ML VENTURE PARTNERS II LP
10-Q, 1998-05-15
Previous: CAROLINA INVESTMENT PARTNERS LIMITED PARTNERSHIP, 10-Q, 1998-05-15
Next: HARRIER INC, 10QSB, 1998-05-15



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

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

For the Quarterly Period Ended March 31, 1998

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)


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                                                    10281-1326
===============================================================================
(Address of principal executive offices)                             (Zip Code)

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

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


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



<PAGE>


                          ML VENTURE PARTNERS II, L.P.

                                      INDEX



PART I.       FINANCIAL INFORMATION

Item 1.       Financial Statements.

Balance Sheets as of March 31, 1998 (Unaudited) and December 31, 1997

Schedule of Portfolio Investments as of March 31, 1998 (Unaudited)

Statements of Operations for the Three Months Ended March 31, 1998 and 1997 
(Unaudited)

Statements of Cash Flows for the Three Months Ended March 31, 1998 and 1997 
(Unaudited)

Statement of Changes in Partners' Capital for the Three Months Ended March 31, 
1998 (Unaudited)

Notes to Financial Statements (Unaudited)

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


PART II.      OTHER INFORMATION

Item 1.       Legal Proceedings.

Item 2.       Changes in Securities.

Item 3.       Defaults upon Senior Securities.

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

Item 5.       Other Information.

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



<PAGE>


                         PART I - FINANCIAL INFORMATION


Item 1.       Financial Statements.

ML VENTURE PARTNERS II, L.P.
BALANCE SHEETS

<TABLE>
                                                                                     March 31, 1998             December 31,
                                                                                        (Unaudited)                 1997
ASSETS
Portfolio investments, at fair value (cost $13,013,680  as of
<S>      <C> <C>               <C> <C>                                              <C>                      <C>               
   March 31, 1998 and December 31, 1997)                                            $      18,022,826        $       17,021,243
Short-term investments, at amortized cost                                                   4,462,071                 2,979,552
Cash and cash equivalents                                                                     377,015                 1,918,335
Accounts receivable                                                                             4,399                         -
                                                                                    -----------------        ------------------
TOTAL ASSETS                                                                        $      22,866,311        $       21,919,130
                                                                                    =================        ==================

LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
Accounts payable and accrued expenses                                               $         144,455        $          144,890
Due to Management Company                                                                      50,000                    41,349
Due to Independent General Partners                                                            24,000                    25,698
                                                                                    -----------------        ------------------
   Total liabilities                                                                          218,455                   211,937
                                                                                    -----------------        ------------------

Partners' Capital:
Managing General Partner                                                                    1,416,343                 1,416,952
Individual General Partners                                                                       541                       543
Limited Partners (120,000 Units)                                                           16,221,826                16,282,135
Unallocated net unrealized appreciation of investments                                      5,009,146                 4,007,563
                                                                                    -----------------        ------------------
   Total partners' capital                                                                 22,647,856                21,707,193
                                                                                    -----------------        ------------------

TOTAL LIABILITIES AND PARTNERS' CAPITAL                                             $      22,866,311        $       21,919,130
                                                                                    =================        ==================
</TABLE>


See notes to financial statements.


<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS (Unaudited)
As of March 31, 1998

<TABLE>
                                                                       Initial Investment
<S>     <C>    <C>    <C>    <C>    <C>    <C>
Company / Position                                                            Date                 Cost              Fair Value
Biocircuits Corporation*(A)(B)
   160,693 shares of Common Stock                                         May 1991            $      468,051    $       118,009
   2,000,000 shares of Preferred Stock                                                             1,000,000            146,875
   Warrants to purchase 66,667 shares of Common Stock
     at $1.875 per share, expiring 1/2/99                                                             20,833                  0
- -------------------------------------------------------------------------------------------------------------------------------
Borg-Warner Security Corporation*(A)
500,000 shares of Common Stock                                            Sept. 1988               2,500,000          7,382,813
- -------------------------------------------------------------------------------------------------------------------------------
Brightware, Inc.
   144,039 shares of Common Stock                                         May 1995                    39,579            216,059
   Warrants to purchase 38,737 shares of Common Stock
     at $.40 per share, expiring on 4/19/99                                                            1,138             42,611
   Warrants to purchase 59,166 shares of Common Stock
     at $.80 per share, expiring on 6/10/98                                                            3,986             41,416
- -------------------------------------------------------------------------------------------------------------------------------
Clarus Medical Systems, Inc.*
179,028 shares of Preferred Stock                                         Jan. 1991                1,000,548            895,152
Warrants to purchase 14,043 shares of Common Stock
   at $.05 per share, expiring between 3/7/00 and 7/3/00                                                   0                  0
Warrants to purchase 2,826 shares of Preferred Stock
   at $5.00 per share, expiring on 3/7/00                                                                  0                  0
- -------------------------------------------------------------------------------------------------------------------------------
CoCensys, Inc.(A)
152,507 shares of Common Stock                                            Feb. 1989                  192,504            303,584
- -------------------------------------------------------------------------------------------------------------------------------
Corporate Express, Inc.(A)
60,000 shares of Common Stock                                             May 1992                    12,000            478,512
- -------------------------------------------------------------------------------------------------------------------------------
Diatide, Inc.*(A)
809,704 shares of Common Stock                                            Dec. 1991                2,986,023          5,657,807
- -------------------------------------------------------------------------------------------------------------------------------
Horizon Cellular Telephone Company, L.P.:
   SPTHOR Corporation
   10% Promissory Note                                                    May 1992                     5,073              5,073
   5.67% Bridge Loan                                                                                   9,271              9,271
   34.5 shares of Common Stock                                                                       154,806            154,806
- -------------------------------------------------------------------------------------------------------------------------------
I.D.E. Corporation
113,322 shares of Common Stock                                            Mar. 1988                  227,000                  0
- -------------------------------------------------------------------------------------------------------------------------------
Neocrin Company
48,429 shares of Preferred Stock                                          June 1991                  363,378                  0
- -------------------------------------------------------------------------------------------------------------------------------
Photon Dynamics, Inc.*(A)
425,236 shares of Common Stock                                            Sept. 1988               2,452,226          1,148,135
Warrants to purchase 6,062 shares of Common Stock
   at $5.40 per share, expiring on 6/30/00                                                                 0                  0
- -------------------------------------------------------------------------------------------------------------------------------



<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS (Unaudited), continued
As of March 31, 1998


                                                                       Initial Investment
Company / Position                                                            Date                 Cost              Fair Value
Raytel Medical Corporation(A)
62,500 shares of Common Stock                                             Feb. 1990           $      241,639    $       396,075
Options to purchase 27,969 shares of Common Stock
   at $1.42 per share, expiring on 10/31/01                                                                0            137,529
- -------------------------------------------------------------------------------------------------------------------------------
Sanderling Biomedical, L.P.*
80% Limited Partnership interest                                          May 1988                 1,335,625            889,099
- -------------------------------------------------------------------------------------------------------------------------------
Total Portfolio Investments                                                                   $   13,013,680    $    18,022,826
                                                                                              ---------------------------------

Supplemental Information: Liquidated Portfolio Investments(C)

                                                                            Cost            Realized Gain            Return
Totals from Liquidated Portfolio Investments                          $   103,519,316       $  113,445,161     $    216,964,477
                                                                      =========================================================

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

Totals from Active & Liquidated Portfolio Investments                 $   116,532,996       $  118,454,307     $    234,987,303
                                                                      =========================================================
</TABLE>


(A)  Public company

(B)  On February 23, 1998, Biocircuits  Corporation effected a 2.5-for-1 reverse
     split  of its  outstanding  stock.  The  preferred  shares  of  Biocircuits
     Corporation  held by the Partnership are convertible  into common shares of
     the  company  at a ratio of 10  shares  of  preferred  stock for 1 share of
     common stock.

(C)  Amounts  provided  for  "Supplemental  Information:   Liquidated  Portfolio
     Investments" are cumulative from inception through March 31, 1998.


* May be deemed  an  affiliated  person of the  Partnership  as  defined  in the
Investment Company Act of 1940.





See notes to financial statements.


<PAGE>


ML VENTURE PARTNERS II, L.P.
STATEMENTS OF OPERATIONS (Unaudited)
For the Three Months Ended March 31,


<TABLE>
                                                                                              1998                   1997
                                                                                        ----------------        ---------

INVESTMENT INCOME AND EXPENSES

Income:
<S>                                                                                     <C>                   <C>              
   Interest from short-term investments                                                 $         70,588      $         133,365
   Interest and other income from portfolio investments                                                -                 16,439
   Dividend income from portfolio investments                                                          -                 37,754
                                                                                        ----------------      -----------------
   Total investment income                                                                        70,588                187,558
                                                                                        ----------------      -----------------

Expenses:
   Management fee                                                                                 50,000                138,389
   Professional fees                                                                              30,068                 43,975
   Mailing and printing                                                                           27,152                 72,699
   Independent General Partners' fees                                                             24,143                 23,472
   Custodial fees                                                                                     99                  3,500
   Miscellaneous                                                                                      46                    296
                                                                                        ----------------      -----------------
   Total investment expenses                                                                     131,508                282,331
                                                                                        ----------------      -----------------

NET INVESTMENT LOSS                                                                              (60,920)               (94,773)

Net realized gain from portfolio investments                                                           -             13,609,133
                                                                                        ----------------      -----------------

NET REALIZED (LOSS) GAIN FROM OPERATIONS                                                         (60,920)            13,514,360

Change in unrealized appreciation of investments                                               1,001,583            (10,038,196)
                                                                                        ----------------      -----------------

NET INCREASE IN NET ASSETS RESULTING
   FROM OPERATIONS                                                                      $        940,663      $       3,476,164
                                                                                        ================      =================
</TABLE>


See notes to financial statements.



<PAGE>


ML VENTURE PARTNERS II, L.P.
STATEMENTS OF CASH FLOWS (Unaudited)
For the Three Months Ended March 31,


<TABLE>
                                                                                              1998                   1997
                                                                                        ----------------        ---------

CASH FLOWS (USED FOR) PROVIDED FROM
   OPERATING ACTIVITIES

<S>                                                                                     <C>                     <C>             
Net investment loss                                                                     $        (60,920)       $       (94,773)

Adjustments to reconcile  net  investment  loss to cash (used for) provided from
   operating activities:

(Increase) decrease in accrued interest and accounts receivable                                   (4,399)                44,693
Decrease (increase) in accrued interest from short-term investments                                3,343                (46,835)
Increase in payables, net                                                                          6,518                189,438
                                                                                        ----------------        ---------------
Cash (used for) provided from operating activities                                               (55,458)                92,523
                                                                                        ----------------        ---------------

CASH FLOWS (USED FOR) PROVIDED FROM
   INVESTING ACTIVITIES

Net purchase of short-term investments                                                        (1,485,862)           (10,347,843)
Cost of portfolio investments purchased                                                                -               (228,926)
Net proceeds from the sale of portfolio investments                                                    -             11,472,159
Repayment of investments in notes                                                                      -              2,381,659
                                                                                        ----------------        ---------------
Cash (used for) provided from investing activities                                            (1,485,862)             3,277,049
                                                                                        ----------------        ---------------


(Decrease) increase in cash and cash equivalents                                              (1,541,320)             3,369,572
Cash and cash equivalents at beginning of period                                               1,918,335                346,129
                                                                                        ----------------        ---------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                              $        377,015        $     3,715,701
                                                                                        ================        ===============
</TABLE>



See notes to financial statements.


<PAGE>


ML VENTURE PARTNERS II, L.P.
STATEMENT OF CHANGES IN PARTNERS' CAPITAL (Unaudited)
For the Three Months Ended March 31, 1998



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

<S>                                    <C>                <C>           <C>                 <C>                <C>             
Balance at beginning of period         $   1,416,952      $    543      $   16,282,135      $    4,007,563     $     21,707,193

Net investment loss                             (609)           (2)            (60,309)                  -              (60,920)

Change in unrealized
appreciation of investments                        -             -                   -           1,001,583            1,001,583
                                       -------------      --------      --------------      --------------     ----------------

Balance at end of period               $   1,416,343      $    541      $   16,221,826      $    5,009,146(A)  $     22,647,856
                                       =============      ========      ==============      ==============     ================
</TABLE>



(A)  The net asset value per unit of limited partnership interest,  including an
     assumed allocation of net unrealized appreciation of investments,  was $168
     at March 31, 1998.  Cumulative cash  distributions paid to Limited Partners
     from inception to March 31, 1998 totaled $1,525 per Unit.


See notes to financial statements.


<PAGE>


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

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. DLJ Capital Management Corporation (the "Sub-Manager"),  an indirect
subsidiary of Donaldson,  Lufkin & Jenrette,  Inc.,  is the  sub-manager  of the
Partnership,  pursuant to a sub-management agreement among the Partnership,  the
Management Company, the Managing General Partner and the Sub-Manager.

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.  In July 1997, the Individual General Partners voted
to extend the term of the Partnership  for an additional  two-year  period.  The
Partnership is now scheduled to terminate on December 31, 1999. In addition, the
Individual General Partners have the right to extend the term of the Partnership
for an additional  two-year  period if they  determine that such extension is 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 Sub-Manager under the supervision of the Individual
General  Partners  and  the  Managing   General  Partner.   The  fair  value  of
publicly-held  portfolio  securities  is adjusted to the closing  public  market
price for the last trading day of the accounting  period  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
Sub-Manager   considers  such  risks  in  determining  the  fair  value  of  the
Partnership's  portfolio  investments.  Use of  Estimates - The  preparation  of
financial statements in conformity with generally accepted accounting principles
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial  statements and the reported amounts of
revenues and expenses during the reporting  period.  Actual results could differ
from those estimates.


<PAGE>


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

Investment  Transactions - Investment  transactions  are recorded on the accrual
method.  Portfolio  investments  are  recorded on the trade  date,  the date the
Partnership  obtains an  enforceable  right to demand the  securities or payment
therefor.  Realized  gains and  losses on  investments  sold are  computed  on a
specific  identification basis. Income Taxes - No provision for income taxes has
been made  since all  income  and  losses  are  allocable  to the  Partners  for
inclusion in their  respective  tax returns.  The  Partnership's  net assets for
financial  reporting  purposes differ from its net assets for tax purposes.  Net
unrealized appreciation of investments of $5 million as of March 31, 1998, which
was  recorded for  financial  statement  purposes,  was not  recognized  for tax
purposes.  Additionally, from inception to March 31, 1998, timing differences of
approximately  $6.8 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 March 31, 1998,
the  Partnership  had a  $117.7  million  net  gain  from  its  venture  capital
investments, which includes interest and other income from portfolio investments
totaling $4.2 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.

5.     Independent General Partners' Fees

As  compensation  for services  rendered to the  Partnership,  each of the three
Independent   General   Partners   receives   $20,000   annually  in   quarterly
installments,  $1,500 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
$1,500 for each audit  committee  meeting  attended ($500 if an audit  committee
meeting  is  held  on the  same  day as a  meeting  of the  Independent  General
Partners).


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

6.     Interim Financial Statements

In the  opinion  of MLVPII  Co.,  L.P.,  the  managing  general  partner  of the
Partnership,  the unaudited  financial  statements as of March 31, 1998, and for
the three month period then ended,  reflect all  adjustments  necessary  for the
fair presentation of the results of the interim period.

7.     Classification of Portfolio Investments

As of March 31, 1998, the Partnership's  investments in portfolio companies were
categorized as follows:

<TABLE>
                                                                                               % of
Type of Investments                                  Cost               Fair Value          Net Assets*
- -------------------                             --------------        ---------------       -----------
<S>                                             <C>                   <C>                     <C>   
Common Stock and Warrants                       $    9,299,785        $    16,077,356         70.99%
Limited Partnerships                                 1,335,625                889,099          3.94%
Preferred Stock                                      2,363,926              1,042,027          4.60%
Debt Securities                                         14,344                 14,344          0.06%
                                                --------------        ---------------          -----
Total                                           $   13,013,680        $    18,022,826         79.59%
                                                ==============        ===============         ======

Country/Geographic Region
Midwestern U.S.                                 $    3,512,548        $     8,756,477         38.66%
Western U.S.                                         6,118,959              3,439,392         15.20%
Eastern U.S.                                         3,382,173              5,826,957         25.73%
                                                --------------        ---------------        -------
Total                                           $   13,013,680        $    18,022,826         79.59%
                                                ==============        ===============         ======

Industry
Business Services                               $    2,512,000        $     7,861,325         34.71%
Biotechnology                                        4,514,152              6,850,490         30.25%
Semiconductors/Electronics                           2,452,226              1,148,135          5.07%
Medical Devices and Services                         3,094,449              1,693,640          7.48%
Telecommunications                                     169,150                169,150          0.75%
Computer Hardware/Software                             271,703                300,086          1.33%
                                                --------------        ---------------          -----
Total                                           $   13,013,680        $    18,022,826         79.59%
                                                ==============        ===============         ======
</TABLE>

* Percentage of net assets is based on fair value.




<PAGE>


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

Liquidity and Capital Resources

As of  March  31,  1998,  the  Partnership  held  $4,839,086  in cash  and  cash
equivalents,  consisting of $4,462,071 in short-term investments with maturities
of less than one year and  $377,015 in an  interest  bearing  account.  Interest
earned from such  investments  totaled  $70,588 for the three months ended March
31,  1998.  Interest  earned in future  periods is subject  to  fluctuations  in
short-term  interest  rates and changes in amounts  available for  investment in
such securities.  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 received and from proceeds  received from
the sale of portfolio investments.

The Partnership has completed its investment phase and will not make investments
in any new  portfolio  companies.  Therefore,  cash  received  from  the sale of
portfolio  investments is distributed to Partners as soon as practicable,  after
an adequate reserve for operating expenses and follow-on investments in existing
portfolio companies.

Results of Operations

For the three months ended March 31, 1998 and 1997,  the  Partnership  had a net
realized loss from operations of $60,920 and a net realized gain from operations
of  $13,514,360,  respectively.  Net realized  gain or loss from  operations  is
comprised of 1) net realized gain or loss from portfolio  investments and 2) net
investment income or loss (interest,  dividend,  and other portfolio income less
operating expenses).

Realized  Gains and Losses from  Portfolio  Investments  - For the three  months
ended March 31,  1998,  the  Partnership  had no  realized  gains or losses from
portfolio investments.

For the three months ended March 31, 1997, the Partnership sold shares of common
stock of three of its  publicly-traded  portfolio  companies  and  common  stock
options  of  one of its  privately-held  companies  for  net  proceeds  totaling
$16,668,477 and a realized gain of $13,609,133.

Investment  Income and  Expenses - For the three months ended March 31, 1998 and
1997,  the  Partnership  had a net  investment  loss  of  $60,920  and  $94,773,
respectively.  The decrease in net investment  loss for the 1998 period compared
to the same period in 1997, was attributable to a $150,823 decrease in operating
expenses  partially  offset by a $116,970  decrease in  investment  income.  The
decline in operating expenses primarily resulted from decreased management fees,
as  discussed  below,  and a  reduction  in  professional  fees and  mailing and
printing  expenses  incurred  during the 1998  period.  Such  reduced  operating
expenses reflect the decreased level of activity as the Partnership  proceeds to
liquidate its remaining investments. The decline in investment income included a
$62,777  decrease in interest from  short-term  investments,  primarily due to a
decrease in funds available for investment in such  securities  during the first
quarter of 1998 compared to the same period in 1997. Additionally,  interest and
dividend income from portfolio investments decreased by $54,193,  resulting from
the liquidation of certain income producing securities during 1997.

The  Management  Company is responsible  for the  management and  administrative
services necessary for the operation of the Partnership.  The Management Company
receives  a  management  fee at an  annual  rate of 2.5%  of the  gross  capital
contributions to the Partnership, reduced by selling commissions, organizational
and offering  expenses paid by the  Partnership,  return of capital and realized
capital  losses,  with a minimum annual fee of $200,000.  Such fee is determined
and payable  quarterly.  The management fee for the three months ended March 31,
1998 and 1997,  was  $50,000  and  $138,389,  respectively.  The  decline in the
management fee for the 1998 period  compared to the same period in 1997 reflects
the continued  liquidation of the Partnership's  remaining portfolio investments
and subsequent  distribution to Partners.  The management fee will remain at the
annual  minimum  fee of $200,000  for 1998.  The  management  fee is expected to
remain the same in future periods  through the  liquidation of the  Partnership.
The  management  fee and other  operating  expenses are paid with funds provided
from operations and from existing cash reserves.  Funds provided from operations
for the period were obtained from interest earned from short-term investments.

Unrealized Gains and Losses and Changes in Unrealized  Appreciation of Portfolio
Investments  - For the three  months  ended  March  31,  1998,  the  Partnership
increased  the  fair  value  of its  portfolio  investments  on a net  basis  by
$1,001,583.  There  were no other  changes  to net  unrealized  appreciation  of
investments for the three month period ended March 31, 1998.

For the three months ended March 31, 1997,  the  Partnership  decreased the fair
value of its portfolio  investments on a net basis by $1,495,145.  Additionally,
during the quarter,  a net  $8,543,051 of  unrealized  gain was  transferred  to
realized  gain  relating to portfolio  investments  sold during the quarter,  as
discussed above. As a result,  the Partnership's net unrealized  appreciation of
investments  was reduced by  $10,038,196  for the three month period ended March
31, 1997.

Net Assets - Changes to net assets  resulting from  operations are comprised of 
1) net realized gain or loss from  operations and
2) changes to net unrealized appreciation of portfolio investments.

As of March 31, 1998, the Partnership's net assets were $22,647,856, up $940,663
from  $21,707,193  as of December 31, 1997.  This  increase was comprised of the
$1,001,583 increase in net unrealized  appreciation of investments offset by the
$60,920 net realized loss from  operations  for the three months ended March 31,
1998.

As of March  31,  1997,  the  Partnership's  net  assets  were  $45,399,200,  up
$3,476,164 from $41,923,036 as of December 31, 1996. This increase was comprised
of the $13,514,360  net realized gain from operations  offset by the $10,038,196
decrease in net  unrealized  appreciation  of  investments  for the three months
ended March 31, 1997.

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 as of March
31, 1998 and December 31, 1997 was $168 and $162, respectively.


<PAGE>


                           PART II - OTHER INFORMATION

Item 1.       Legal Proceedings.

Not applicable.

Item 2.       Changes in Securities.

Not applicable.

Item 3.       Defaults Upon Senior Securities.

Not applicable.

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

No matter was submitted to a vote of security  holders during the period covered
by this report.

Item 5.       Other Information.

Not applicable.


<PAGE>


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

              (a)   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)  Sub-Management  Agreement dated as of May 23, 
     1991 among the Partnership,  Management Company, the
                               Managing General Partner and the Sub-Manager. (8)

                    (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 during the
      quarter for which this report is filed.


<PAGE>



     (1)  Incorporated by reference to the  Partnership's  Annual Report on Form
10-K for the year ended December 31, 1988 filed with the Securities and Exchange
Commission on March 27, 1989. 
(2) Incorporated by reference to the Partnership's
Quarterly  Report on Form 10-Q for the quarter  ended  September  30, 1990 filed
with  the  Securities  and  Exchange   Commission  on  November  14,  1990.  
(3)Incorporated  by reference to the Partnership's Annual Reporton 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 AnnualReporton Form 10-K for
the year  ended  December  31,  1992  filed  with the  Securities  and  Exchange
Commission on March 26, 1993.


<PAGE>


                                   SIGNATURES



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



              ML VENTURE PARTNERS II, L.P.


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


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

By:           Merrill Lynch Venture Capital Inc.,
              its General Partner


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


By:           /s/     Robert Aufenanger
              Robert Aufenanger
              Executive Vice President and Director


By:           /s/     Diane T. Herte
              Diane T. Herte
              Vice President and Treasurer
              (Principal Financial and Accounting Officer)



Date:         May 15, 1998




<TABLE> <S> <C>


<ARTICLE>                                                                      6
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION  EXTRACTED FROM ML VENTURE
PARTNERS II, L.P.'S QUARTERLY REPORT ON FORM 10-Q FOR THE PERIOD ENDED MARCH 31,
1998 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                                                                          <C>
<PERIOD-TYPE>                                                              3-MOS
<FISCAL-YEAR-END>                                                    DEC-31-1998
<PERIOD-START>                                                        JAN-1-1998
<PERIOD-END>                                                         MAR-31-1998
<INVESTMENTS-AT-COST>                                                 13,013,680
<INVESTMENTS-AT-VALUE>                                                18,022,826
<RECEIVABLES>                                                              4,399
<ASSETS-OTHER>                                                                 0
<OTHER-ITEMS-ASSETS>                                                   4,839,086
<TOTAL-ASSETS>                                                        22,866,311
<PAYABLE-FOR-SECURITIES>                                                       0
<SENIOR-LONG-TERM-DEBT>                                                        0
<OTHER-ITEMS-LIABILITIES>                                                218,455
<TOTAL-LIABILITIES>                                                      218,455
<SENIOR-EQUITY>                                                                0
<PAID-IN-CAPITAL-COMMON>                                                       0
<SHARES-COMMON-STOCK>                                                    120,000
<SHARES-COMMON-PRIOR>                                                    120,000
<ACCUMULATED-NII-CURRENT>                                                      0
<OVERDISTRIBUTION-NII>                                                         0
<ACCUMULATED-NET-GAINS>                                                        0
<OVERDISTRIBUTION-GAINS>                                                       0
<ACCUM-APPREC-OR-DEPREC>                                               5,009,146
<NET-ASSETS>                                                          22,647,856
<DIVIDEND-INCOME>                                                              0
<INTEREST-INCOME>                                                         70,588
<OTHER-INCOME>                                                                 0
<EXPENSES-NET>                                                           131,508
<NET-INVESTMENT-INCOME>                                                 (60,920)
<REALIZED-GAINS-CURRENT>                                                       0
<APPREC-INCREASE-CURRENT>                                              1,001,583
<NET-CHANGE-FROM-OPS>                                                    940,663
<EQUALIZATION>                                                                 0
<DISTRIBUTIONS-OF-INCOME>                                                      0
<DISTRIBUTIONS-OF-GAINS>                                                       0
<DISTRIBUTIONS-OTHER>                                                          0
<NUMBER-OF-SHARES-SOLD>                                                        0
<NUMBER-OF-SHARES-REDEEMED>                                                    0
<SHARES-REINVESTED>                                                            0
<NET-CHANGE-IN-ASSETS>                                                   940,663
<ACCUMULATED-NII-PRIOR>                                                        0
<ACCUMULATED-GAINS-PRIOR>                                                      0
<OVERDISTRIB-NII-PRIOR>                                                        0
<OVERDIST-NET-GAINS-PRIOR>                                                     0
<GROSS-ADVISORY-FEES>                                                          0
<INTEREST-EXPENSE>                                                             0
<GROSS-EXPENSE>                                                                0
<AVERAGE-NET-ASSETS>                                                  22,177,524
<PER-SHARE-NAV-BEGIN>                                                        162
<PER-SHARE-NII>                                                             (.5)
<PER-SHARE-GAIN-APPREC>                                                      6.5
<PER-SHARE-DIVIDEND>                                                           0
<PER-SHARE-DISTRIBUTIONS>                                                      0
<RETURNS-OF-CAPITAL>                                                           0
<PER-SHARE-NAV-END>                                                          168
<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