ML VENTURE PARTNERS II LP
10-Q, 1999-11-15
Previous: SUNGARD DATA SYSTEMS INC, 10-Q, 1999-11-15
Next: TRACKER CORP OF AMERICA, 10QSB, 1999-11-15



                       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 September 30, 1999

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 September 30, 1999 (Unaudited) and December 31, 1998

Schedule of Portfolio Investments as of September 30, 1999 (Unaudited)

Statements of Operations for the Three and Nine Months Ended September 30, 1999
and 1998 (Unaudited)

Statements of Cash Flows for the Nine Months Ended September 30, 1999 and 1998
(Unaudited)

Statement of Changes in Partners' Capital for the Nine Months Ended September
30, 1999 (Unaudited)

Notes to Financial Statements (Unaudited)

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

Item 3.       Qualitative and Quantitative Disclosures About Market Risk.

PART II.      OTHER INFORMATION

Item 1.       Legal Proceedings.

Item 2.       Changes in Securities and Use of Proceeds.

Item 3.       Defaults upon Senior Securities.

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

Item 5.       Other Information.

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



<PAGE>


                         PART I - FINANCIAL INFORMATION


Item 1.       Financial Statements.

ML VENTURE PARTNERS II, L.P.
BALANCE SHEETS
<TABLE>

                                                                                           September 30,
                                                                                               1999            December 31,
                                                                                            (Unaudited)              1998
ASSETS

Portfolio investments, at fair value (cost $6,189,029 as of
<S>          <C> <C>      <C>                        <C> <C>                              <C>                  <C>
   September 30, 1999 and $10,197,685 as of December 31, 1998)                            $     15,292,593     $     14,970,273
Short-term investments at amortized cost                                                                 -            4,488,454
Cash and cash equivalents                                                                        5,155,678              423,675
Receivable from securities sold                                                                          -              475,435
Accrued interest receivable                                                                              -                1,291
                                                                                          ----------------     ----------------

TOTAL ASSETS                                                                              $     20,448,271     $     20,359,128
                                                                                          ================     ================


LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
Cash distribution payable                                                                 $      4,380,729     $      4,514,772
Accounts payable and accrued expenses                                                              104,695               85,874
Due to Management Company                                                                          116,235              100,410
Due to Independent General Partners                                                                 20,154               19,870
                                                                                          ----------------     ----------------
   Total liabilities                                                                             4,621,813            4,720,926
                                                                                          ----------------     ----------------

Partners' Capital:
Managing General Partner                                                                           575,786              652,777
Individual General Partners                                                                            205                  341
Limited Partners (120,000 Units)                                                                 6,146,903           10,212,496
Unallocated net unrealized appreciation of portfolio investments                                 9,103,564            4,772,588
                                                                                          ----------------     ----------------
   Total partners' capital                                                                      15,826,458           15,638,202
                                                                                          ----------------     ----------------

TOTAL LIABILITIES AND PARTNERS' CAPITAL                                                   $     20,448,271     $     20,359,128
                                                                                          ================     ================
</TABLE>

See notes to financial statements.



<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS (Unaudited)
As of September 30, 1999
<TABLE>

                                                                       Initial Investment
Company / Position                                                            Date                 Cost              Fair Value
<S>     <C>    <C>    <C>    <C>    <C>    <C>
Burns International Services Corporation* (A)
500,000 shares of Common Stock                                            Sept. 1988          $    2,500,000    $     6,046,875
- -------------------------------------------------------------------------------------------------------------------------------
Brightware, Inc.
200,057 shares of Common Stock                                            May 1995                    44,703            300,086
- -------------------------------------------------------------------------------------------------------------------------------
Corporate Express, Inc. (A) (D)
60,000 shares of Common Stock                                             May 1992                    12,000            564,375
- -------------------------------------------------------------------------------------------------------------------------------
Diatide, Inc.* (A) (D)
809,704 shares of Common Stock                                            Dec. 1991                2,986,023          7,540,369
- -------------------------------------------------------------------------------------------------------------------------------
I.D.E. Corporation
113,322 shares of Common Stock                                            Mar. 1988                  227,000                  0
- -------------------------------------------------------------------------------------------------------------------------------
Photon Dynamics, Inc.* (A)(B) (D)
3,643 shares of Common Stock                                              Sept. 1988                       0             76,503
- -------------------------------------------------------------------------------------------------------------------------------
Raytel Medical Corporation(A)
62,500 shares of Common Stock                                             Feb. 1990                  241,639            135,938
Options to purchase 27,969 shares of Common Stock
   at $1.42 per share, expiring on 10/31/01                                                                0             21,117
- -------------------------------------------------------------------------------------------------------------------------------
ReGen Biologics, Inc.
72,800 shares of Common Stock                                             Apr. 1991                      364            263,900
62,400 shares of Preferred Stock                                                                     114,400            226,200
- -------------------------------------------------------------------------------------------------------------------------------
Stereotaxis, Inc.
21,632 shares of Common Stock                                             Apr. 1990                      216             16,224
134,674 shares of Preferred Stock                                                                     62,684            101,006
- -------------------------------------------------------------------------------------------------------------------------------
Total Portfolio Investments                                                                   $    6,189,029    $    15,292,593
                                                                                              ---------------------------------

Supplemental Information:  Liquidated Portfolio Investments(E)
                                                                                                  Net
                                                                            Cost             Realized Gain            Return
Totals from Liquidated Portfolio Investments(C)                       $   110,343,967         $  111,789,338     $  222,133,305
                                                                      ===============         ==============     ==============

                                                                                               Combined Net          Combined
                                                                                             Unrealized and         Fair Value
                                                                            Cost              Realized Gain         and Return
Totals from Active & Liquidated Portfolio
   Investments                                                        $   116,532,996         $ 120,892,902      $  237,425,898
                                                                      ===============         =============      ==============

</TABLE>


<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS, continued (Unaudited)
As of September 30, 1999

(A)  Public company

(B)  In July 1999, the  Partnership  sold its remaining  31,736 common shares of
     Photon  Dynamics,  Inc.  for  $365,648,   realizing  a  gain  of  $182,849.
     Additionally,  in September 1999, the  Partnership  exchanged its option to
     purchase 6,062 common shares of Photon at $5.40 per share, for 3,643 common
     shares in a non-cash  transaction.  The 3,643 shares were subsequently sold
     in October 1999 for $76,774.

(C)  In September 1999, the Partnership sold its remaining  investment of 19,063
     common shares of CoCensys, Inc. for $19,071,  realizing a loss of $173,433.
     Additionally, the Partnership sold its remaining interest in Ogle Resources
     Inc., an  investment  that had  previously  been  written-off,  for $8,304,
     realizing a gain for the entire amount.

(D)  Subsequent to the end of the quarter,  the  Partnership  sold its remaining
     investment in Diatide,  Inc. and Corporate  Express Inc. for $7,692,188 and
     $582,000, respectively. See Note 10 of Notes to Financial Statements.

(E)  Amounts  provided  for  "Supplemental  Information:   Liquidated  Portfolio
     Investments" are cumulative from inception through September 30, 1999.

* 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)
<TABLE>


                                                                   Three Months Ended                  Nine Months Ended
                                                                     September 30,                      September 30,

                                                                    1999           1998              1999             1998
                                                               ------------   ---------------   --------------    --------------
INVESTMENT INCOME AND EXPENSES

   Income:
<S>                                                            <C>            <C>               <C>               <C>
   Interest from short-term investments                        $     48,422   $         70,845  $       97,475    $      212,918
   Interest and other income from portfolio
     investments                                                         71                  -             672             8,496
                                                               ------------   ----------------  --------------    --------------
   Total investment income                                           48,493             70,845          98,147           221,414
                                                               ------------   ----------------  --------------    --------------

   Expenses:
   Management fee                                                    50,000             50,000         150,000           150,000
   Professional fees                                                 21,617             25,077          73,328            79,791
   Mailing and printing                                              20,520             34,781          69,602            75,304
   Independent General Partners' fees                                19,500             19,500          67,500            63,000
   Custodial fees                                                       244                565           2,055             1,517
   Miscellaneous                                                        663                382           8,186             4,931
                                                               ------------   ----------------  --------------    --------------
   Total investment expenses                                        112,544            130,305         370,671           374,543
                                                               ------------   ----------------  --------------    --------------

NET INVESTMENT LOSS                                                 (64,051)           (59,460)       (272,524)         (153,129)

Net realized gain (loss) from portfolio investments                  17,720           (666,740)        510,533        (2,164,119)
                                                               ------------   ----------------  --------------    --------------

NET REALIZED (LOSS) GAIN FROM
   OPERATIONS                                                       (46,331)          (726,200)        238,009        (2,317,248)

Change in unrealized appreciation of investments                  3,632,959         (3,951,246)      4,330,976        (2,005,115)
                                                               ------------   ----------------  --------------    --------------

NET INCREASE (DECREASE) IN
   NET ASSETS RESULTING FROM
   OPERATIONS                                                $    3,586,628   $     (4,677,446) $    4,568,985  $     (4,322,363)
                                                             ==============   ================  ==============  ================

</TABLE>

See notes to financial statements.


<PAGE>


ML VENTURE PARTNERS II, L.P.
STATEMENTS OF CASH FLOWS (Unaudited)
For the Nine Months Ended September 30,
<TABLE>


                                                                                                1999                 1998
                                                                                          ----------------     ----------------

CASH FLOWS USED FOR OPERATING ACTIVITIES

<S>                                                                                       <C>                  <C>
Net investment loss                                                                       $       (272,524)    $       (153,129)

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

Decrease in accrued interest receivable                                                              1,291                    -
Decrease (increase) in accrued interest on short-term investments                                   33,337              (22,171)
Increase in liabilities, net                                                                        34,930               22,446
                                                                                          ----------------     ----------------
Cash used for operating activities                                                                (202,966)            (152,854)
                                                                                          ----------------     ----------------

CASH FLOWS  PROVIDED FROM (USED FOR)
   INVESTING ACTIVITIES

Net return (purchase) of short-term investments                                                  4,455,117           (1,455,886)
Net proceeds from the sale of portfolio investments                                              4,994,624              125,793
                                                                                          ----------------     ----------------
Cash provided from (used for) investing activities                                               9,449,741           (1,330,093)
                                                                                          ----------------     ----------------

CASH FLOWS USED FOR FINANCING ACTIVITIES

Cash distributions paid to Partners                                                             (4,514,772)                   -
                                                                                          ----------------     ----------------

Increase (decrease) in cash and cash equivalents                                                 4,732,003           (1,482,947)
Cash and cash equivalents at beginning of period                                                   423,675            1,918,335
                                                                                          ----------------     ----------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                $      5,155,678     $        435,388
                                                                                          ================     ================

</TABLE>

See notes to financial statements.



<PAGE>


ML VENTURE PARTNERS II, L.P.
STATEMENT OF CHANGES IN PARTNERS' CAPITAL (Unaudited)
For the Nine Months Ended September 30, 1999
<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         $     652,777      $    341      $   10,212,496      $    4,772,588     $     15,638,202

Accrued cash distribution - paid
October 7, 1999                             (180,589)         (140)         (4,200,000)                  -           (4,380,729)

Net investment loss                           (2,593)           (9)           (269,922)                  -             (272,524)

Net realized gain from
   portfolio investments                     106,191            13             404,329                   -              510,533

Change in unrealized
   appreciation of  investments                    -             -                   -           4,330,976            4,330,976
                                       -------------      --------      --------------      --------------     ----------------

Balance at end of period               $     575,786      $    205      $    6,146,903(A)   $    9,103,564     $     15,826,458
                                       =============      ========      ==============      ==============     ================

</TABLE>


(A)  The net asset value per unit of limited partnership interest,  including an
     assumed allocation of net unrealized  appreciation of investments,  is $111
     as of September 30, 1999. Cumulative cash distributions paid and accrued to
     limited  partners from  inception to September 30, 1999 totaled  $1,595 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.  The Managing  General Partner is working toward the
ultimate  termination of the  Partnership,  with an emphasis on liquidating  the
remaining  assets as soon as practical  with the goal of  maximizing  returns to
Partners.  In November 1999, 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 no later than  December 31, 2001.  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.


<PAGE>


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

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.

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  approximately  $9.1 million as of September 30, 1999, which was recorded for
financial statement purposes, was not recognized for tax purposes. Additionally,
from inception to September 30, 1999, timing  differences of approximately  $6.4
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 September 30,
1999,  the  Partnership  had a $116.0 million net realized gain from its venture
capital  investments,  which  includes  interest and other income from portfolio
investments totaling $4.3 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.


<PAGE>


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

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).

6.       Portfolio Investments

Portfolio  investments  liquidated  during  the  three  and  nine  months  ended
September 30, 1999 and 1998, are shown below:
<TABLE>
                                                           Shares                              Realized
Security                                                    Sold              Cost            Gain (Loss)           Return

Three Months Ended September 30, 1999:
<S>                                                            <C>      <C>               <C>                  <C>
CoCensys, Inc. - sale of common stock                          19,063   $      192,504    $       (173,433)    $        19,071
Ogle Resources, Inc. - sale of remaining holdings                 n/a                0               8,304               8,304
Photon Dynamics, Inc. - sale of common stock                   31,736          182,799             182,849             365,648
                                                                        --------------    ----------------     ---------------
Sub-total                                                                      375,303              17,720             393,023
                                                                        --------------    ----------------     ---------------

Six Months Ended June 30, 1999:
Neocrin Company - write-off remaining cost                        n/a          363,378            (363,378)                  0
MLMS Cancer Research, Inc. - liquidating
   distribution                                                   n/a                0               1,567               1,567
Photon Dynamics, Inc. - sale of common stock                  393,500        2,269,427           1,855,172           4,124,599
Clarus Medical Systems, Inc. -write-off
   remaining cost                                                 n/a        1,000,548          (1,000,548)                  0
                                                                        --------------    ----------------     ---------------
Sub-total                                                                    3,633,353             492,813           4,126,166
                                                                        --------------    ----------------     ---------------


Totals for the nine months ended September 30, 1999                     $    4,008,656    $        510,533     $     4,519,189
                                                                        ==============    ================     ===============

Three Months Ended September 30, 1998:
Sanderling Biomedical, L.P. - partial write-off                   n/a          666,740            (666,740)                  0
                                                                        --------------    ----------------     ---------------
Sub-total                                                                      666,740            (666,740)                  0
                                                                        --------------    ----------------     ---------------

Six Months Ended June 30, 1998:
Biocircuits Corporation - partial write-off                       n/a        1,488,884          (1,488,884)                  0
HCTC Investment, L.P. - sale of options /
   partial write-off of note                                      n/a          134,288              (8,495)            125,793
                                                                        --------------    ----------------     ---------------
Sub-total                                                                    1,623,172          (1,497,379)            125,793
                                                                        --------------    ----------------     ---------------


Totals for the nine months ended September 30, 1998                     $    2,289,912    $     (2,164,119)    $       125,793
                                                                        ==============    ================     ===============

</TABLE>

<PAGE>


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

7.     Classification of Portfolio Investments

As of September 30, 1999, 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                       $    6,011,945        $    14,965,387         94.56%
Preferred Stock                                        177,084                327,206          2.07%
                                                --------------        ---------------        -------
Total                                           $    6,189,029        $    15,292,593         96.63%
                                                ==============        ===============         ======

Country/Geographic Region
Midwestern U.S.                                 $    2,574,900        $     6,728,480         42.52%
Western U.S.                                           401,106              1,023,744          6.47%
Eastern U.S.                                         3,213,023              7,540,369         47.64%
                                                --------------        ---------------         ------
Total                                           $    6,189,029        $    15,292,593         96.63%
                                                ==============        ===============         ======

Industry
Business Services                               $    2,512,000        $     6,611,250         41.77%
Biotechnology                                        3,163,687              8,147,699         51.49%
Semiconductors/Electronics                                   0                 76,503          0.48%
Medical Devices and Services                           241,639                157,055          0.99%
Computer Hardware/Software                             271,703                300,086          1.90%
                                                --------------        ---------------         ------
Total                                           $    6,189,029        $    15,292,593         96.63%
                                                ==============        ===============         ======
</TABLE>

* Percentage of net assets is based on fair value.

8.       Interim Financial Statements

In the  opinion  of  MLVPII  Co.,  L.P.  the  managing  general  partner  of the
Partnership,  the unaudited  financial  statements as of September 30, 1999, and
for the nine month period then ended, reflect all adjustments  necessary for the
fair presentation of the results of the interim period.

9.       Cash Distributions

In August 1999, the General  Partners  approved a cash  distribution to partners
totaling  $4,380,729.  The  distribution  was paid on October  7, 1999.  Limited
partners of record on September 30, 1999 received  $4,200,000,  or $35 per Unit.
Additionally,  the Individual  General  Partners  received $140 and the Managing
General Partner received $180,589.



<PAGE>


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

9.       Cash Distributions - continued

In November 1999, the General Partners  approved an additional cash distribution
to partners totaling $8,707,964.  The distribution will be paid in January 2000.
Limited partners of record on December 31, 1999 will receive $7,320,000,  or $61
per Unit.  Additionally,  the Individual  General Partners will receive $244 and
the Managing General Partner will receive $1,387,720.

10.      Subsequent Events

Subsequent to the end of the quarter,  in October 1999, the Partnership sold its
remaining 3,643 common shares of Photon Dynamics, Inc. for $76,774. As a result,
the Partnership will recognize a realized gain of $76,774 for the quarter ending
December 31, 1999.

Subsequent to the end of the quarter,  in October 1999, the Partnership sold its
remaining  809,704 common shares of Diatide,  Inc. for $7,692,188,  or $9.50 per
share. As a result, the Partnership will recognize a realized gain of $4,706,165
for the quarter ending December 31, 1999.

On October 28, 1999,  Corporate  Express,  Inc.  announced the completion of its
merger into Buhrmann NV. In connection with the merger, the Partnership sold its
remaining 60,000 common shares of Corporate  Express for $582,000,  or $9.70 per
share. As a result,  the Partnership  will recognize a realized gain of $570,000
for the quarter ending December 31, 1999.




<PAGE>


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

Liquidity and Capital Resources

As of September 30, 1999, the Partnership held $5,155,678 in an interest-bearing
cash account.  Interest earned from short-term  investments  totaled $48,422 and
$97,475 for the three and nine months ended  September  30, 1999,  respectively.
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,
interest and other  investment  income and  proceeds  from the sale of portfolio
investments.

The  Managing   General  Partner  is  working  toward  the  termination  of  the
Partnership  as soon as  practical,  with  the  goal of  maximizing  returns  to
partners.  In November 1999, 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 no later than  December  31,  2001.  However,  the
Partnership  will terminate as soon as  practicable  after the completion of the
liquidation of its remaining investments and final distribution to partners.

As discussed  below,  during the three and nine months ended September 30, 1999,
the  Partnership  received  net  proceeds  from  the sale of  certain  portfolio
securities  aggregating  $393,023 and  $4,519,189,  respectively.  Additionally,
subsequent to the end of the quarter, in October 1999, the Partnership completed
further sales of portfolio securities for net proceeds totaling $8,350,962.  See
Notes 6 and 10 of Notes to Financial Statements.

In August 1999, the General  Partners  approved a cash  distribution to partners
totaling  $4,380,729.  The  distribution  was paid on October  7, 1999.  Limited
partners of record on September 30, 1999 received  $4,200,000,  or $35 per unit.
Additionally,  the Individual  General  Partners  received $140 and the Managing
General Partner received $180,589.

In November 1999, the General Partners  approved a cash distribution to partners
totaling  $8,707,964.  The  distribution  will be paid in January 2000.  Limited
partners of record on  December  31, 1999 will  receive  $7,320,000,  or $61 per
unit.  Additionally,  the Individual  General Partners will receive $244 and the
Managing General Partner will receive $1,387,720.

Results of Operations - For the three and nine months ended  September 30, 1999,
the  Partnership  had a net realized  loss from  operations of $46,331 and a net
realized gain from operations of $238,009,  respectively. For the three and nine
months ended  September 30, 1998, the  Partnership  had a net realized loss from
operations of $726,200 and $2,317,248,  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 and dividend income
less operating expenses).


Realized  Gains and Losses from  Portfolio  Investments - For the three and nine
months ended  September 30, 1999, the  Partnership  had a net realized gain from
its  portfolio  investments  of $17,720 and $510,533,  respectively.  During the
three months ended September 30, 1999, the Partnership sold its remaining 19,063
shares of CoCensys, Inc. common stock for $19,071, realizing a loss of $173,433,
and 31,736 shares of Photon Dynamics, Inc. common stock for $365,648,  realizing
a gain of $182,849. Additionally, during the three month period, the Partnership
sold its remaining interest in Ogle Resources, Inc., an investment that had been
previously  written-off,  for $8,304,  realizing  a gain for the entire  amount.
During the six months ended June 30, 1999, the  Partnership  realized  losses of
$1,000,548   and  $363,378   resulting  from  the  write-off  of  its  remaining
investments in Clarus Medical Systems,  Inc. and Neocrin Company,  respectively,
due to continued  business and financial  difficulties at these companies.  Also
during the six month  period,  the  Partnership  sold 393,500  common  shares of
Photon Dynamics, Inc. for $4,124,599,  realizing a gain of $1,855,172.  Finally,
during the six month  period,  the  Partnership  received  a $1,567  liquidating
distribution  from MLMS Cancer Research,  Inc.,  realizing a gain for the entire
amount.

For the three and nine months ended  September 30, 1998, the  Partnership  had a
net realized loss from its  portfolio  investments  of $666,740 and  $2,164,119,
respectively.  During the three months ended September 30, 1998, the Partnership
wrote-off  $666,740  of the  remaining  cost  of its  investment  in  Sanderling
Biomedical,  L.P. to reflect  the  Partnership's  pro-rata  share of the cost of
Sanderling's  remaining  assets.  During  the six months  ended  June 30,  1998,
Biocircuits  Corporation  ceased operations and began to liquidate its remaining
assets.  As a result,  the  Partnership  wrote-off its  remaining  investment in
Biocircuits,  realizing a loss of $1,488,884.  Also during the six month period,
the Partnership received $125,793 from Horizon Cellular Telephone Company,  L.P.
relating  to the  previous  sale of  certain  options  in  connection  with  its
investment in Horizon and  wrote-off a portion of the  remaining  notes due from
the company, resulting in a net realized loss of $8,495.

Investment  Income and Expenses - For the three months ended  September 30, 1999
and 1998,  the  Partnership  had a net  investment  loss of $64,051 and $59,460,
respectively.  The $4,591  increase in net  investment  loss for the 1999 period
compared  to the  same  period  in 1998  resulted  from a  $22,352  decrease  in
investment income partially offset by a $17,761 decrease in operating  expenses.
The decline in investment  income  primarily was  attributable  to a decrease in
interest from  short-term  investments due to a reduction in funds available for
investment in such securities during the 1999 period compared to the same period
in 1998. The decline in operating expenses primarily resulted from a decrease in
mailing and printing  expenses,  reflecting a general  decrease in such expenses
for 1999 period as compared to the same period in 1998.

For the nine months ended September 30, 1999 and 1998, the Partnership had a net
investment loss of $272,524 and $153,129, respectively. The $119,395 increase in
net  investment  loss for the 1999  period  compared to the same period in 1998,
primarily was attributable to a $123,267 decrease in investment income partially
offset by a $3,872  decrease in operating  expenses.  The decline in  investment
income included a $115,443 decrease in interest from short-term  investments and
a $7,824 decrease in income from portfolio investments. The decrease in interest
from short-term  investments  primarily was due to a decrease in funds available
for  investments  in such  securities  during the 1999 period as compared to the
same period in 1998. The decrease in income from portfolio investments primarily
resulted  from a decrease in interest  income from  Horizon  Cellular  Telephone
Company, an interest bearing portfolio investment that was liquidated in 1998.

The decline in operating  expenses for the nine months ended  September 30, 1999
primarily  was due to a  $6,463  decrease  in  professional  fees  and a  $5,702
decrease in mailing and printing expenses. These reduced expenses were partially
offset by an $8,293  increase in other  operating  expenses,  including a $4,500
increase in Independent General Partners' fees relating to an additional special
meeting held during the first quarter of 1999.

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 September
30, 1999 and 1998 was  $50,000.  The  management  fee for the nine months  ended
September 30, 1999 and 1998 was $150,000.  The management fee will remain at the
minimum annual fee of $200,000 for 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 and proceeds from the sale of certain portfolio investments.

Unrealized   Gains  and  Losses  and  Changes  in  Unrealized   Appreciation  or
Depreciation  of Investments - For the nine months ended September 30, 1999, the
Partnership  increased the fair value of its remaining portfolio  investments by
$4,420,313,  due to the net upward  revaluation of its publicly held securities.
Additionally,  during the nine month period,  $89,337 of net unrealized gain was
transferred to realized gain, relating to portfolio  investments sold or written
off during the period,  as discussed  above. As a result,  the Partnership had a
$4,330,976  favorable  change to the net unrealized  appreciation of investments
for the nine month period ended September 30, 1999.

For the nine months ended September 30, 1998, the  Partnership  reduced the fair
value of its portfolio investments by $3,895,855.  Additionally, during the nine
month period,  $1,890,740 of net  unrealized  loss was  transferred  to realized
loss,  relating to portfolio  investments sold or written off during the period,
as discussed  above. As a result,  the Partnership had a $2,005,115  unfavorable
change to the net  unrealized  appreciation  of  investments  for the nine month
period ended September 30, 1998.

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 or depreciation of portfolio
   investments.

As of September 30, 1999,  the  Partnership's  net assets were  $15,826,458,  an
increase of $188,256  from net assets of  $15,638,202  as of December  31, 1998.
This  increase  was  comprised  of the  $4,568,985  increase  in net assets from
operations exceeding the $4,380,729 cash distribution to partners accrued during
the nine month period ended  September  30, 1999 and paid in October  1999.  The
increase in net assets from operations was comprised of the $4,330,976  increase
in unrealized  appreciation  of  investments  and the $238,009 net realized gain
from operations for the nine month period ended September 30, 1999.

As of September  30, 1998,  the  Partnership's  net assets were  $17,384,830,  a
decrease of $4,322,363  from net assets of  $21,707,193 as of December 31, 1997.
This   decrease  was  comprised  of  the   $2,005,115   decrease  in  unrealized
appreciation of investments and the $2,317,248 net realized loss from operations
for the nine month period ended September 30, 1998.

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
September 30, 1999 and December 31, 1998 was $111 and $117, respectively.

Year 2000 Issue - The Year 2000 ("Y2K")  concern  arose  because  many  existing
computer  programs  use only the last two digits to refer to a year.  Therefore,
these computer  programs do not properly  recognize a year that begins with "20"
instead of "19".  If not  corrected,  many computer  applications  could fail or
create  erroneous  results.  The impact of the Y2K concern on the  Partnership's
operations is currently being assessed.

The Management Company is responsible to provide or arrange for the provision of
administrative services necessary to support the Partnership's  operations.  The
Management  Company has  arranged  for Palmeri Fund  Administrators,  Inc.  (the
"Administrator")  to provide certain  administrative and accounting services for
the  Partnership,  including  maintenance  of  the  books  and  records  of  the
Partnership,  maintenance of the limited partner database, issuance of financial
reports and tax  information  to limited  partners and  processing  distribution
payments  to  limited  partners.  Fees  charged  by the  Administrator  are paid
directly by the Management Company.

The  Administrator  has  assessed its  computer  hardware and software  systems,
specifically  as they relate to the  operations of the  Partnership.  As part of
this investigation of potential Y2K concerns, the Administrator  contracted with
an outside  computer  service  provider  to examine  all of the  Administrator's
computer hardware and software applications. This review and evaluation has been
completed.  Additionally,  the  Administrator  has  completed  the  purchase and
installation  of the  necessary  software  upgrades and patches and new computer
hardware  required to ensure that all of its computer systems are Y2K compliant.
The  Administrator  expects to  complete  the testing of its systems in November
1999.

Additionally, the Administrator has contacted the outside service providers used
to assist the Administrator or the Management Company with the administration of
the Partnership's  operations to ascertain whether these entities are addressing
the Y2K issue within their own  operation.  We have not been informed of any Y2K
problems  from  these  outside  providers.  There can be no  guarantee  that the
Administrator's systems or that systems of other companies providing services to
the Partnership will be corrected in a timely manner.

Since the Partnership  does not own any equipment and all of its  administrative
needs  are  provided  by the  Management  Company,  any  costs  relating  to the
investigation   and   correction  of  potential   Y2K  concerns   affecting  the
Partnership's  operations will be incurred by the Administrator,  the Management
Company or the outside service providers.  Therefore, the Management Company and
the Managing  General  Partner do not expect the  Partnership to incur any costs
relating to the investigation or correction of Y2K concerns.

Finally the Y2K issue is a global concern that may affect all business entities,
including  the  Partnership's  portfolio  companies.   The  General  Partner  is
continuing  to  assess  the  impact  of Y2K  concerns  affecting  its  portfolio
companies.  However, the extent to which any potential Y2K problems could affect
the  valuations  of these  companies  is  presently  unknown.  At the time  that
specific Y2K problems are identified,  if any, the Managing General Partner will
take  such  issues  into  consideration  in  adjusting  the  fair  value  of the
Partnership's portfolio investments.


<PAGE>


Item 3.  Quantitative and Qualitative Disclosures about Market Risk

The  Partnership  is subject to market risk arising from changes in the value of
its portfolio  investments,  short-term  investments and  interest-bearing  cash
equivalents,  which may result from  fluctuations  in interest  rates and equity
prices.  The  Partnership has calculated its market risk related to its holdings
of these  investments  based on changes  in  interest  rates and  equity  prices
utilizing  a  sensitivity  analysis.  The  sensitivity  analysis  estimates  the
hypothetical  change in fair values, cash flows and earnings based on an assumed
10% change  (increase  or  decrease)  in interest  rates and equity  prices.  To
perform the  sensitivity  analysis,  the assumed 10% change is applied to market
rates  and  prices  on  investments  held by the  Partnership  at the end of the
accounting period.

The  Partnership's   portfolio  investments  had  an  aggregate  fair  value  of
$15,292,593  as of  September  30,  1999.  An assumed 10% decline from this fair
value,  including an assumed 10% decline of the per share  market  prices of the
Partnership's  publicly-traded  securities,  would  result in a reduction to the
fair value of such investments and an unrealized loss of $1,529,259.

Market risk relating to the  Partnership's  interest  bearing cash  equivalents
held as of September 30, 1999 is considered to be immaterial.


<PAGE>


                           PART II - OTHER INFORMATION

Item 1.       Legal Proceedings.

The Partnership is not a party to any legal proceedings.

Item 2.       Changes in Securities and Use of Proceeds.

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 in which
this report covers.

Item 5.       Other Information.

None.



<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 For
         10-K for the year ended  December 31, 1988 filed with the Securities
         and Exchange Commission on March 27, 1989.

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

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

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

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

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

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

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



<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:           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/     David G. Cohen
              David G. Cohen
              Vice President


By:           /s/     James V. Bruno
              James V. Bruno
              Vice President and Treasurer
              (Principal Financial and Accounting Officer)



Date:         November 15, 1999
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<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 SEPTEMBER
30,  1999 AND IS  QUALIFIED  IN ITS  ENTIRETY  BY  REFERENCE  TO SUCH  FINANCIAL
STATEMENTS.
</LEGEND>

<S>                                                                          <C>
<PERIOD-TYPE>                                                              9-MOS
<FISCAL-YEAR-END>                                                    DEC-31-1999
<PERIOD-START>                                                        JAN-1-1999
<PERIOD-END>                                                         SEP-30-1999
<INVESTMENTS-AT-COST>                                                  6,189,029
<INVESTMENTS-AT-VALUE>                                                15,292,593
<RECEIVABLES>                                                                  0
<ASSETS-OTHER>                                                                 0
<OTHER-ITEMS-ASSETS>                                                   5,155,678
<TOTAL-ASSETS>                                                        20,448,271
<PAYABLE-FOR-SECURITIES>                                                       0
<SENIOR-LONG-TERM-DEBT>                                                        0
<OTHER-ITEMS-LIABILITIES>                                              4,621,813
<TOTAL-LIABILITIES>                                                    4,621,813
<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>                                               9,103,564
<NET-ASSETS>                                                          15,826,458
<DIVIDEND-INCOME>                                                              0
<INTEREST-INCOME>                                                         98,147
<OTHER-INCOME>                                                                 0
<EXPENSES-NET>                                                           370,671
<NET-INVESTMENT-INCOME>                                                (272,524)
<REALIZED-GAINS-CURRENT>                                                 510,533
<APPREC-INCREASE-CURRENT>                                              4,330,976
<NET-CHANGE-FROM-OPS>                                                  4,568,985
<EQUALIZATION>                                                                 0
<DISTRIBUTIONS-OF-INCOME>                                                      0
<DISTRIBUTIONS-OF-GAINS>                                                       0
<DISTRIBUTIONS-OTHER>                                                  4,380,729
<NUMBER-OF-SHARES-SOLD>                                                        0
<NUMBER-OF-SHARES-REDEEMED>                                                    0
<SHARES-REINVESTED>                                                            0
<NET-CHANGE-IN-ASSETS>                                                   188,256
<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>                                                  15,732,330
<PER-SHARE-NAV-BEGIN>                                                        117
<PER-SHARE-NII>                                                              (2)
<PER-SHARE-GAIN-APPREC>                                                       31
<PER-SHARE-DIVIDEND>                                                           0
<PER-SHARE-DISTRIBUTIONS>                                                   (35)
<RETURNS-OF-CAPITAL>                                                           0
<PER-SHARE-NAV-END>                                                          111
<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