for 1994 compared to
1993,  primarily resulting from a $142,000 increase in professional fees for the
1994 period  primarily  relating to legal fees incurred from the ISA  litigation
(see Note 8 of Notes to Financial  Statements).  The  Partnership  also incurred
$42,000 of interest  expense  during  1994 in  connection  with its  purchase of
97,273 shares of Corporate Express, Inc. from the Management Company (see Note 4
of Notes to Financial  Statements).  The $142,000  increase in professional fees
was offset by a $112,000  decrease in the management fee for the 1994 period, as
discussed below.

The  increase in net  investment  loss for the 1993 period  compared to the 1992
period is  attributable  to a reduction  in  investment  income  earned in 1993,
specifically   interest   income  earned  from  the   Partnership's   short-term
investments  and the  write-off,  during 1993,  of $406,000 of accrued  interest
receivable  related  to the  Partnership's  promissory  note due from  Ogle,  as
previously discussed. The reduction in investment income was partially offset by
a decrease in the 1993 management fee, as discussed below.  Interest earned from
short-term  investments  for the  years  ended  December  31,  1993 and 1992 was
$360,000 and $805,000,  respectively.  The decrease for the 1993 period compared
to the  1992  period  primarily  is due to a  reduction  in  funds  invested  in
short-term investments and declining interest rates during the 1993 period.

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 years ended  December 31, 1994,  1993 and 1992, was $1.3
million,  $1.4 million and $1.7 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 periods  discussed were obtained from interest
received from 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 year ended  December 31, 1994,
the  Partnership  had a $14.4  million net  unrealized  loss from its  portfolio
investments,  primarily  resulting  from  the net  downward  revaluation  of its
publicly  traded  securities.  Additionally  during  1994, a net $15 million was
transferred  from  unrealized  gain  to  realized  gain  relating  to  portfolio
investments  sold and  written-off  during  1994,  as discussed  above.  The $15
million  transfer from  unrealized gain to realized gain combined with the $14.4
million  unrealized  loss,   resulted  in  a  $29.4  million  reduction  to  the
Partnership's net unrealized appreciation of investments for 1994.

For the year ended  December  31,  1993,  the  Partnership  had a $20.8  million
unrealized  gain  resulting  from the net upward  revaluation  of its  portfolio
investments,  primarily Regeneron,  Corporate Express and CellPro.  Additionally
during  1993,  a net $11.4  million  was  transferred  from  unrealized  gain to
realized  gain relating to portfolio  investments  sold and  written-off  during
1993, as discussed above. The $20.8 million unrealized gain, offset by the $11.4
million net transfer from unrealized  gain to realized gain,  resulted in a $9.4
million increase to the Partnership's net unrealized appreciation of investments
for 1993.

For the year  ended  December  31,  1992,  the  Partnership  had a $6.8  million
unrealized gain resulting from the net upward  revaluation of certain  portfolio
investments,  primarily Pyxis and CellPro.  Additionally during 1992, a net $4.9
million  was  transferred  from  unrealized  loss to realized  loss  relating to
portfolio  investments sold and written-off during 1992, as discussed above. The
$6.8  million  unrealized  gain  combined  with the $4.9 million  transfer  from
unrealized  loss to realized loss  resulted in an $11.7 million  increase to the
Partnership's net unrealized appreciation of investments for 1992.

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 year ended December 31, 1994, the  Partnership  had an $11.7 million net
decrease in net assets resulting from operations  comprised of the $29.4 million
decline in unrealized appreciation offset by the $17.8 million net realized gain
from  operations  for 1994. At December 31, 1994, the  Partnership's  net assets
were $83.4 million, down $29.3 million from $112.7 million at December 31, 1993.
This  decrease  resulted  from the $11.7  million  decrease  in net assets  from
operations for 1994 and the $17.6 million cash  distribution paid to Partners in
1994.

For the year ended December 31, 1993, the  Partnership  had an $18.6 million net
increase in net assets  resulting from operations  comprised of the $9.2 million
net realized gain from  operations  and the $9.4 million  increase in unrealized
appreciation for 1993. At December 31, 1993, the  Partnership's  net assets were
$112.7  million,  up $3 million from $109.7  million at December 31, 1992.  This
increase  resulted  from the $18.6  million  net  increase  in net  assets  from
operations  offset by the $15.6 million cash  distribution  to Limited  Partners
paid during 1993.

For the year ended December 31, 1992, the  Partnership had a net increase in net
assets resulting from operations of $4.8 million  comprised of the $11.7 million
increase in unrealized appreciation offset by the $6.8 million net realized loss
from  operations  for 1992. At December 31, 1992, the  Partnership's  net assets
were $109.7 million, down $4.2 million from $113.9 million at December 31, 1991.
This  decrease  resulted from the $9 million cash  distribution  paid to Limited
Partners  during  1992  offset by the $4.8  million  increase in net assets from
operations for 1992.

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 December
31, 1994, 1993 and 1992, was $638, $852 and $862, respectively.



<PAGE>


Item 8.       Financial Statements and Supplementary Data.

                          ML VENTURE PARTNERS II, L.P.
                                     INDEX

Independent Auditors' Report

Balance Sheets as of December 31, 1994 and 1993

Schedule of Portfolio  Investments as of December 31, 1994 Schedule of Portfolio
Investments as of December 31, 1993

Statements of Operations for the years ended December 31, 1994, 1993 and 1992

Statements of Cash Flows for the years ended December 31, 1994, 1993 and 1992

Statements  of Changes in  Partners'  Capital for the years ended  December  31,
1994, 1993 and 1992

Notes to Financial Statements

NOTE - All other  schedules  are omitted  because of the  absence of  conditions
under which they are required or because the required information is included in
the financial statements or the notes thereto.



<PAGE>






         INDEPENDENT AUDITORS' REPORT


         ML Venture Partners II, L.P.:

         We have audited the accompanying  balance sheets of ML Venture Partners
         II, L.P.  (the  "Partnership"),  including  the  schedules of portfolio
         investments,  as of  December  31,  1994  and  1993,  and  the  related
         statements of operations,  cash flows, and changes in partners' capital
         for each of the three  years in the period  ended  December  31,  1994.
         These financial  statements are the responsibility of the Partnership's
         management.  Our  responsibility  is to  express  an  opinion  on these
         financial statements based on our audits.

         We conducted our audits in accordance with generally  accepted auditing
         standards.  Those standards  require that we plan and perform the audit
         to obtain reasonable  assurance about whether the financial  statements
         are free of material  misstatement.  An audit includes examining,  on a
         test basis,  evidence  supporting  the amounts and  disclosures  in the
         financial   statements.   Our  procedures   included   confirmation  of
         securities owned at December 31, 1994 and 1993 by  correspondence  with
         the custodian;  where confirmation was not possible, we performed other
         audit  procedures.  An audit also  includes  assessing  the  accounting
         principles used and significant  estimates made by management,  as well
         as evaluating the overall financial statement presentation.  We believe
         that our audits provide a reasonable basis for our opinion.

         In our  opinion,  such  financial  statements  present  fairly,  in all
         material  respects,  the financial  position of ML Venture Partners II,
         L.P. at December 31, 1994 and 1993, and the results of its  operations,
         its cash flows and the changes in its partners' capital for each of the
         three years in the period ended  December 31, 1994 in  conformity  with
         generally accepted accounting principles.

         As explained in Note 2, the  financial  statements  include  securities
         valued at $70,024,107  and  $107,038,636 at December 31, 1994 and 1993,
         respectively,  representing  84% and 95% of net  assets,  respectively,
         whose values have been estimated by the Managing General Partner in the
         absence of readily  ascertainable  market values.  We have reviewed the
         procedures  used by the  Managing  General  Partner in  arriving at its
         estimate  of value of such  securities  and have  inspected  underlying
         documentation, and, in the circumstances, we believe the procedures are
         reasonable and the documentation  appropriate.  However, because of the
         inherent  uncertainty of valuation,  those estimated  values may differ
         significantly  from the  values  that  would have been used had a ready
         market  for the  securities  existed,  and  the  differences  could  be
         material.


<PAGE>



         As discussed in Note 8 to the financial statements,  the Partnership is
         a defendant in litigation  relating to the  Partnership's  ownership of
         securities of In-Store  Advertising,  Inc. The ultimate  outcome of the
         litigation  cannot presently be determined.  Accordingly,  no provision
         for any loss that may result  upon  resolution  of this matter has been
         made in the accompanying financial statements.



         Deloitte & Touche LLP

         New York, New York
         February 24, 1995, except for Note 7, as to which the date is 
         March 1, 1995



<PAGE>


ML VENTURE PARTNERS II, L.P.
BALANCE SHEETS
December 31,

<TABLE>

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

Investments - Note 2
    Portfolio investments, at fair value
      (cost $52,936,366 at December 31, 1994
      and $55,130,444 at December 31, 1993)                                               $     75,400,208    $     107,038,636
    Short-term investments, at amortized cost - Note 9                                           6,935,099            3,991,697
Cash and cash equivalents                                                                          638,868            1,412,882
Accrued interest receivable                                                                        563,815              220,067
Notes receivable                                                                                   250,656              102,579
Receivable from securities sold                                                                      7,655              321,300
                                                                                                     -----              -------

TOTAL ASSETS                                                                              $     83,796,301    $     113,087,161
                                                                                          =     ==========    =     ===========

LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
Accounts payable                                                                          $         43,472    $          41,535
Due to Management Company - Note 4                                                                 325,000              353,242
Due to Independent General Partners - Note 5                                                        25,350               21,450
                                                                                                    ------               ------
    Total liabilities                                                                              393,822              416,227
                                                                                                   -------              -------

Partners' Capital:
Managing General Partner                                                                         2,191,479            1,033,457
Individual General Partners                                                                          3,917                3,410
Limited Partners (120,000 Units)                                                                58,743,241           59,725,875
Unallocated net unrealized appreciation of investments - Note 2                                 22,463,842           51,908,192
                                                                                                ----------           ----------
    Total partners' capital                                                                     83,402,479          112,670,934
                                                                                                ----------          -----------

TOTAL LIABILITIES AND PARTNERS' CAPITAL                                                   $     83,796,301    $     113,087,161
                                                                                          =     ==========    =     ===========
</TABLE>

See notes to financial statements.



<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 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    $       230,428
- ------------------------------                                            --------             -   ---------    -       -------
Borg-Warner Automotive, Inc.*(A)(B)
444,664 shares of Common Stock                                            Sept. 1988               2,223,320          8,254,075
- ------------------------------                                            ----------               ---------          ---------
Borg-Warner Security Corporation*(A)
500,000 shares of Common Stock                                            Sept. 1988               2,500,000          3,440,625
- ------------------------------                                            ----------               ---------          ---------
CellPro, Incorporated(A)(C)
411,333 shares of Common Stock                                            Mar. 1989                  764,525          4,641,379
- ------------------------------                                            ---------                  -------          ---------
Children's Discovery Centers of America, Inc.(A)
115,267 shares of Common Stock                                            July 1988                2,000,259          1,163,240
- ------------------------------                                            ---------                ---------          ---------
Clarus Medical Systems, Inc.*
507,458 shares of Preferred Stock                                         Jan. 1991                2,037,290            571,357
9% Promissory Note due 3/21/95                                                                       136,623            136,623
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)(D)
696,234 shares of Common Stock                                            May 1992                 2,964,258          9,263,998
- ------------------------------                                            --------                 ---------          ---------
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          2,031,521
- -----------------------------                                             ---------                  -------          ---------
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 due 3/26/98                                       May 1992                 2,587,500          2,587,500
    SPTHOR Corporation
    10% Promissory Note due 3/26/98                                       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)(E):
    ML/MS Associates, L.P.*
    34.4% Limited Partnership interest                                    June 1989                3,960,000          3,960,000
    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
December 31, 1994
<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)(F)
144,486 shares of Common Stock                                            Aug. 1988                1,331,561          3,731,351
- ------------------------------                                            ---------                ---------          ---------
Ligand Pharmaceuticals Inc.*(A)(G)
499,858 shares of Common Stock                                            Apr. 1989                1,216,466          2,615,507
Warrants to purchase 5,584 shares of Common Stock at
    $3.61 per share to $9.60 per share, expiring between
    1/18/96 and 7/31/97                                                                                    0              2,415
    -------------------                                                                                    -              -----
Micro Linear Corporation(A)(H)
213,419 shares of Common Stock                                            Aug. 1988                  746,969          1,033,482
- ------------------------------                                            ---------                  -------          ---------
Neocrin Company(I)
317,366 shares of Preferred Stock                                         June 1991                3,369,046          1,586,830
9.25% Convertible Notes due 6/22/95                                                                  629,176            629,176
- -----------------------------------                                                                  -------            -------
OccuSystems, Inc.(J)
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)(K)
1,377,895 shares of Common Stock                                          Jan. 1988                1,616,740          3,883,919
- --------------------------------                                          ---------                ---------          ---------
Sanderling Biomedical, L.P.*(L)
80% Limited Partnership interest                                          May 1988                 2,000,000          1,790,799
- --------------------------------                                          --------                 ---------          ---------
SDL, Inc.*(M)
8% Subordinated Note due 7/17/97                                          July 1992                2,019,721          2,019,721
97,011 shares of Common Stock                                                                        169,769          1,361,064
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
December 31, 1994

<TABLE>
                                                                       Initial Investment
Company / Position                                                            Date                 Cost              Fair Value
<S>                                                                     <C>                       <C>                <C>
United States Paging Corporation*(A)(N)
450,053 shares of Common Stock                                            Apr. 1987           $    1,479,405    $     2,146,618
Warrants to purchase 16,887 shares of Common Stock at
    $3.33 per share, expiring between 2/27/95 and 4/28/95                                                  0             24,308
Warrants to purchase 25,330 shares of Common Stock at
    $.89 per share, expiring between 12/15/95 and 3/8/96                                                   0             98,277
    ----------------------------------------------------                                                   -             ------
Viasoft, Inc.(O)
861,885 shares of Preferred Stock                                         Dec. 1987                  915,348          1,465,205
- ---------------------------------                                         ---------                  -------          ---------

Totals from Active Portfolio Investments                                                      $   52,936,366    $    75,400,208
                                                                                              -   ----------    -    ----------
</TABLE>


Supplemental Information: Liquidated Portfolio Investments(Q)

<TABLE>
                                                       Liquidation                              Realized
Company                                                   Date                Cost             Gain (Loss)                Return
<S>                                                    <C>             <C>                   <C>                  <C>           
Allez, Inc.                                            1992            $     1,781,320       $   (1,781,320)      $            0
Amdahl Corporation                                     1989                    729,742            1,837,787            2,567,529
Aqua Group, Inc.                                       1990                  2,000,000           (1,999,999)                   1
BBN Advanced Computer Partners, L.P.                   1990                    868,428             (864,028)               4,400
BBN Integrated Switch Partners, L.P.                   1990/1992             5,022,380           (4,822,797)             199,583
Borg-Warner Automotive, Inc.(B)                        1994                    276,680              928,538            1,205,218
Business Depot, Ltd.(P)                                1994                  1,214,184            1,539,475            2,753,659
CellPro, Incorporated(C)                               1994                    796,419           10,742,300           11,538,719
Communications International, Inc.                     1992-1994             1,819,332           (1,819,331)                   1
Computer-Aided Design Group                            1990/1991             1,131,070           (1,131,069)                   1
Corporate Express, Inc.(D)                             1994                     35,653            1,588,600            1,624,253
Data Recording Systems, Inc.                           1988                  1,615,129           (1,499,999)             115,130
Elantec, Inc.                                          1993                      1,640               (1,640)                   0
Everex Systems, Inc.                                   1991/1992               750,000              447,606            1,197,606
Hoffman & Company, L.P.                                1993                     40,000              (40,000)                   0
IDEC Pharmaceuticals Corporation(E)                    1994                    217,391             (217,391)                   0
In-Store Advertising, Inc.                             1992                  2,259,741           (2,259,741)                   0
InteLock Corporation                                   1992                  1,254,125           (1,251,274)               2,851
</TABLE>


<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS - continued
December 31, 1994

<TABLE>
                                                       Liquidation                              Realized
Company                                                   Date                Cost             Gain (Loss)                Return
<S>                                                    <C>              <C>                   <C>                  <C>           
Komag, Incorporated(F)                                 1991/1994       $     1,033,676       $    1,605,568       $    2,639,244
Ligand Pharmaceuticals Inc.                            1992                    187,250                    0              187,250
Magnesys                                               1989                  1,440,997           (1,412,049)              28,948
Meteor Message Corporation                             1990                  1,501,048           (1,501,047)                   1
Micro Linear Corporation(H)                            1994                    373,331              469,330              842,661
OccuSystems, Inc.(J)                                   1994                    132,850               39,855              172,705
Ogle Resources, Inc.                                   1993                  1,974,286           (1,974,186)                 100
Pandora Industries, Inc.                               1990                  2,060,139           (2,060,138)                   1
Pyxis Corporation                                      1993                    634,598            7,169,424            7,804,022
R-Byte Inc.                                            1992-1994             1,991,098             (443,566)           1,547,532
Regeneron Pharmaceuticals, Inc.(K)                     1991-1994             1,061,395           19,317,755           20,379,150
Research Applications, Inc.(P)                         1994                    100,000             (100,000)                   0
Ringer Corporation(P)                                  1991-1994             3,029,652           (2,208,012)             821,640
S & J Industries                                       1991/1992             1,600,150           (1,555,149)              45,001
Saxpy Computer Corporation                             1988                  2,000,000           (2,000,000)                   0
SDL, Inc.                                              1993                  1,717,941                    0            1,717,941
SF2 Corporation                                        1991-1994             2,193,293           (1,856,570)             336,723
Shared Resource Exchange, Inc.(P)                      1990-1994               999,999             (999,998)                   1
Special Situations, Inc.                               1988                    215,000             (187,175)              27,825
Storage Technology Corporation                         1990                  2,174,000            1,466,802            3,640,802
Target Vision, Inc.                                    1992                  1,105,000           (1,105,000)                   0
TCOM Systems, Inc.                                     1990/1992             4,715,384           (4,711,536)               3,848
Telecom USA, Inc.                                      1989                  5,000,000            3,361,778            8,361,778
Touch Communications Incorporated                      1991                  1,119,693           (1,119,693)                   0

Totals from Liquidated Portfolio Investments                           $    60,174,014       $    9,592,110     $ 69,766,124
                                                                       =    ==========       =    =========     = ==========

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

Totals from Active & Liquidated Portfolio Investments                  $   113,110,380       $   32,055,952     $    145,166,332
                                                                       =   ===========       =   ==========     =    ===========
</TABLE>


<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS - continued
December 31, 1994


(A)  Public company

(B)  On  October  6,  1994,  Borg-Warner  Automotive,  Inc.  completed  a public
     offering  of its  common  stock.  In  connection  with  the  offering,  the
     Partnership sold 55,336 shares of common stock for $1.2 million,  realizing
     a gain of $929,000.

(C)  During  1994,  the   Partnership   purchased   10,000  shares  of  CellPro,
     Incorporated  through the exercise of options  received by the  Partnership
     during 1994. Additionally, during 1994, the Partnership sold 382,000 common
     shares of CellPro for $11.5 million, realizing a gain of $10.7 million.

(D)  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 the company's common stock, the Partnership  exchanged its
     914,250  preferred  shares and 442,136  common  shares for  678,193  common
     shares of the  company.  In  November  1994,  the  Partnership  acquired an
     additional  97,273 common shares of Corporate  Express from the  Management
     Company.  Finally, during November 1994, the Partnership sold 79,232 common
     shares of Corporate  Express for $1.62  million,  realizing a gain of $1.59
     million.

(E)  On December 31, 1994, the Partnership wrote-off the cost of its warrants to
     purchase 380,000 shares of IDEC Pharmaceuticals Corporation common stock at
     $7.25 per share,  realizing a loss of $217,000.  Such  warrants  expired in
     February 1995.

(F)  During  1994,   the   Partnership   sold  90,000  common  shares  of  Komag
     Incorporated   for  $2.4  million,   realizing  a  gain  of  $1.6  million.
     Additionally, in January 1995, the Partnership sold 104,486 shares of Komag
     for $3.0 million, realizing a gain of $2.1 million.

(G)  During November 1994,  Ligand  Pharmaceuticals  Inc.  converted its Class A
     common stock and warrants into Class B common stock and warrants at a ratio
     of 1.33 to 1. As a result,  the  Partnership  exchanged its 115,440 Class A
     common shares and 1,290 Class A common  warrants for 153,535 Class B shares
     and 1,716 Class B warrants.

(H)  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 $469,000.

(I)  During 1994,  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.

(J)  During  June  1994,  the  Partnership   sold  26,570  preferred  shares  of
     OccuSystems, Inc. for $173,000, realizing a gain of $40,000.


<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS - continued
December 31, 1994


(K)  During  January  1994,  the  Partnership  sold  140,000  common  shares  of
     Regeneron Pharmaceuticals,  Inc. for $2.3 million, realizing a gain of $2.2
     million.  In January and February 1995, the Partnership sold 510,000 common
     shares of Regeneron for $3.3 million, realizing a gain of $2.8 million.

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

(M)  In December 1994,  SDL, Inc. filed a registration  statement for an initial
     public  offering  of its  common  stock at a range of $12 to $14 per share.
     Adjusted for a proposed conversion of preferred stock into common stock and
     a 3.4-for-1 split, the Partnership would own 419,155 shares of common stock
     of SDL upon completion of the offering.

(N)  On February 17, 1995, United States Paging  Corporation  merged with Mobile
     Telecommunications  Technologies  Corporation  ("MTEL"). In connection with
     the merger, the Partnership  exchanged its U.S. Paging holdings for 204,292
     shares of MTEL common stock.

(O)  In February  1995,  Viasoft,  Inc.  filed a  registration  statement for an
     initial  public  offering  of its  common  stock at a range of $7 to $9 per
     share. Adjusted for a proposed 1-for-3 reverse split, the Partnership would
     own 287,295 shares of Viasoft common stock upon completion of the offering.

(P)  In September  1994,  the  Partnership  sold its $1.2 million  investment in
     preferred  stock of The Business  Depot Ltd. for $2.8 million,  realizing a
     gain of $1.5 million. Additionally,  during 1994, the Partnership wrote-off
     its $100,000 investment in Research Applications,  Inc., sold its remaining
     78,271 shares of Ringer Corporation common stock for $254,000,  realizing a
     gain of $20,000 and sold its investment in Shared Resource Exchange,  Inc.,
     realizing a loss of $250,000.

(Q)  Amounts  provided  for  "Supplemental  Information:   Liquidated  Portfolio
     Investments" are cumulative from inception through December 31, 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.
SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 1993

Active Portfolio Investments:
<TABLE>

                                                                        Initial Investment
Company / Position                                                             Date                Cost              Fair Value
Biocircuits Corporation*(A)
<S>                                                                            <C>           <C>               <C>             
515,269 shares of Common Stock                                             May 1991          $    1,422,501    $      1,356,446
- ------------------------------                                             --------          -    ---------    -      ---------
Borg-Warner Automotive, Inc.*(A)
500,000 shares of Common Stock                                             Sept. 1988             2,500,000           9,485,000
- ------------------------------                                             ----------             ---------           ---------
Borg-Warner Security Corporation*(A)
500,000 shares of Common Stock                                             Sept. 1988             2,500,000           7,584,375
- ------------------------------                                             ----------             ---------           ---------
CellPro, Incorporated*(A)
783,333 shares of Common Stock                                             Mar. 1989              1,455,944          19,417,868
- ------------------------------                                             ---------              ---------          ----------
Children's Discovery Centers of America, Inc.*(A)
115,267 shares of Common Stock                                             July 1988              2,000,259             920,695
- ------------------------------                                             ---------              ---------             -------
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.*
442,136 shares of Common Stock                                             May 1992                  99,478           2,431,748
914,250 shares of Preferred Stock                                                                 1,830,435           5,028,375
- ---------------------------------                                                                 ---------           ---------
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           1,156,824
- -----------------------------                                              ---------                -------           ---------
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                                          Jan. 1992              1,822,751           1,822,751
- ---------------------------------                                          ---------              ---------           ---------
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
- ---------------------------------                                          ---------              ---------             -------
</TABLE>



<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 1993

<TABLE>
                                                                        Initial Investment
Company / Position                                                             Date                Cost              Fair Value
<S>                                                                            <C>           <C>               <C>             
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
    ------------------------------                                         ---------                 ------              ------
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)
234,486 shares of Common Stock                                             Aug. 1988              2,160,987           3,724,810
- ------------------------------                                             ---------              ---------           ---------
Ligand Pharmaceuticals Inc.*(A)
115,440 shares of Class A Common Stock                                     Apr. 1989                304,116             872,293
346,323 shares of Class B Common Stock                                                              912,350           1,477,346
Warrants to purchase 5,158 shares of Common Stock at
    $4.80 per share, expiring between 1/18/96 and 7/31/97                                                 0               3,556
    -----------------------------------------------------                                                 -               -----
Micro Linear Corporation
800,214 shares of Common Stock                                             Aug. 1988              1,120,300             960,257
- ------------------------------                                             ---------              ---------             -------
Neocrin Company
1,586,831 shares of Preferred Stock                                        June 1991              3,369,046           2,102,381
- -----------------------------------                                        ---------              ---------           ---------
OccuSystems, Inc.
531,400 shares of Preferred Stock                                          June 1993              2,657,000           2,657,000
- ---------------------------------                                          ---------              ---------           ---------
Photon Dynamics, Inc.*
990,530 shares of Preferred Stock                                          Sept. 1988             2,034,090             990,530
- ---------------------------------                                          ----------             ---------             -------
Raytel Medical Corporation*
1,000,000 shares of Preferred Stock                                        Feb. 1990              1,000,000           1,000,000
- -----------------------------------                                        ---------              ---------           ---------
Regeneron Pharmaceuticals, Inc.*(A)
1,517,895 shares of Common Stock                                           Jan. 1988              1,778,052          19,577,845
- --------------------------------                                           ---------              ---------          ----------
Research Applications, Inc.*
4,000 shares of Common Stock                                               Apr. 1988                100,000                   0
- ----------------------------                                               ---------                -------                   -
Ringer Corporation(A)
78,271 shares Common Stock                                                 Apr. 1987                234,813             254,381
- --------------------------                                                 ---------                -------             -------
</TABLE>


<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 1993

<TABLE>
                                                                        Initial Investment
Company / Position                                                             Date                Cost              Fair Value
<S>                                                                            <C>           <C>               <C>             
Sanderling Biomedical, L.P.*
80% Limited Partnership interest                                           May 1988          $    2,000,000    $      2,833,665
- --------------------------------                                           --------          -    ---------    -      ---------
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
- ---------------------------------                                          ---------                -------                   -
The Business Depot Ltd.*
94,435 shares of Preferred Stock                                           May 1992               1,214,184           1,214,184
- --------------------------------                                           --------               ---------           ---------
United States Paging Corporation*(A)
450,053 shares of Common Stock                                             Apr. 1987              1,479,405           1,446,290
Warrants to purchase 16,887 shares of Common Stock at
    $3.33 per share, expiring between 2/27/95 and 4/28/95                                                 0                   0
Warrants to purchase 5,537 shares of Common Stock at
    4.22 per share, expiring on 6/23/94                                                                   0                   0
Warrants to purchase 25,330 shares of Common Stock at
    $.89 per share, expiring between 12/15/95 and 3/8/96                                                  0              40,072
    ----------------------------------------------------                                                  -              ------
Viasoft, Inc.
806,647 shares of Preferred Stock                                          Dec. 1987                846,300           1,371,300
- ---------------------------------                                          ---------                -------           ---------

Totals From Active Portfolio Investments                                                     $   55,130,444    $    107,038,636
                                                                                             =   ==========    =    ===========

                                                                            Cost             Realized Loss               Return

Totals from Liquidated Portfolio Investments                           $    55,551,955       $   (9,000,711)   $     46,551,244
                                                                       =    ==========       =   ===========   =     ==========

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

Totals from Active & Liquidated Portfolio Investments                  $   110,682,399       $   42,907,481    $    153,589,880
                                                                       =   ===========       =   ==========    =    ===========
</TABLE>

(A)  Public company
(B)  Amounts  provided  for  "Supplemental  Information:   Liquidated  Portfolio
     Investments" are cumulative from inception through December 31, 1993.
* 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
For the Years Ended December 31,


<TABLE>
                                                                              1994                1993               1992
                                                                              ----                ----               ----

INVESTMENT INCOME AND EXPENSES

<S>                                                                     <C>                  <C>                <C>            
    Interest from short-term investments                                $        372,789     $       360,441    $       805,138
    Interest and other income from portfolio investments                         537,731             134,921            385,311
    Dividend income                                                              279,298                   -                  -
                                                                                 -------             -------            -------
    Total investment income                                                    1,189,818             495,362          1,190,449
                                                                               ---------             -------          ---------

    Expenses:

    Management fee - Note 4                                                    1,333,363           1,444,988          1,680,176
    Professional fees                                                            326,655             184,665            233,288
    Mailing and printing                                                         197,083             210,561            145,708
    Independent General Partners' fees - Note 5                                   92,584              93,841            102,901
    Custodial fees                                                                14,097              14,979             13,833
    Consulting fees                                                                    -                   -              2,357
    Miscellaneous                                                                  1,275               1,250                450
    Amortization of deferred organizational costs                                      -                   -              1,509
    Interest expense - Note 4                                                     41,687                   -            180,521
                                                                                  ------                   -            -------
    Total expenses                                                             2,006,744           1,950,284          2,360,743
                                                                               ---------           ---------          ---------

NET INVESTMENT LOSS                                                             (816,926)         (1,454,922)        (1,170,294)

Net realized gain (loss) from portfolio investments                           18,592,821          10,605,019         (5,677,493)
                                                                              ----------          ----------         ---------- 

NET REALIZED GAIN (LOSS) FROM OPERATIONS
    (allocable to Partners) - Note 3                                          17,775,895           9,150,097         (6,847,787)

Net change in unrealized appreciation of investments                         (29,444,350)          9,430,447         11,656,947
                                                                             -----------           ---------         ----------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS                                           $    (11,668,455)    $    18,580,544    $     4,809,160
                                                                        =    ===========     =    ==========    =     =========
</TABLE>

See notes to financial statements.



<PAGE>


ML VENTURE PARTNERS II, L.P.
STATEMENTS OF CASH FLOWS
For the Years Ended December 31,

<TABLE>
                                                                               1994               1993                1992
                                                                               ----               ----                ----

CASH FLOWS USED FOR OPERATING ACTIVITIES

<S>                                                                      <C>                 <C>               <C>              
Net investment loss                                                      $      (816,926)    $    (1,454,922)  $     (1,170,294)

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

(Increase) decrease in receivables and other assets                             (491,825)            186,164           (201,294)
(Increase) decrease in accrued interest on short-term
    investments                                                                  (14,089)             14,803            259,633
Decrease in payables                                                             (22,405)            (42,186)           (96,487)
Amortization of deferred organizational costs                                          -                   -              1,509
                                                                                       -                   -              -----
Cash used for operating activities                                            (1,345,245)         (1,296,141)        (1,206,933)
                                                                              ----------          ----------         ---------- 

CASH FLOWS PROVIDED FROM INVESTING
    ACTIVITIES

Net return (purchase) of short-term investments                               (2,929,313)          5,653,777         20,793,496
Cost of portfolio investments purchased                                       (2,427,981)         (8,049,501)       (13,781,370)
Net proceeds from the sale of portfolio investments                           23,528,525          16,334,397          3,011,360
Repayment of investments in notes                                                      -           2,064,011            431,737
                                                                                       -           ---------            -------
Cash provided from investing activities                                       18,171,231          16,002,684         10,455,223
                                                                              ----------          ----------         ----------

CASH FLOWS FOR FINANCING ACTIVITIES

Cash distributions to Partners                                               (17,600,000)        (15,600,000)        (9,000,000)
                                                                             -----------         -----------         ---------- 

Increase (decrease) in cash and cash equivalents                                (774,014)           (893,457)           248,290
Cash and cash equivalents at beginning of period                               1,412,882           2,306,339          2,058,049
                                                                               ---------           ---------          ---------

CASH AND CASH EQUIVALENTS AT END
    OF PERIOD                                                            $       638,868     $     1,412,882   $      2,306,339
                                                                         =       =======     =     =========   =      =========
</TABLE>

See notes to financial statements.



<PAGE>


ML VENTURE PARTNERS II, L.P.
STATEMENTS OF CHANGES IN PARTNERS' CAPITAL
For the Years Ended December 31, 1992, 1993 and 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 December 31, 1991           $   1,010,434      $ 3,334       $   82,046,664      $   30,820,798     $    113,881,230
Cash distribution, paid
April 30, 1992                                     -            -           (9,000,000)                  -           (9,000,000)
Net investment loss                          (11,703)         (39)          (1,158,552)                  -           (1,170,294)
Net realized loss on investments             (56,775)        (187)          (5,620,531)                  -           (5,677,493)
Net change in unrealized
appreciation of investments                        -            -                    -          11,656,947           11,656,947
                                                   -            -                    -          ----------           ----------
Balance at December 31, 1992                 941,956        3,108           66,267,581(A)       42,477,745          109,690,390
Cash distribution, paid
May 26, 1993                                       -            -          (15,600,000)                  -          (15,600,000)
Net investment loss                          (14,549)         (48)          (1,440,325)                  -           (1,454,922)
Net realized gain on investments             106,050          350           10,498,619                   -           10,605,019
Net change in unrealized appre-
ciation of investments                             -            -                    -           9,430,447            9,430,447
                                                   -            -                    -           ---------            ---------
Balance at December 31, 1993               1,033,457        3,410           59,725,875(A)       51,908,192          112,670,934
Cash distribution, paid
May 26, 1994                                       -            -          (16,200,000)                  -          (16,200,000)
Cash distribution, paid
September 1, 1994                         (1,400,000)           -                    -                   -           (1,400,000)
Net investment loss                          153,602          (32)            (970,496)                  -             (816,926)
Net realized gain on investments           2,404,420          539           16,187,862                   -           18,592,821
Net change in unrealized appre-
ciation of investments                             -            -                    -         (29,444,350)         (29,444,350)
                                                   -            -                    -         -----------          ----------- 
Balance at December 31, 1994           $   2,191,479      $ 3,917       $   58,743,241(A)   $   22,463,842     $     83,402,479
                                       =   =========      = =====       =   ==========      =   ==========     =     ==========
</TABLE>

(A)  The net asset value per unit of limited partnership interest,  including an
     assumed allocation of net unrealized appreciation of investments, was $862,
     $852 and $638 at December 31, 1992, 1993 and 1994, respectively. Cumulative
     cash  distributions paid to Limited Partners from inception to December 31,
     1992, 1993 and 1994 totaled $225, $355 and $490 per Unit, respectively.

See notes to financial statements.


<PAGE>


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


1.     Organization and Purpose

ML  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 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.  However,   pursuant  to  the  Partnership  Agreement,  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 company's 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 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.



<PAGE>


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


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.  The Partnership's net assets for financial  reporting  purposes differ
from its net assets for tax purposes. Net unrealized appreciation of investments
of $22.5  million  at  December  31,  1994,  which was  recorded  for  financial
statement  purposes,  was not  recognized for tax purposes.  Additionally,  from
inception to December 31, 1994, timing  differences  relating to realized losses
totaling  $1.6  million  have  been  deducted  on  the  Partnership's  financial
statements and syndication costs relating to the selling of Units totaling $11.3
million were charged to partners'  capital on the  financial  statements.  These
amounts  have not been  deducted or charged  against  partners'  capital for tax
purposes.

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 December 31,
1994,  the  Partnership  had a $12.0  million net gain from its venture  capital
investments, which includes interest and other income from portfolio investments
totaling $2.4 million.

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.

On November 9, 1994, the Securities and Exchange  Commission  (the "SEC") issued
an exemptive  order  permitting  the  Partnership  to acquire  97,273  shares of
Corporate  Express,  Inc.  common stock from the Management  Company  subject to
certain  conditions,  including  review and approval by the Independent  General
Partners.  On December  13,  1994,  the  Partnership  purchased  such shares for
$1,111,685,  representing  original cost of $1,069,998 plus interest  expense of
$41,687.



<PAGE>


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


During 1992,  the  Partnership  purchased five  portfolio  investments  from the
Management Company after the receipt of the appropriate SEC exemptive orders and
subsequent  review  and  approval  by  the  Independent  General  Partners.  The
Partnership   purchased  such  investments  from  the  Management   Company  for
$3,404,586  representing  reimbursement of the original cost of such investments
totaling $3,224,065 plus $180,521 of interest expense.

5.     Independent General Partners' Fees

As  compensation  for services  rendered to the  Partnership,  each of the three
Independent   General   Partners   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 Independent General Partner 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

The Partnership has a $393,043 non-interest bearing obligation payable on demand
to MLMS Cancer Research, Inc.

7.     Cash Distributions

Cash  distributions  paid to Partners  during 1994, 1993 and 1992 and cumulative
cash distributions  paid from inception of the Partnership  through December 31,
1994 are listed below:

<TABLE>
                                        Managing
    Distribution                         General                     Limited                  Per $1,000
        Date                             Partner                    Partners                     Unit
        ----                             -------                    --------                     ----
<S>                                      <C>                     <C>                             <C>    
April 30, 1992                                                  $      9,000,000                $    75
May 26, 1993                                                    $     15,600,000                $   130
May 26, 1994                                                    $     16,200,000                $   135
September 1, 1994                    $    1,400,000

Cumulative totals                    $    1,400,000             $     58,800,000                $   490
</TABLE>

Additionally,   on  March  1,  1995,  the  General  Partners   approved  a  cash
distribution to Partners totaling $11.2 million; $9 million, or $75 per unit, to
the Limited  Partners  and $2.2  million to the Managing  General  Partner.  The
distribution  will be paid in April 1995 to Limited  Partners of record on March
31, 1995 and will bring cumulative cash  distributions  paid to Limited Partners
to $67.8 million, or $565 per $1,000 Unit. Cumulative cash distributions paid to
the Managing General Partner will total $3.6 million.


<PAGE>


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


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.  During 1994, the Partnership  incurred legal expenses totaling
$148,000  related to the  litigation.  No  additional  expenses  relating to the
litigation were incurred in prior periods.

9.     Short-Term Investments

At December 31, 1994 and 1993,  the  Partnership  had  investments in short-term
securities as detailed below.

<TABLE>
                                                            Maturity          Purchase          Amortized
Issuer                                           Yield        Date              Price             Cost             Face Value
<S>                                              <C>        <C>                <C>              <C>                 <C>
Investments in Commercial Paper at December 31, 1994:

Cooperative Association
   of Tractor Dealers                           5.50%         1/13/95    $    1,975,556      $    1,996,028     $     2,000,000

Cooperative Association
   of Tractor Dealers                           6.12%         3/10/95         2,466,850           2,470,675           2,500,000

MultiBanco Comermex, S.A.                       6.15%         3/15/95         2,467,115           2,468,396           2,500,000
                                                                              ---------           ---------           ---------

Total                                                                    $    6,909,521      $    6,935,099     $     7,000,000
                                                                         =    =========      =    =========     =     =========

Investments in Commercial Paper at December 31, 1993:

Golden Managers Acceptance
   Corporation                                  3.35%         1/19/94    $    1,988,275      $    1,996,464     $     2,000,000

Golden Managers Acceptance
   Corporation                                  3.30%         1/26/94         1,991,933           1,995,233           2,000,000
                                                                              ---------           ---------           ---------

Total                                                                    $    3,980,208      $    3,991,697     $     4,000,000
                                                                         =    =========      =    =========     =     =========
</TABLE>



<PAGE>


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


10.    Subsequent events

Subsequent  to the end of 1994,  the  Partnership  sold 104,486  shares of Komag
Incorporated  common  stock for $3  million  and  510,000  shares  of  Regeneron
Pharmaceuticals, Inc. for $3.3 million. These shares were valued at $4.3 million
at December 31, 1994 reflecting the Partnership's  standard valuation policy for
publicly  traded  securities.  Proceeds  received in 1995 from the sale of these
securities totaled $6.4 million. Had these securities been valued at their final
liquidation  values,  the  Partnership's  net  assets  would have  increased  $2
million, or $13 per $1,000 unit, at December 31, 1994.



<PAGE>


Item 9.  Changes  in  and  Disagreements  with  Accountants  on  Accounting  and
         Financial Disclosures.

None


                                    PART III


Item 10.      Directors and Executive Officers of the Registrant.

The Partnership

The  information set forth under the caption  "Election of General  Partners" in
the Partnership's  proxy statement in connection with the 1995 Annual Meeting of
Limited  Partners  to be  filed  with the  Securities  and  Exchange  Commission
pursuant to Regulation 14A under the Securities Exchange Act of 1934 (the "Proxy
Statement") is incorporated herein by reference.

The Management Company

The  Management  Company  performs,  or  arranges  for  others to  perform,  the
management  and  administrative  services  necessary  for the  operation  of the
Partnership  pursuant  to a  Management  Agreement,  dated  as of May 23,  1991,
between the  Partnership  and the  Management  Company.  At March 15, 1995,  the
directors of the Management  Company and the officers of the Management  Company
involved in the administrative support of the Partnership are:

<TABLE>
                                                                                                 Served in Present
Name and Age                                     Position Held                                   Capacity Since
<S>                                              <C>                                              <C>

Kevin K. Albert (42)                             Director                                        April 2, 1990
                                                 President                                       July 5, 1991


Robert F. Aufenanger (41)                        Director                                        April 2, 1990
                                                 Executive Vice President                        February 2, 1993

Robert W. Seitz (48)                             Director                                        February 1, 1993
                                                 Vice President                                  February 2, 1993

Joseph W. Sullivan (37)                          Treasurer                                       February 2, 1993
</TABLE>

The directors of the Management  Company will serve as directors  until the next
annual  meeting of  stockholders  and until  their  successors  are  elected and
qualify.  The officers of the Management Company will hold office until the next
annual  meeting of the Board of  Directors of the  Management  Company and until
their successors are elected and qualify.

Information with respect to Messrs. Aufenanger,  Seitz and Sullivan is set forth
under Item 13 "Certain Relationships and Related Transactions".  The information
with respect to Mr. Albert set forth under the  subcaption  "Individual  General
Partners" in the Proxy Statement is incorporated herein by reference.

There are no family  relationships  among any of the Individual General Partners
of the Partnership and the officers and directors of the Management Company.

Item 11.      Executive Compensation.

The  information  with respect to the  compensation  of the  Individual  General
Partners  set  forth  under  the  subcaption   "Individual  General  Partners  -
Compensation" in the Proxy Statement is incorporated herein by reference.

The  information  with  respect  to  the  allocation  and  distribution  of  the
Partnership's profits and losses to the Managing General Partner set forth under
the subcaption "Managing General Partner - Allocations and Distributions" in the
Proxy Statement is incorporated herein by reference.

The  information  with respect to the  management  fee payable to the Management
Company set forth under the subcaption  "Terms of Contracts - Management Fee" in
the Proxy Statement is incorporated herein by reference.

The  information  with  respect  to  the   sub-management  fee  payable  to  the
Sub-Manager set forth under the subcaption  "Terms of Contracts - Sub-Management
Agreement" in the Proxy Statement is incorporated herein by reference.

The Management  Company has arranged for Palmeri Fund  Administrators,  Inc., an
independent  administrative services company, to provide administrative services
to the  Partnership.  Fees for such services are paid directly by the Management
Company.

Item 12.      Security Ownership of Certain Beneficial Owners and Management.

The  information  concerning the security  ownership of the  Individual  General
Partners set forth under the  subcaption  "Individual  General  Partners" in the
Partnership's Proxy Statement is incorporated herein by reference.

As of March 15, 1995, no person or group is known by the  Partnership  to be the
beneficial  owner of more than 5 percent  of the Units.  Mark Clein and  Stephen
Warner,  limited partners of the Managing General Partner,  own 134 Units of the
Partnership.  The Individual  General Partners and the directors and officers of
the Management Company do not own any Units.

The Partnership is not aware of any arrangement which may, at a subsequent date,
result in a change of control of the Partnership.

Item 13.      Certain Relationships and Related Transactions.

Kevin K.  Albert,  a Director  and  President  of the  Management  Company and a
Managing  Director of Merrill Lynch  Investment  Banking  Group ("ML  Investment
Banking"),  joined Merrill Lynch in 1981.  Robert F. Aufenanger,  a Director and
Executive Vice President of the Management  Company, a Vice President of Merrill
Lynch & Co.  Corporate  Strategy,  Credit and  Research  and a  Director  of the
Partnership Management Department,  joined Merrill Lynch in 1980. Messrs. Albert
and Aufenanger are involved with certain other entities  affiliated with Merrill
Lynch or its  affiliates.  Robert W. Seitz, a Director and Vice President of the
Management  Company,  a First Vice  President of Merrill  Lynch & Co.  Corporate
Strategy,  Credit and  Research  and a Managing  Director  within the  Corporate
Credit  Division  of Merrill  Lynch,  joined  Merrill  Lynch in 1981.  Joseph W.
Sullivan,  a Treasurer  of the  Management  Company and a Vice  President  of ML
Investment Banking, joined Merrill Lynch in 1990. From 1988 to 1990, Mr.
Sullivan  was an Assistant  Vice  President  with  Standard & Poor's Debt Rating
Group.



<PAGE>


                                    PART IV


<TABLE>
<S>  <C>                                                                  <C> 
Item 14.      Exhibits, Financial Statement Schedules and Reports on Form 8-K.

(a)           1.    Financial Statements

                    Balance Sheets as of December 31, 1994 and 1993

                    Schedule of  Portfolio  Investments  as of December 31, 1994
                    Schedule of Portfolio Investments as of December 31, 1993

                    Statements of Operations for the years ended December 31, 1994, 1993 and 1992

                    Statements of Cash Flows for the years ended December 31, 1994, 1993 and 1992

                    Statements of Changes in Partners' Capital for the years ended December 31, 1992, 1993 and 1994

                    Notes to Financial Statements

             2.     Exhibits

                    (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)  Form of Sub-Management  Agreement among the Partnership,  Management Company, the Managing General
                               Partner and the Sub-Manager. (8)

                    (13)  (a)  Page 15 of the Quarterly Report on Form 10-Q for the quarter ended March 31, 1994.

                    (13)  (b)  Page 15 of the Quarterly Report on Form 10-Q for the quarter ended June 30, 1994.

                    (13)  (c)  Page 18 of the Quarterly Report on Form 10-Q for the quarter ended September 30, 1994.

                    (27)       Financial Data Schedule.

                    (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 since the  beginning  of the last quarter of the period for which this
                    report is filed.



(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  December 31, 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 Section 13 or 15(d) 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 on the 27th day of March
1995.


         ML VENTURE PARTNERS II, L.P.


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


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities indicated on the 27th day of March 1995.

<TABLE>

<S>       <C>                                                        <C>     <C>  
By:      MLVPII Co., L.P.                                            By:     /s/     Steward S. Flaschen
         its Managing General Partner                                        Steward S. Flaschen
                                                                             Individual General Partner
By:      Merrill Lynch Venture Capital Inc.                                  ML Venture Partners II, L.P.
         its General Partner


By:      /s/     Kevin K. Albert                                     By:     /s/     Jerome Jacobson
         -----------------------                                             -----------------------
         Kevin K. Albert                                                     Jerome Jacobson
         President                                                           Individual General Partner
         (Principal Executive Officer)                                       ML Venture Partners II, L.P.


By:      /s/     Joseph W. Sullivan                                  By:     /s/     William M. Kelly
         Joseph W. Sullivan                                                  William M. Kelly
         Treasurer                                                           Individual General Partner
         (Principal Financial and Accounting Officer)                        ML Venture Partners II, L.P.
</TABLE>



Exhibit 13(a)

On February 1, 1994, the Partnership  purchased 55,238 shares of preferred stock
of Viasoft,  Inc. for  $69,048.  This  investment  is in addition to the 806,647
shares of preferred stock previously owned by the Partnership.



Exhibit 13(b)

On May 23, 1994, the Partnership  purchased 232,298 shares of preferred stock of
Photon  Dynamics,  Inc.  for  $418,136.  This  investment  is in addition to the
990,530 shares of preferred stock previously owned by the Partnership.

On June 21, 1994, the Partnership  purchased a 9.25% convertible note of Neocrin
Corporation for $317,592. This investment is in addition to the 1,586,831 shares
of preferred stock previously owned by the Partnership.



Exhibit 13(c)

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.


<TABLE> <S> <C>


<ARTICLE>                                                             6
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION  EXTRACTED FROM ML VENTURE
PARTNERS II, L.P.'S ANNUAL REPORT ON FORM 10-K FOR THE PERIOD ENDED DECEMBER 31,
1994 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<PERIOD-TYPE>                                                      YEAR
<FISCAL-YEAR-END>                                           DEC-31-1994
<PERIOD-START>                                               JAN-1-1994
<PERIOD-END>                                                DEC-31-1994
<INVESTMENTS-AT-COST>                                        52,936,366
<INVESTMENTS-AT-VALUE>                                       75,400,208
<RECEIVABLES>                                                   822,126
<ASSETS-OTHER>                                                        0
<OTHER-ITEMS-ASSETS>                                          7,573,967
<TOTAL-ASSETS>                                               83,796,301
<PAYABLE-FOR-SECURITIES>                                              0
<SENIOR-LONG-TERM-DEBT>                                               0
<OTHER-ITEMS-LIABILITIES>                                       393,822
<TOTAL-LIABILITIES>                                             393,822
<SENIOR-EQUITY>                                                       0
<PAID-IN-CAPITAL-COMMON>                                              0
<SHARES-COMMON-STOCK>                                                 0
<SHARES-COMMON-PRIOR>                                                 0
<ACCUMULATED-NII-CURRENT>                                             0
<OVERDISTRIBUTION-NII>                                                0
<ACCUMULATED-NET-GAINS>                                               0
<OVERDISTRIBUTION-GAINS>                                              0
<ACCUM-APPREC-OR-DEPREC>                                     22,463,842
<NET-ASSETS>                                                 83,402,479
<DIVIDEND-INCOME>                                               279,298
<INTEREST-INCOME>                                               910,520
<OTHER-INCOME>                                                        0
<EXPENSES-NET>                                                2,006,744
<NET-INVESTMENT-INCOME>                                       (816,926)
<REALIZED-GAINS-CURRENT>                                     18,592,821
<APPREC-INCREASE-CURRENT>                                  (29,444,350)
<NET-CHANGE-FROM-OPS>                                      (11,668,455)
<EQUALIZATION>                                                        0
<DISTRIBUTIONS-OF-INCOME>                                             0
<DISTRIBUTIONS-OF-GAINS>                                              0
<DISTRIBUTIONS-OTHER>                                        17,600,000
<NUMBER-OF-SHARES-SOLD>                                               0
<NUMBER-OF-SHARES-REDEEMED>                                           0
<SHARES-REINVESTED>                                                   0
<NET-CHANGE-IN-ASSETS>                                     (29,290,860)
<ACCUMULATED-NII-PRIOR>                                               0
<ACCUMULATED-GAINS-PRIOR>                                             0
<OVERDISTRIB-NII-PRIOR>                                               0
<OVERDIST-NET-GAINS-PRIOR>                                            0
<GROSS-ADVISORY-FEES>                                                 0
<INTEREST-EXPENSE>                                               41,687
<GROSS-EXPENSE>                                                       0
<AVERAGE-NET-ASSETS>                                                  0
<PER-SHARE-NAV-BEGIN>                                               852
<PER-SHARE-NII>                                                       0
<PER-SHARE-GAIN-APPREC>                                               0
<PER-SHARE-DIVIDEND>                                                  0
<PER-SHARE-DISTRIBUTIONS>                                           135
<RETURNS-OF-CAPITAL>                                                  0
<PER-SHARE-NAV-END>                                                 638
<EXPENSE-RATIO>                                                       0
<AVG-DEBT-OUTSTANDING>                                                0
<AVG-DEBT-PER-SHARE>                                                  0


</TABLE>


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