ML LEE ACQUISITION FUND II L P
10-K/A, 1996-04-01
Previous: ML LEE ACQUISITION FUND II L P, 10-K, 1996-04-01
Next: HUNTWAY PARTNERS L P, NT 10-K, 1996-04-01




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

                                  FORM 10-K/A

       ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                            EXCHANGE ACT OF 1934
                     For the Fiscal Year Ended December 31, 1995
                         Commission File Number 0-17383

                          ML-LEE ACQUISITION FUND II, L.P.
      (Exact name of registrant as specified in its Governing Instruments)

           Delaware                                 04-3028398
(State or other jurisdiction            (IRS Employer Identification No.)
of incorporation or organization)

                             World Financial Center
                            South Tower - 23rd Floor
                          New York, New York 10080-6123
              (Address of principal executive offices and zip code)

Registrant's telephone number, including area code:  (212) 236-7339

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

        Title of each Class        Name of each exchange on which registered
               None                               Not Applicable

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

                        Units of Limited Partnership Interest
                                (Title of class)

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

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

Aggregate market value of voting securities held by non-affiliates:  Not
Applicable.

Documents  Incorporated  by  Reference:   Portions  of  the  Prospectus  of  the
Registrant  dated  September  6, 1989,  filed with the  Securities  and Exchange
Commission pursuant to Rule 497(b), are incorporated by reference in Parts I, II
and III hereof.


<PAGE>


                                   Part I
Item l. Business

        Formation

        ML-Lee  Acquisition  Fund  II,  L.P.  ("Fund  II")  (formerly  T.H.  Lee
Acquisition  Fund II,  L.P.) was  formed  along  with  ML-Lee  Acquisition  Fund
(Retirement  Accounts) II, L.P. the ("Retirement Fund" collectively  referred to
as the "Funds") and the Certificates of Limited Partnership were filed under the
Delaware  Revised  Uniform  Limited  Partnership  Act on September 23, 1988. The
Funds' operations commenced on November 10, 1989.

     Mezzanine Investments II, L.P. (the "Managing General Partner"), subject to
the  supervision  of  the  Individual  General  Partners,   is  responsible  for
overseeing and monitoring Fund II's investments. The Managing General Partner is
a Delaware  limited  partnership  in which ML  Mezzanine  II Inc. is the general
partner and Thomas H. Lee Advisors  II, L.P.  (the  "Investment  Adviser" to the
Funds) is the limited  partner.  The Individual  General  Partners are Vernon R.
Alden,  Joseph L.  Bower and  Stanley  H.  Feldberg  (the  "Independent  General
Partners")  and  Thomas  H.  Lee.  ML  Fund   Administrators   Inc.  (the  "Fund
Administrator") is an indirect  wholly-owned  subsidiary of Merrill Lynch & Co.,
Inc. and is responsible for the day-to-day administrative services necessary for
the operations of Fund II.

        Fund II has elected to operate as a business  development  company under
the Investment Company Act of 1940 ("Investment Company Act"). Fund II's primary
investment  objective  is to provide  current  income and  capital  appreciation
potential by investing in privately  structured,  friendly leveraged buyouts and
other  leveraged  transactions.  Fund II pursues  this  objective  by  investing
primarily  in  subordinated   debt  and  related  equity  securities  issued  in
conjunction  with  the  "mezzanine   financing"  of  friendly  leveraged  buyout
transactions,  leveraged  acquisitions and  recapitalizations.  Fund II may also
invest in "bridge  investments"  if it is believed that such  investments  would
facilitate the  consummation  of a mezzanine  financing.  Fund II considers this
activity  to  constitute  a  single  industry  segment  of  mezzanine  financing
investing.

        The Funds  offered an aggregate 1 million  units of limited  partnership
interest  ("Units")  at  $1,000  per  Unit  with  the  Securities  and  Exchange
Commission pursuant to a Registration Statement on Form N-2 (File No. 33-25816),
effective  September 6, 1989. The information  under the heading "Risk and Other
Important  Factors",  "Estimated  Use of Proceeds",  "Mezzanine  Financing"  and
"Investment  Objectives  and Policies" on pages 21 through 46 and  "Conflicts of
Interest"  on pages 79 through 82 in the  Prospectus  dated  September  6, 1989,
filed with the Securities and Exchange  Commission pursuant to Rule 497(b) under
the  Securities  Act of 1933  (the  "Prospectus"),  is  incorporated  herein  by
reference.

        The offering of Units commenced on September 6, 1989. On November 10 and
December 20, 1989 and January 5, 1990,  Fund II had its first,  second and third
closings  respectively,  at which time the  Managing  General  Partner  admitted
additional  Limited  Partners to Fund II  representing  221,745 Units of limited
partnership   interest.   The  additional   Limited   Partners'   total  capital
contributions were $205,114,126,  which excludes discounts allowed of $3,119,607
and is net of sales  commissions and advisory fees of $13,511,267.  The Managing
General  Partner's  aggregate  contribution  was $500,000.  Thomas H. Lee, as an
Individual General Partner,  contributed  $50,000. For their services as selling
agent, Fund II paid sales commissions to Merrill Lynch, Pierce, Fenner and Smith
Incorporated  ("MLPF&S") in the amount of $10,800,450 (exclusive of discounts of
$2,504,250). In addition, Fund II paid a financial advisory fee to MLPF&S in the
amount of $2,710,817 (exclusive of discounts of $615,357).
<PAGE>

        Mezzanine and Bridge Investments

        At December 31, 1995,  Fund II had outstanding a total of $135.8 million
invested in Mezzanine Investments  representing $105.5 million Managed and $30.3
million Non-Managed portfolio  investments.  At December 31, 1995, there were no
Bridge  Investments  outstanding  for the  Funds.  The  Funds  co-invest  in all
Mezzanine and Bridge  Investments,  allocating such investments in proportion to
their capital available for investment.

        Fund  II's   reinvestment   period   ended  on  December  21,  1993  and
accordingly,  no new  investments  can be made after  that date,  other than the
funding of investments which were committed to prior to that date.

        REVIEW OF INVESTMENTS IN MANAGED COMPANIES

        The  following  is a brief  description  of the  companies  in Fund II's
Managed Company portfolio during the year ended December 31, 1995:

        Publicly Held Managed Portfolio Companies

        EquiCredit Corporation ("EquiCredit")

        On September 26, 1994 Barnett Banks, Inc. signed a definitive  agreement
to acquire all of the  outstanding  EquiCredit  common  stock for $32 per share.
This transaction  closed on January 27, 1995. Fund II sold its entire investment
of 227,437 shares, realizing a gain of $6.7 million on an original investment of
$595,886.

        First Alert, Inc. ("First Alert")

        First  Alert  is  a  designer  and  manufacturer  of  residential  smoke
detectors,  fire extinguishers,  portable rechargeable lights and other security
and safety products.  Fund II owns 2,058,474 shares of First Alert common stock.
The closing market price at December 29, 1995 reflects  unrealized  depreciation
of $12.4  million for the year ended  December 31, 1995,  bringing the aggregate
net unrealized appreciation to $14.4 million.

        Hills Stores Company, ("Hills")

     Hills is an operator of discount  department  stores in the  Northeast  and
Midwest and offers a broad  selection  of  merchandise  at everyday  low prices,
targeted  primarily  at the female  shopper.  Fund II  recorded  net  unrealized
depreciation of approximately $5.7 million on this investment for the year ended
December  31, 1995.  The closing  market  price of this  investment  reflects an
aggregate net unrealized  depreciation  of  approximately  $29.6 million through
December 31, 1995.

        On August 21, 1995,  Fund II entered into a stock  purchase and exchange
agreement  with Hills  Stores  Company and  exchanged  the 219,156  Common Stock
Rights held by Fund II for 62,616 shares of Hills Stores  Common Stock.  No gain
or loss was recognized on the transaction.
<PAGE>

        Petco Animal Supplies, Inc. ("Petco")

        Petco is a leading retailer of premium pet food and supplies,  operating
more stores than any other  specialty pet food and supply retailer in the United
States.

        On April 27, 1995,  Petco completed a public  offering of  approximately
3.6  million  shares of Common  Stock (the "Petco  Offering")  at a net price of
$19.71 per share.  As part of the Petco  Offering,  Fund II sold 120,143  shares
(including  shares  sold  as a  result  of the  exercise  of  the  underwriters'
overallotment  option) representing 51% of its Petco holdings.  Fund II received
proceeds  of $2.4  million  and  realized a gain of  $398,815 on the sale of the
equity.  The closing  market  price of Petco  common  stock on December 29, 1995
reflects unrealized appreciation of $1.9 million for the year ended December 31,
1995.  The closing  market price of this  investment  reflects an aggregate  net
unrealized appreciation of $1.5 million through December 31, 1995.

        Playtex Products, Inc. ("Playtex")

Playtex manufactures and sells feminine hygiene and nursery products,  household
rubber gloves,  toothbrushes  and Jhirmack and LaCoupe haircare  products.  Fund
II's year-end valuation of this investment  reflects  approximately  $129,000 of
unrealized  appreciation  recorded in 1995 and $2.7  million of  cumulative  net
unrealized depreciation through 1995.

        Stanley Furniture Company, Inc. ("Stanley Furniture")

Stanley  Furniture  designs,  manufactures  and  markets  furniture  and  fabric
products.  Based  upon the  closing  bid price at  December  29,  1995,  Fund II
recorded  approximately  $46,000  of  unrealized  depreciation  on its equity in
Stanley  Furniture  for the year ended  December  31, 1995.  Fund II's  year-end
valuation of this investment reflects an aggregate of approximately  $106,000 in
net unrealized depreciation.
<PAGE>

Non Publicly Held Managed Portfolio Companies

        Anchor Advanced Products, Inc. ("Anchor")

Anchor is a large manufacturer of toothbrushes and cosmetic packaging  products.
Anchor  holds a major share of the U.S.  market for  contract  manufacturing  of
toothbrushes,  supplying many of the brand marketers. In addition,  Anchor has a
strong position in key areas of the cosmetic  packaging  market,  including nail
polish  brushes,   mascara  packages  and  applicators  and  lipstick  packaging
products. This investment is valued at cost at December 31, 1995.

        Big V Supermarkets, Inc. ("Big V")

Big V is a regional supermarket retailer in the Northeastern United States doing
business under the ShopRite name. Big V currently operates several  supermarkets
principally in the Hudson Valley region of New York State. The investment in Big
V is valued at cost at December 31, 1995.

        Cole National Corp. ("Cole")

Cole was founded in 1944 as a provider of key duplication services.  Since then,
Cole has grown as a retailer and operates  three separate  retail  subsidiaries:
Cole Vision, Things Remembered and Cole Key. The investment in Cole is valued at
cost at December 31, 1995.

        CST Office Products Corp. ("CST")

CST is a provider of stock  computer  forms to the resale  market.  CST operates
several  manufacturing  plants throughout the U.S., which produce business forms
and related office products.  Fund II is currently not accruing interest on this
investment.  The  investment  in CST is valued at cost at December 31, 1995.  On
March 22, 1996 Fund II sold its entire  investment in CST and realized a gain of
$4.3 million and $7.2 million of additional  interest income for payment in kind
notes previously classified as non-accrual.  Please see Note 14 to the Financial
Statements for further information.

        Ghirardelli Holdings Company ("Ghirardelli")

Ghirardelli is a marketer of premium chocolate products.  Ghirardelli's products
are  sold  through  a  variety  of   distribution   channels   including   three
company-owned  retail shops,  two of which are located in Ghirardelli  Square, a
prominent  San  Francisco  landmark.  Fund II  made a  follow-on  investment  in
Ghirardelli  for $1.6  million on May 12,  1995 and  received  14,016  shares of
Preferred stock and 73,692 shares of Common Stock. The investment in Ghirardelli
is valued at cost at December 31, 1995.

In February,  1996 Fund II executed a stock purchase Agreement pursuant to which
Fund II will  sell its  entire  investment  in  Ghirardelli.  See Note 14 to the
Financial Statements for more information.

        Restaurants Unlimited Corporation ("RU Corp.")

RU Corp.,  through its Cinnabon  division,  operates  and  franchises a national
chain of specialty cinnamon roll bakeries in more than 250 locations,  operating
under the Cinnabon World Famous Cinnamon Rolls brand name. In addition,  through
its Restaurants  Unlimited,  Inc. division, RU Corp. owns and operates 23 unique
full-service  restaurants  located  primarily  on the West  Coast of the  United
States. These restaurants operate under various trade names,  including Cutters,
Kincaid's,  Horatio's and Palomino.  The investment in RU Corp.is valued at cost
at December 31, 1995.
<PAGE>

        Sun Pharmaceuticals Corp.

On October 17, 1995 Playtex Products, Inc. and Banana Boat Holding Corp. entered
an  Agreement  and Plan of Merger (the  "Agreement")  pursuant to which  Playtex
agreed to acquire all of the  outstanding  equity of Banana Boat that it did not
already own. In accordance with the Agreement,  the 12.5% Subordinated Note held
by Fund  II,  plus  all  accrued  interest,  was  paid in full by  Playtex  upon
consummation  of the  merger.  Additionally,  Fund II received  net  proceeds of
$173.55 per share for each of the 7,444.5  Common Stock  Purchase  Warrants that
were  exercised  pursuant to the  Agreement.  Fund II received total proceeds of
$9.6 million which resulted in a gain of $1.3 million.


       REVIEW OF INVESTMENTS IN NON-MANAGED COMPANIES

The following is a brief  description of the companies in Fund II's  Non-Managed
Company portfolio during the year ended December 31, 1995:

        BioLease, Inc. ("BioLease")

     BioLease provides built-to-suit  wet-laboratory space in the Boston area to
a  consortium  of emerging  growth  bio-technology  companies  sponsored  by the
venture  capital  funds  managed  by Health  Care  Investment  Corporation.  The
investment in BioLease is valued at amoritized cost at December 31, 1995.

        Fitz Floyd/Silvestri Corporation

     FFSC,  Inc.   consists  of  two   businesses,   Fitz  Floyd  and  Silvestri
Corporation.  Fitz  and  Floyd  is one of the  industry  leaders  in fine  china
dinnerware  and ceramic  giftware whose  products are retailed  through  leading
specialty and department stores and catalogs throughout the U.S. and Canada, and
through nine company-operated  stores.  Silvestri designs, imports and markets a
broad line of Christmas  decorations,  home accessories and seasonal gifts which
are sold through  stores and  catalogs.  As of December  31,  1995,  Fund II has
valued  its  equity  holdings  in FFSC at  zero  and  written  down  the  Senior
Adjustable  Rate Notes to $9.7 million,  which resulted in aggregate  unrealized
depreciation of $3 million.

        FLA. Orthopedics, Inc.

     FLA.  Orthopedics,   headquartered  in  Miami,  manufactures,  markets  and
distributes  production in two major lines of business:  ergonomically  designed
safety products and orthopedic soft goods.

     Fund II has  pledged a  $605,200  certificate  of  deposit  to  secure  its
obligation to purchase additional FLA. Orthopedics,  Inc. securities in 1996, in
the event that certain  performance  tests are not met. As of December 31, 1995,
Fund II has valued its  investment  in FLA.  Orthopedics,  Inc.  at zero,  which
resulted in cummulative unrealized depreciation of $6.4 million.

        National Tobacco Company

National  Tobacco  Company is a producer of  loose-leaf  chewing  tobacco in the
United  States whose product is primarily  sold under the Beech-Nut  brand name.
The  investment  in National  Tobacco  Company is valued at cost at December 31,
1995.
<PAGE>

        Soretox

     Soretox,  through its  wholly-owned  subsidiary  Stablex Canada Inc., is an
inorganic hazardous waste management company operating in Eastern Canada and the
Northeastern  United States.  Fund II is currently not accruing interest on this
investment.  Fund II's year end valuation reflects total unrealized depreciation
of approximately $1.6 million.

     Effective June 29, 1995,  Soretox structured a management led buyout of the
company. As a result, the Stablex Canada, Inc. $6,189,075, 14% Subordinated Note
and the 183,921 shares of 176347 Canada Inc. Common Stock Purchase Warrants held
by Fund II were exchanged for a Stablex Canada, Inc. $3,503,250 principal amount
10%  Senior  Subordinated  Note,  a  $3,127,725   principal  amount  11%  Junior
Subordinated  Note and 2,004 shares of Seaway TLC,  Inc.  Common Stock  Purchase
Warrants. No gain or loss was recorded on the transaction.

        Competition

     Fund II has completed its investment  period and its  reinvestment  program
and therefore, will no longer have to compete for investments. A majority of the
portfolio companies are participating in extremely competitive businesses. Also,
to the  extent  that there is more  competition  in the market to sell Fund II's
assets, the market will become more constrained.


       Employees

     Fund  II  has  no  employees.   The  Investment  Adviser,  subject  to  the
supervision of the Managing General Partner and the Individual General Partners,
manages and controls  Fund II's  investments.  The Managing  General  Partner is
responsible  for  managing  the  Temporary  Investments  of Fund  II.  The  Fund
Administrator   performs   administrative   services   for  Fund  II.  The  Fund
Administrator is a subsidiary of Merrill Lynch & Co, Inc., the parent of MLPF&S.

Item 2. Properties

        Fund II does not own or lease any physical properties.

Item 3. Legal Proceedings

    On February 3, 1992 and February 5, 1992, respectively,  one Limited Partner
from Fund II and one Limited  Partner from the  Retirement  Fund each  commenced
class actions in the US District Court for the District of Delaware, purportedly
on behalf of all persons who  purchased  limited  partnership  interests  in the
Funds  between  November  10, 1989 and January 5, 1990,  against the Funds,  the
Managing  General  Partner,  the  Individual  General  Partners,  the Investment
Adviser  to the  Funds and  certain  named  affiliates  of such  persons.  These
actions,   alleging   that  the   defendants   in  the  action   made   material
misrepresentations or omitted material information in the offering materials for
the Funds concerning the investment  purposes of the Funds, were consolidated by
the court on March  31,  1992,  and a  consolidated  complaint  was filed by the
plaintiffs  on May  14,  1992.  In  April  1993,  plaintiffs  filed  an  amended
complaint,  adding claims that certain transactions by the Funds were prohibited
by the federal  securities  laws  applicable  to the Funds and their  affiliates
under the Investment Company Act of 1940, as amended. The amended complaint also
named the Funds' counsel as a defendant. Defendants moved to dismiss the amended
complaint,  and, by Opinion and Order dated March 31, 1994, the Court granted in
part and denied in part the motions to dismiss.  Additionally,  by its March 31,
1994 Opinion and Order,  the Court  certified  the case as a class  action,  and
ordered  plaintiffs to replead by filing a new complaint  reflecting the Court's
rulings. On April 15, 1994,  plaintiffs served and filed a new complaint,  which
defendants  moved to strike for not conforming to the court's ruling.  On August
3, 1994,  the Court  granted  defendants'  motion to strike  the new  complaint.
Plaintiffs  thereafter filed a revised second amended  complaint dated September
26, 1994.  Factual discovery in this litigation has concluded.  Expert discovery
is  currently  set to  conclude  in early 1996.  The  defendants  in this action
believe that the remaining claims are without merit, although whether or not the
plaintiffs  prevail,  the  Funds  may be  obligated  to  indemnify  and  advance
litigation  expenses to certain of the defendants under the terms and conditions
of  various  indemnity  provisions  in the  Funds'  Partnership  Agreements  and
separate indemnification  agreements, and the amount of such indemnification and
expenses  could be  material.  Fund II has advanced  amounts to the  indemnified
parties based upon amounts which are deemed  reimbursable in accordance with the
indemnification  provisions and has included these amounts in professional fees.
The outcome of this case is not determinable at this time.
<PAGE>

    On August 9, 1994,  the same two  Limited  Partners  noted in the  preceding
paragraph  commenced  another putative class action in the US District Court for
the District of Delaware, purportedly on behalf of all persons who owned limited
partnership  interests in the Funds on November 4, 1993,  against the Funds, the
Managing  General  Partners,  the Individual  General  Partners,  the Investment
Adviser to the Funds and certain named  affiliates  of such persons.  Plaintiffs
allege that the defendants violated certain provisions of the Investment Company
Act of 1940 and the  common  law in  connection  with the sale by certain of the
defendants  of shares of common stock of Snapple  Beverage  Corp.  in a November
1993 secondary  offering and seek actual and punitive  damages and an accounting
in connection  therewith.  The defendants have filed papers in opposition to the
motion for partial  summary  judgment on January  10,  1995.  On August 4, 1995,
plaintiffs  filed an amended  complaint  alleging  additional  violations of the
Investment  Company  Act of 1940 and common  law  arising  out of the  secondary
offering.  The plaintiffs moved for summary judgment on certain of these claims.
On October 13, 1995,  the  defendants  in this  litigation  each filed briefs in
opposition to plaintiffs  motion.  Because the defendants in this action believe
that the claims are without merit,  each defendant also filed a separate  motion
to dismiss,  although  whether or not the plaintiffs  prevail,  the Funds may be
obligated  to  indemnify  and  advance  litigation  expenses  to  certain of the
defendants under the terms and conditions of various indemnity provisions in the
Funds'  Partnership  Agreements  and separate  indemnification  agreements.  The
outcome of this case is not determinable at this time.

        On November 2, 3 and 4, 1994,  stockholders  of Snapple  Beverage  Corp.
commenced  approximately  twenty putative class actions in the Delaware Chancery
Court,  purportedly  on behalf of all public  stockholders  of Snapple,  against
Snapple,  the Funds,  Thomas H. Lee Equity  Partners,  L.P.,  and some or all of
Snapple's  directors.  Since  then,  the  plaintiffs  have filed a  Consolidated
Amended  Complaint  against Snapple,  the Funds,  Thomas H. Lee Equity Partners,
L.P., some or all of Snapple's  directors and Quaker Oats. The complaint alleges
that the sale of Snapple to Quaker Oats was at an unfair  price and in violation
of the  defendants'  fiduciary  duties to public  stockholders.  The  plaintiffs
sought an  injunction  against the merger  transaction,  an  accounting  for any
damages  suffered by the public  stockholders,  and attorneys'  fees and related
expenses.  The Court on November 15, 1994, denied plaintiffs application to take
expedited  discovery and request to schedule a preliminary  injunction  hearing.
The  defendants  in these  actions  believe  that the claims are without  merit,
although  whether or not the plaintiffs  prevail,  the Funds may be obligated to
indemnify and advance litigation expenses to certain of the defendants under the
terms and conditions of various indemnity  provisions in the Funds'  Partnership
Agreements and separate indemnification  agreements. The outcome of this case is
not determinable at this time.

        On November 27, 1995,  one Limited  Partner from Fund II and one Limited
partner  from the  Retirement  Fund filed a putative  class action in the United
States  District  Court for the District of Delaware,  purportedly  on behalf on
behalf of all persons or entities who owned units in the Funds  between April 5,
1991 and November 27, 1995, against the Funds, the Managing General Partner, the
Individual  General Partners,  the Investment  Adviser to the Funds, and certain
named  affiliates  of such  persons.  The  complaint  contends  that  the  Funds
improperly  advanced  legal  fees  and  litigation  costs to the  defendants  in
connection with three previously  filed lawsuits.  The plaintiffs are seeking an
accounting,   rescissory  or  actual  damages,  punitive  damages,   plaintiffs'
litigation costs and attorneys fees,  pre-judgment and  post-judgment  interest,
and an injunction barring the defendants from further  indemnifying  themselves.
The defendants in this action believe that the claims are without merit and have
moved to mismiss the case.  Although the defendants  believe the  advancement of
legal fees and  litigation  costs was properly made pursuant to  indemnification
agreements  signed  by  the  defendants,   the  outcome  of  this  case  is  not
determinable at this time.


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

        No matters were  submitted to a vote of the Limited  Partners of Fund II
during the fourth quarter of the year ended December 31, 1995.

<PAGE>

                                   Part II

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

        There is no established  trading market for the Units.  The  Partnership
Agreement contains  restrictions that are intended to prevent the development of
a public market.  Accordingly,  accurate  information as to the market values of
Units at any given date is not available.

        The  approximate  number of  holders  of Units as of March  15,  1996 is
11,790.  The Managing General Partner and Thomas H. Lee as an Individual General
Partner also hold general partner interests in Fund II.

        Effective  November  9,  1992,  Merrill  Lynch,  Pierce,  Fenner & Smith
Incorporated  ("Merrill Lynch" or "MLPF&S") introduced a new limited partnership
secondary  service  through  Merrill  Lynch's  Limited   Partnership   Secondary
Transaction  Department  ("LPSTD").  This service  assists Merrill Lynch clients
wishing to buy or sell limited partnership interests,  but does not represent an
established trading market for the Units.

        Beginning   with  December  1994  client  account   statements,   MLPF&S
implemented  new  guidelines  for  valuing  and  reporting  limited  partnership
investments  on client account  statements.  As a result,  the Managing  General
Partner's  estimate is no longer  reported  on these  statements,  although  the
Managing General Partner may continue to provide its estimate of net asset value
in reports to Unit holders. Pursuant to such MLPF&S guidelines, estimated values
for limited  partnership  interests  originally sold by MLPF&S (such as Units in
Fund II) are provided to MLPF&S by independent  valuation  services.  Commencing
this  year,  such  estimated  values  will be  updated  two times per year.  The
estimated values will be based on financial and other  information  available to
the  independent  services on the prior  August 15th for  reporting  on December
year-end client account statements, and on information available to the services
on March 31st for reporting on June month-end MLPF&S client account  statements.
The Managing General  Partner's  estimate of net asset value as set forth in the
Fund's year-end financial statements reflects the value of the Fund's underlying
assets  remaining  at  fiscal  year  end,  whereas  the  value  provided  by the
independent  services reflects the estimated value of the Units themselves based
on information  that was available on the prior August 15th.  MLPF&S clients may
contact  their  Merrill  Lynch  Financial  Consultants  or telephone  the number
provided to them on their account statements to obtain a general  description of
the methodology  used by the independent  valuation  services to determine their
estimated  value,  provided the  independent  services are not market values and
Unit holders may not be able to sell their Units or realize the amounts shown on
their MLPF&S  statements upon a sale. In addition,  Unit holders may not realize
the amount shown on their account  statements  upon the  liquidation  of Fund II
over its remaining life.

<PAGE>

     Fund II distributes  Distributable  Cash from Investments and Distributable
Capital Proceeds in accordance with the terms of the Partnership Agreement.

     Pursuant to the Partnership Agreement, transfers of Units are recognized on
the first day of the fiscal quarter after which the Managing General Partner has
been duly notified of a transfer pursuant to the Partnership Agreement.  Until a
transfer is recognized, the limited partner of record (i.e. the transferor) will
continue  to  receive  all the  benefits  and  burdens  of  ownership  of  Units
(including allocations of profit and loss and distributions), and any transferee
will have no rights to  distributions  of sale  proceeds  generated  at any time
prior to the recognition of the transfer and assignment.


     Accordingly,   distributable  cash  from  investments  for  a  quarter  and
distributable  sale proceeds from sales after  transfer or assignment  have been
entered into,  but before such  transferred  and assignment is recognized by the
Managing  General  Partner,  will  be  payable  to the  transferor  and  not the
transferee.


        Cash Distributions


        Fund II has made quarterly  distributions  including both  Distributable
Cash from Investments and Distributable  Capital Proceeds.  Fund II's ability to
make future cash distributions is restricted in part by the factors as set forth
in Item 7.  Management's  Discussion  and  Analysis of Financial  Condition  and
Results  of  Operations  - Cash  Distributions  - the  information  in  which is
incorporated herein by reference.


<PAGE>
<TABLE>
<CAPTION>
Item 6.  Selected Financial Data
Supplemental Information Schedule
<S>                                <C>               <C>            <C>                <C>            <C>

Selected Financial Data                                         
                                                                      For the Years Ended December 31,
Total Fund Information:                        1995               1994             1993                   1992           1991
                                         --------------     --------------    ----------------    ---------------   -----------

Net Investment Income                      $ 4,146,846       $  7,816,305       $   4,967,971       $  11,835,023    $ 11,790,746

Net Realized Gain on Sales of Investments    8,372,906         63,853,148          13,201,921           1,102,509       1,228,566

Net Change in (Depreciation) Appreciation  (30,559,313)      (100,354,280)         80,586,157          38,881,428         486,181
 on Investments

Cash Distributions to Partners              29,490,761   (b)  101,901,964          31,187,989          13,773,393      16,087,444
Net Assets                                 119,183,669        166,713,991         297,300,782         229,732,722     191,687,155
Cost of Mezzanine Investments              135,797,397        144,603,700         148,865,244         150,751,778     119,544,224
Total Assets                               120,346,488        167,805,653         299,130,035         231,416,644     193,166,159

Per Unit of Limited Partnership Interest:
Investment Income                          $     32.05       $      49.88       $       52.20        $      73.49     $     68.38
Expenses                                        (19.71)            (19.70)             (29.85)             (20.25)         (15.34)
                                           -----------       ------------       -------------        ------------     -----------
Net Investment Income                      $     12.34       $      30.18       $       22.35        $      53.24     $     53.04
                                           ===========       ============       =============        ============     ===========

Net Realized Gain on Sales of              $     34.23       $     225.61       $       59.39        $       4.96     $      5.53
  Investments
Net Change in (Depreciation) Appreciation
  on Investments                               (137.47)           (451.45)             362.52              174.91            2.19

Cash Distributions(c)                           110.56  (b)        413.35              140.30               61.96           71.50

Cumulative Cash Distributions (a)               858.06             747.50              334.15              193.85          131.89

Net Asset Value                                 528.63             730.09            1,339.10            1,035.14          863.99

(a)  For periods prior to the 3rd quarter 1991, the amount shown is for the
     first closing participants only.  Subsequent closings amounts as to such
     periods will vary.
(b)  Includes $15.3 million or $68.94 per limited partnership Unit return of
     capital from the sale of EquiCredit, Petco and Sun Pharmaceuticals and
     returns of the reserve for the follow on investments.
(c)  See Cash Distributions Schedule on pages 20-21 for additional information 
     including return of capital for years prior to 1995.

</TABLE>

<PAGE>


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

Liquidity & Capital Resources

     As of December 31, 1995,  capital  contributions  from the Limited Partners
and the General Partners  totaled  $222,295,000 in the public offering of ML-Lee
Acquisition  Fund II, L.P.  ("Fund II") the final  closing for which was held on
December  20, 1989.  Net  proceeds  available  for  investment  by Fund II as of
December  31, 1995 were  $163,692,448,  after  adjusting  for returns of capital
distributed to partners, volume discounts, sales commissions and organizational,
offering, sales and marketing expenses.


     At December  31,  1995,  Fund II had  outstanding  a total of  $135,799,399
invested  in  Mezzanine  Investments   representing   $105,476,755  Managed  and
$30,321,742  Non-Managed  portfolio  investments.  The  remaining  proceeds were
invested in Temporary  Investments  primarily  comprised of commercial paper and
bankers' acceptances with maturities of less than two months.


     Fund  II  invested  substantially  all of its  net  proceeds  in  Mezzanine
Investments  consisting of high-yield  subordinated  debt and/or preferred stock
linked with an equity  participation,  of middle market  companies in connection
with friendly  leveraged  acquisitions,  recapitalizations  and other  leveraged
financings.  Fund II's  Mezzanine  Investments  typically were issued in private
placement  transactions  which are generally subject to certain  restrictions on
sales  thereby  limiting  their  liquidity.  Fund II was  fully  invested  as of
December 20, 1992, which was within 36 months from the date of the final closing
(after including the reserve for follow-on  investments and exclusive of amounts
available for  reinvestment).  The  reinvestment  period for various  amounts of
capital proceeds  received during the last twelve months of Fund II's investment
period terminated at various times through December 18, 1993.

     Upon the  consummation  of the sale of Snapple  common  stock in  December,
1994, Fund II received gross proceeds of approximately $68 million.  As provided
by the Partnership  Agreement,  the Managing General Partner of Fund II received
incentive fees from this  transaction  to the extent certain  returns of capital
and priority returns were achieved. The Managing General Partner was entitled to
an incentive MGP distribution of approximately  $14.8 million,  $4.86 million of
which was  deferred  in payment  (the  "Deferred  Distribution  Amount")  to the
Managing  General  Partner in accordance with the  Partnership  Agreement.  This
Deferred  Distribution  Amount  is  distributed  to  the  Partners  pro-rata  in
accordance with their capital contributions, and certain amounts otherwise later
payable to Limited Partners from  distributable cash from operations are instead
payable to the Managing General Partner until the Deferred  Distribution  Amount
is paid in full. The Limited Partners  received  approximately  $58.3 million or
$263.08 per Unit from the Snapple  proceeds on December 14, 1994. As of February
14, 1996, the Deferred  Distribution Amount owed to the Managing General Partner
was $2,433,083.

     On August 6, 1991, the Independent  General Partners approved a reserve for
follow-on investments of $24.9 million for Fund II. As of December 31, 1995, the
reserve balance was reduced to $9.9 million due to follow-on investments of $285
in Petco  Animal  Supplies,  $2.4  million in Fitz and  Floyd/Silvestri,  Corp.,
$240,060 in Fine Clothing,  Inc.,  $4.5 million in Hills Stores and $1.6 million
in  Ghirardelli  Holdings.  Additionally  $6.29  million of the reserve has been
returned to the partners during 1995. The level of the reserve was based upon an
analysis of potential follow-on investments in specific portfolio companies that
may become necessary to protect or enhance Fund II's existing investment.  As of
March 6, 1996, the Independent  General Partners have approved  retention of the
reserve at its current level.

     All net proceeds from the sale of Mezzanine Investments received by Fund II
in the future will be distributed to its partners unless applied to or set aside
for expenses or follow-on investments.

<PAGE>

     The  proportion  of  distributions  provided by net  investment  income has
dropped  significantly  from prior years,  due primarily to increased  sales and
redemptions  of Mezzanine  Investments  and a resulting  decrease in  investment
income as those  holdings  cease to generate  interest  income.  Pursuant to the
terms of the  Partnership  Agreement,  all net investment  income from Mezzanine
Investments  will be  distributed  to the  Managing  General  Partner  until the
Managing  General Partner  receives an amount equal to any outstanding  Deferred
Distribution Amount. Given these circumstances, it is expected that the majority
of future cash  distributions  to Limited  Partners  for the next few years will
almost  entirely be derived from gains and  recovered  capital from asset sales,
which are subject to market  conditions and are inherently  unpredictable  as to
timing.  Assuming  there are no asset  sales in a  particular  quarter,  Limited
Partners are expected to receive only small  amounts of net  distributable  cash
from  Temporary  Investments,  estimated  to be less than one dollar per Limited
Partnership  Unit each quarter for the next few years.  Distributions  therefore
are  expected  to vary  significantly  in  amount  and may not be made in  every
quarter.


Investment in High-Yield Securities


     Fund  II  invests  primarily  in  subordinated  debt  and  preferred  stock
securities   ("High-Yield   Securities"),   generally   linked  with  an  equity
participation,  issued in conjunction with the mezzanine  financing of privately
structured,   friendly  leveraged  acquisitions,   recapitalizations  and  other
leveraged  financings.  High-Yield  Securities  are  debt and  preferred  equity
securities that are unrated or are rated by Standard & Poor's  Corporation as BB
or lower and by Moody's  Investor  Services,  Inc. as Ba or lower.  Risk of loss
upon default by the issuer is significantly  greater with High-Yield  Securities
than  with  investment  grade  securities  because  High-Yield   Securities  are
generally unsecured and are often subordinated to other creditors of the issuer.
Also,  these  issuers  usually  have high  levels of  indebtedness  and are more
sensitive  to adverse  economic  conditions,  such as  recession  or  increasing
interest rates,  than  investment  grade issuers.  Most of these  securities are
subject to resale  restrictions and generally there is no quoted market for such
securities.

     Although Fund II cannot eliminate the risks associated with its investments
in High-Yield  Securities,  it has established  and implemented  risk management
policies. Fund II subjected each prospective investment to rigorous analysis and
made only those investments that were recommended by the Investment  Adviser and
that meet Fund II's investment guidelines or that had otherwise been approved by
the Managing  General Partner and the Independent  General  Partners.  Fund II's
investments were measured  against  specified Fund II investment and performance
guidelines.  To limit the  exposure of Fund II's  capital in any single  issuer,
Fund II limited the amount of its investment in a particular  issuer.  Fund II's
Investment  Adviser also continually  monitors  portfolio  companies in order to
minimize the risks associated with its investments in High-Yield Securities.

        Certain  issuers of High-Yield  Securities held by Fund II (First Alert,
Hills,  Petco,  Playtex and Stanley  Furniture)  have  registered  their  equity
securities in public offerings. Although the equity securities of the same class
presently  held by Fund II (other  than Hills and  Stanley  Furniture)  were not
registered in these offerings,  Fund II has the ability under Rule 144 under the
Securities Act of 1933 to sell publicly traded equity  securities held by it for
at least two years on the open market,  subject to the volume  restrictions  set
forth  in  that  rule.  The  Rule  144  volume  restrictions  generally  are not
applicable to equity securities of non-affiliated  companies held by Fund II for
at least three years. In certain cases, Fund II has agreed not to make any sales
of  equity  securities  for a  specified  hold-back  period  following  a public
offering.


     The  Investment   Adviser  reviews  each  portfolio   company's   financial
statements quarterly.  In addition, the Investment Adviser routinely reviews and
discusses  financial and operating  results with the  company's  management  and
where  appropriate,   attends  board  of  director  meetings.   In  some  cases,
representatives  of the Investment  Adviser,  acting on behalf of the Funds (and
affiliated investors where applicable), serve as one or more of the directors on
the  boards  of  portfolio  companies.  Fund II may,  from  time to  time,  make
follow-on investments to the extent necessary to protect or enhance its existing
investments.
<PAGE>
Results of Operations


Investment Income and Expenses


     The investment income from operations for the period consists  primarily of
interest and discount income earned on the investment of proceeds from partners'
contributions in Mezzanine Investments and short-term money market instruments.

     For the year ended  December 31,  1995,  Fund II had  investment  income of
$8,527,526,  as  compared  to  $12,917,223  for the  same  period  in  1994  and
$11,604,260 for the same period in 1993. This decrease in 1995 investment income
from 1994 is due primarily to the  substantial  decline in  short-term  interest
rates  and in the  amount  of  Temporary  Investments  held  by  Fund  II  after
distributions of return of capital to partners during 1995. Also contributing to
the decrease in investment income are the sales of income  generating  Mezzanine
Investments.  The increase in 1994 investment income from 1993 was due primarily
to the  recognition  of previously  unrecorded  interest,  dividend and discount
income related to Petco which had been placed on  non-accrual  status on January
1, 1991, partially offset by sales and redemptions of Mezzanine Investments.


     Major  expenses for the period  consisted of Legal and  professional  fees,
Investment  Advisory Fees, Fund Administration Fees and Expenses and Independent
General Partner Fees and Expenses.

     Legal and Professional fees were primarily  incurred in connection with the
litigation  proceedings  as  described in Note 11 to the  Financial  Statements.
Professional  fees for the years ended  December  31,  1995,  1994 and 1993 were
$1,651,318,  $2,050,715,  and  $3,356,988,   respectively.  These  expenses  are
attributable  to legal  fees  incurred  and  advanced  on behalf of  indemnified
defendants as well as fees incurred  directly by Fund II in connection  with the
aforementioned litigation proceedings.


     The  Investment   Adviser  and  Fund   Administrator   both  receive  their
compensation on a quarterly basis.  The total  Investment  Advisory Fees paid to
the Investment Adviser for the years ended December 31, 1995, 1994 and 1993 were
$1,536,560,  $1,699,673, and $1,892,255 respectively,  and were calculated at an
annual rate of 1.0% of assets under management (net offering proceeds reduced by
cumulative capital  reductions),  with a minimum annual amount of $1,200,000 for
Fund  II and the  Retirement  Fund  on a  combined  basis.  These  decreases  in
Investment  Advisory  Fees  are a direct  result  of the  sales of  investments,
returns of capital distributed to partners and realized losses on investments.


     The Fund  Administration  Fees paid to the Fund Administrator for the years
ended  December 31, 1995,  1994 and 1993 were $798,478,  $835,643,  and $899,441
respectively,  and were  calculated  at an annual rate of 0.45% of the excess of
net offering proceeds,  less 50% of capital reductions.  These decreases in Fund
Administration  Fees are a direct  result of sales of  investments,  returns  of
capital distributed to partners and realized losses on investments.


     Pursuant to the  administrative  services agreement between Fund II and the
Fund  Administrator,  effective  November  10,  1993,  a portion  of the  actual
out-of-pocket expenses incurred in connection with the administration of Fund II
is  reimbursable  to  the  Fund  Administrator.  Actual  out-of-pocket  expenses
("reimbursable expenses") primarily consist of printing, audits, tax preparation
and custodian fees.



<PAGE>


     For the year ended December 31, 1995, Fund II had net investment  income of
$4,146,846 as compared to $7,816,305, for the same period in 1994 and $4,967,971
for the same  period  in 1993.  This  decrease  in 1995 as  compared  to 1994 is
primarily  attributable  to a decrease in income from Mezzanine  Investments and
Temporary Investments  partially offset by lower expenses,  primarily Investment
Advisory Fees, Fund  Administration  Fees and Legal and  Professional  Fees. The
increase in 1994 net investment  income as compared to 1993 can be attributed to
the Petco's  March 17, 1994  initial  public  offering  and the  recognition  of
thirty-eight  and one half months of  interest,  discount  and  dividend  income
recorded in the first quarter of 1994.  Also,  lower  Investment  Advisory Fees,
Fund  Administration  Fees and Legal and  Professional  Fees  contributed to the
increase in net investment income for 1994 compared to 1993.


Net Assets


     Fund  II's net  assets  decreased  by  $47,530,322  during  the year  ended
December  31,  1995,  due to the  payment of cash  distributions  to partners of
$29,490,761($15,324,100  of the cash  distributions  paid was  return of capital
from the sales of portfolio  investments)  and net  unrealized  depreciation  of
$30,559,313,  partially  offset  by net  investment  income  of  $4,146,846  and
realized gains of $8,373,472 from the sales of Mezzanine Investments.


     Fund II's net  assets  decreased  by  $130,586,791  during  the year  ended
December  31,  1994,  due to the  payment of cash  distributions  to partners of
$101,901,964  ($19,141,132 of cash distributions paid was return of capital from
the  sales  of  portfolio  investments)  and  net  unrealized   depreciation  of
$100,354,280,  partially  offset  by net  investment  income of  $7,816,305  and
realized gains from the sales of Mezzanine  Investments and the  cancellation of
an option of  $63,853,148.  The 1994  decrease  in net  assets  over the year is
considerably  larger than the increase in the  comparable  1993 period.  This is
primarily  attributed to the substantial  increase in  depreciation  recorded in
1994  compared with the  appreciation  recorded in 1993 and the increase in cash
distributions paid during 1994 from the sale of the Snapple common stock.


Unrealized Appreciation and Depreciation on Investments


     For the year ended  December  31,  1995,  Fund II recorded  net  unrealized
depreciation  of $30.6  million  of  which  $22.7  million  was  related  to net
depreciation  in market  value of publicly  traded  securities.  The  unrealized
depreciation can be attributed primarily to the decrease in value of First Alert
and Hills  Stores  Company at  December  31,  1995,  as well as the  reversal of
unrealized  appreciation  of EquiCredit  upon the sale of EquiCredit  Securities
held by Fund II.  This  compares  to a net  unrealized  depreciation  of  $100.3
million of which $96.5 million was related to net  depreciation  in market value
of publicly  traded  securities at December 31, 1994.  Fund II's  cumulative net
unrealized  depreciation  on  investments  as of December 31, 1995 totaled $27.5
million.


     For the year ended  December  31,  1993,  Fund II recorded  net  unrealized
appreciation  of $80.6  million  of  which  $60.1  million  was  related  to net
appreciation in market value of publicly traded securities.  The increase can be
attributed primarily to the increase in valuation of Snapple Beverage Corp.


     Fund II's  valuation  of the common  stock of First  Alert,  Hills,  Petco,
Playtex and Stanley  Furniture  reflect their closing  market prices at December
31, 1995.


<PAGE>


        The  Managing  General  Partner and the  Investment  Adviser  review the
valuation  of  Fund  II's  portfolio  investments  that  do not  have a  readily
ascertainable  market value on a quarterly  basis with final  approval  from the
Individual General Partners.  Portfolio  investments are valued at original cost
plus  accrued  value in the case of original  issue  discount  or  deferred  pay
securities. Such investments will be revalued if there is an objective basis for
doing so at a different price.  Investments will be written down in value if the
Managing   General  Partner  and  Investment   Adviser  believe  adverse  credit
developments  of a significant  nature require a write-down of such  securities.
Investments  will be written up in value only if there has been an  arms'-length
third party transaction to justify the increased valuation.


        A  substantial  number of Fund II's  assets  (at cost) are  invested  in
private placement securities for which there are no ascertainable market values.
Although  the Managing  General  Partner and  Investment  Adviser use their best
judgment in estimating the fair value of these  investments,  there are inherent
limitations in any estimation  technique.  Therefore,  the fair value  estimates
presented  herein are not  necessarily  indicative  of the amount  which Fund II
could realize in a current transaction.

     The First Alert,  Petco,  Hills,  Stanley Furniture and Playtex  securities
held by Fund II are restricted  securities under the SEC's Rule 144 and can only
be sold under that rule,  in a  registered  public  offering,  or pursuant to an
exemption from the registration  requirement.  In addition, resale in some cases
is  restricted  by  lockup or other  agreements.  Fund II may be  considered  an
affiliate  of First Alert and Stanley  Furniture  under the SEC's Rule 144,  and
therefore  any resale of  securities  of those  companies,  under  Rule 144,  is
limited by the volume limitations in that rule. Accordingly, the values referred
to in the financial  statements  for the remaining  First Alert,  Hills,  Petco,
Playtex  and Stanley  Furniture  securities  held by Fund II do not  necessarily
represent the prices at which these securities could currently be sold.

     The  information   presented  herein  is  based  on  pertinent  information
available to the Managing General Partner and Investment  Adviser as of December
31, 1995.  Although the Managing General Partner and Investment  Adviser are not
aware of any factors not disclosed  herein that would  significantly  affect the
estimated  fair  value  amounts,  such  amounts  have not  been  comprehensively
revalued  since  that  time,  and the  current  estimated  fair  value  of these
investments may have changed significantly since that point in time.


     For additional  information,  please refer to the Supplemental  Schedule of
Unrealized Appreciation and Depreciation (Schedule 2 - pages 40-41).


Realized Gains and Losses


     For the year ended  December 31, 1995,  Fund II had net realized gains from
investments of $8.4 million,  as compared to $63.9 million and $13.2 million for
the years  ended  December  31,  1994 and  1993,  respectively.  For  additional
information,  please refer to the  Supplemental  Schedule of Realized  Gains and
Losses (Schedule 1 - page 39).

Cash Distributions


     On February 8, 1996, the Individual  General  Partners  approved the fourth
quarter  1995  cash  distribution   totalling   $333,445  which  represents  net
investment  income of $165,100  from  Mezzanine  Investments  and $168,345  from
Temporary  Investments.  The total amount  distributed  to Limited  Partners was
$332,618 or $1.50 per Unit,  which was paid on February 14,  1996.  The Managing
General  Partner  received a total of $752, with respect to its interest in Fund
II. Thomas H. Lee, as an Individual  General Partner,  received $75 with respect
to his interest in Fund II.




<PAGE>
<TABLE>
<CAPTION>
Cash Distributions
The following table represents  distributions approved by the Individual General
Partners of ML-Lee  Acquisition  Fund II, L.P.  since  inception  (November  10,
1989):

<S>                     <C>             <C>             <C>         <C>        <C>                <C>
                             Total          Limited                  Managing                    Individual
                          Distributed      Partners     Per          General      Incentive      General
                            Cash(a)         Amount      Unit         Partner       Fee(b)        Partner
                        ---------------  ------------  --------     ----------   -----------    ----------

Fourth Quarter 1989       $1,224,768     $1,221,692    $6.27         $2,796            $-          $280
First Quarter 1990         3,776,596     3,767,253     17.00          8,494             -           849
Second Quarter 1990        4,943,920     4,751,996     21.43         11,120       179,692         1,112
Third Quarter 1990         3,487,811     3,479,179     15.69          7,847             -           785
Fourth Quarter 1990        6,045,031     5,705,499     25.73         13,598       324,574         1,360
First Quarter 1991         2,889,835     2,882,685     13.00          6,500             -           650
Second Quarter 1991        4,216,058     4,205,629     19.56          9,481             -           948
Third Quarter 1991         2,936,520     2,929,252     13.21          6,607             -           661
Fourth Quarter 1991        3,438,901     3,430,395     15.47          7,733             -           773
First Quarter 1992         3,599,446     3,590,052     16.19          8,584             -           810
Second Quarter 1992        3,829,652     3,820,667     17.23          8,124             -           861
Third Quarter 1992         2,905,394     2,898,207     13.07          6,534             -           653
Fourth Quarter 1992        3,027,660     3,020,167     13.62          6,812             -           681
First Quarter 1993        21,642,642    21,589,093     97.36 (c)     48,681             -         4,868
Second Quarter 1993        1,442,695     1,439,125      6.49          3,245             -           325
Third Quarter 1993         5,074,991     5,062,438     22.83 (d)     11,412             -         1,141
Fourth Quarter 1993       11,803,865    11,774,660     53.10 (e)     26,550             -         2,655
First Quarter 1994        16,087,488    16,047,686     72.37 (f)     36,184             -         3,618
Second Quarter 1994        4,214,710     4,204,285     18.96 (g)      9,477             -           948
Third Quarter 1994         1,298,201     1,294,991      5.84 (h)      2,918             -           292
Distribution on
 12/15/94 for
 proceeds from the      
 sale of Snapple          68,497,700    58,336,675    263.08 (i)    164,845     9,979,695        16,485
Fourth Quarter 1994          375,092       241,702      1.09            543       132,793            54
Distribution on
 2/14/95 for       
 proceeds from the
 sale of EquiCredit        7,276,582     6,359,647     28.68 (j)     16,826       898,426         1,683
First Quarter 1995         6,731,899     5,505,928     24.83         12,418     1,212,311         1,242
Second Quarter 1995        3,477,482     2,084,403      9.40 (k)      6,215     1,386,242           622
Third Quarter 1995         2,019,088     1,124,247      5.07          2,536       892,051           254
Distribution on
 12/11/95 from                        
 the sale of Sun           9,610,616     9,200,200     41.49  (l)    20,744       387,598         2,074
 Pharmaceuticals  
Fourth Quarter 1995          333,445       332,618      1.50            752             -            75
                       -------------  ------------   -------      ---------    -----------     --------
Totals                 $ 206,208,088  $190,300,371   $859.56      $ 467,576    $15,393,382 (m) $ 46,759
                       =============  ============   =======      =========    ===========     ========
<PAGE>

(a)    Distributions are paid no later than 45 days after the end of each quarter.
(b)    Incentive distribution to the Managing General Partner for exceeding the
       cumulative Priority
       Return of 10% on Mezzanine Investments to Limited Partners.
(c)    Includes $85.75 per Unit return of capital from the sale of EquiCredit and Playtex
       securities.
(d)    Includes $2.45 per Unit return of capital from the sale of EquiCredit securities.
(e)    Includes $1.33 per Unit return of capital from the sale of EquiCredit and Snapple
       securities.
(f)    Includes $59.42 per Unit return of capital from the redemption of BRK Electronics
       and Petco Notes.
(g)    Includes $12.24 per Unit return of uninvested proceeds.
(h)    Includes $3.42 per Unit return of uninvested proceeds.
(i)    Includes $9.70 per Unit return of capital from the sale of Snapple Common Stock.
(j)    Includes $2.68 per Unit return of capital from the sale of EquiCredit Common Stock.
(k)    Includes $0.57 per Unit return of capital from the sale of Petco Common Stock.
(l)    Includes $37.42 per Unit return of capital from the sale of Sun Pharmaceuticals.
(m)    As of February 14, 1996, there is a  Deferred Distribution Amount
       outstanding  of  $2,433,083  that is  payable  to the  Managing  General
       Partner.  This  amounts  equates to $10.97 per Limited  Partner Unit and
       will be paid out of Net Mezzanine Income,  after the priority return has
       been reached, before this source of income can be distributed to the Limited Partners.
</TABLE>




<PAGE>


Item 8.    Financial Statements and Supplementary Data


                        ML-LEE ACQUISITION FUND II, L.P.


                                TABLE OF CONTENTS


Report of Independent Accountants

Statements of Assets, Liabilities and Partners' Capital
As of December 31, 1995 and December 31, 1994

Statements of Operations
    For the Years Ended  December 31,  1995, 
    December 31, 1994 and December 31, 1993

Statements of Changes in Net Assets
    For the Years Ended  December 31,  1995,
    December 31, 1994 and December 31, 1993

Statements of Cash Flows
    For the Years Ended  December 31,  1995,
    December 31, 1994 and December 31, 1993

Statements of Changes in  Partners'  Capital 
    For the Years Ended  December  31, 1995,
    December 31, 1994 and December 31, 1993

Schedule of Portfolio Investments - December 31, 1995

Notes to Financial Statements

Supplementary Schedule of Realized Gains and Losses (Schedule 1)

Supplementary Schedule of Unrealized Appreciation and Depreciation (Schedule 2)



<PAGE>


Report of Independent Accountants

March 15, 1996, except as to Note 14 which is as of March 22, 1996.

To the General and Limited Partners of ML-Lee Acquisition Fund II, L.P.

        In our opinion, the accompanying  statements of assets,  liabilities and
partners'  capital,  including  the schedule of portfolio  investments,  and the
related  statements of operations,  of changes in net assets, of cash flows, and
of changes in partners'  capital present fairly, in all material  respects,  the
financial  position of ML-Lee Acquisition Fund II, L.P. (the "Fund") at December
31,  1995 and 1994,  and the results of its  operations,  the changes in its net
assets, its cash flows, and the changes in its partners' capital for each of the
three years in the period ended December 31, 1995, in conformity  with generally
accepted   accounting   principles.   These   financial   statements   are   the
responsibility  of the Fund's  management;  our  responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  financial  statements in  accordance  with  generally  accepted
auditing  standards  which require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits,  which  included  confirmation  of  securities  at December  31, 1995 by
correspondence with the custodian and brokers and the application of alternative
auditing procedures where confirmations were not received,  provide a reasonable
basis for the opinion expressed above.

        The financial  statements include securities,  valued at $107,675,644 at
December 31, 1995 (90.3% of net assets), whose values have been estimated by the
Managing  General  Partner and the Investment  Adviser (with the approval of the
Independent  General  Partners) in the absence of readily  ascertainable  market
values,  as further described in Note 2. We have reviewed the procedures used by
the Managing  General  Partner and the  Investment  Adviser in arriving at their
estimate  of value and have  inspected  underlying  documentation,  and,  in the
circumstances,  we believe the procedures  are reasonable and the  documentation
appropriate.  However,  those estimated values may differ significantly from the
values that would have been used had a ready market for the securities  existed,
and the differences could be material to the financial statements.

        Our audits were  conducted  for the purpose of forming an opinion on the
basic financial  statements taken as a whole. The schedule of realized gains and
losses (Schedule 1) and the schedule of unrealized appreciation and depreciation
(Schedule 2) are presented for the purpose of additional  analysis and are not a
required  part  of the  basic  financial  statements.  These  schedules  are the
responsibility of the Fund's  management.  Such schedules have been subjected to
the auditing procedures applied in our audits of the basic financial  statements
and, in our opinion,  are fairly stated in all material respects when considered
in relation to the basic financial statements taken as a whole.



PRICE WATERHOUSE LLP
New York, New York


<PAGE>
<TABLE>
<CAPTION>

                        ML-LEE ACQUISITION FUND II, L.P.
             STATEMENTS OF ASSETS, LIABILITIES AND PARTNERS' CAPITAL
                             (DOLLARS IN THOUSANDS)

<S>                                                                 <C>                    <C>
                                                                            For the Years Ended
                                                                  December 31, 1995        December 31, 1994
ASSETS:
Investments - Notes 2,4,5,
  Portfolio Investments at fair value
    Managed Companies (amortized cost $105,477
      at December 31, 1995 and $114,726 at December 31, 1994)       $     88,955             $    120,895
    Non-Managed Companies (amortized cost $30,341)
      at December 31, 1995 and $29,888 at December 31, 1994)              19,340                   26,753
    Temporary Investments, at amortized cost (cost $10,024
      at December 31, 1995 and $18,345 at December 31, 1994)              10,042                   18,390
Cash                                                                           1                        1
Accrued Interest Receivable - Note 2                                       2,005                    1,763
Prepaid Expenses                                                               4                        4
                                                                    ------------             ------------
TOTAL ASSETS                                                        $    120,347             $    167,806
                                                                    ============             ============

LIABILITIES AND PARTNERS' CAPITAL:

Liabilities
    Legal and Professional Fees Payable                             $        363             $         72
    Reimbursable Administrative Expenses Payable                              57                       88
    Independent General Partners' Fees Payable - Note 9                       66                       46
    Deferred Interest Income - Note 2                                        678                      886
                                                                    ------------             ------------
Total Liabilities                                                          1,164                    1,092
                                                                    ------------             ------------

Partners' Capital - Note 2
    Individual General Partner                                                29                       40
    Managing General Partner                                               1,932                    4,780
    Limited Partners (221,745 Units)                                     117,222                  161,894
                                                                    ------------             ------------
Total Partners' Capital                                                  119,183                  166,714
                                                                    ------------             ------------
TOTAL LIABILITIES AND PARTNERS' CAPITAL                             $    120,347             $    167,806
                                                                    ============             ============



                  See the Accompanying Notes to Financial Statements.


</TABLE>



<PAGE>
<TABLE>
<CAPTION>
                        ML-LEE ACQUISITION FUND II, L.P.
                            STATEMENTS OF OPERATIONS
                             (DOLLARS IN THOUSANDS)

<S>                                                      <C>          <C>              <C>
                                                                    For the Years Ended
                                                         December 31,  December 31,   December 31, 
                                                            1995          1994           1993 
                                                           --------    ---------        -------
INVESTMENT INCOME - Notes 2,4,6:
Interest                                                   $  7,523    $  11,395        $ 9,962
Discount                                                        928        1,438          1,463
Dividends                                                        76           84            179
                                                           --------    ---------        -------
TOTAL INCOME                                                  8,527       12,917         11,604
                                                           --------    ---------        -------
EXPENSES:
Investment Advisory Fee - Note 7                              1,537        1,700          1,892
Fund Administration Fee - Note 8                                798          836            899
Reimbursable Administrative Expenses-Note 8                     126          275              -
Legal and Professional Fees                                   1,651        2,051          3,357
Independent General Partners' Fees and Expenses - Note 9        263          184            424
Amortization of Deferred Organization Expenses - Note 2           -           50             58
Insurance Expense                                                 5            5              6
                                                           --------    ---------        -------
TOTAL EXPENSES                                                4,380        5,101          6,636
                                                           --------    ---------        -------

NET INVESTMENT INCOME                                         4,147        7,816         4,968
Net Realized Gain on Investments - Note 4 and Schedule 1      8,373       63,853        13,202
Net Change in Unrealized Appreciation (Depreciation) on
Investments - Note 5 and Schedule 2
Publicly Traded Securities                                  (22,693)     (96,537)       60,130
Nonpublic Securities                                         (7,867)      (3,817)       20,456
                                                           --------    ---------       -------
Subtotal                                                    (30,560)    (100,354)       80,586

NET INCREASE (DECREASE) IN NET ASSETS
RESULTING FROM OPERATIONS                                   (18,040)     (28,685)       98,756
                                                           --------    ---------       -------
Less:  Incentive Fee to Managing General Partner             (2,162)     (14,773)            -
                                                           --------    ---------       -------
NET INCREASE (DECREASE) AVAILABLE FOR PRO-RATA
DISTRIBUTION TO ALL PARTNERS                               $(20,202)   $ (43,458)      $98,756
                                                           ========    =========       =======

               See the Accompanying Notes to Financial Statements

</TABLE>



<PAGE>
<TABLE>
<CAPTION>
                        ML-LEE ACQUISITION FUND II, L.P.
                       STATEMENTS OF CHANGES IN NET ASSETS
                             (DOLLARS IN THOUSANDS)

<S>                                         <C>          <C>           <C>
                                                         For the Years Ended
                                            December 31,   December 31,   December 31,
                                               1995          1994            1993
                                            ----------     -----------    ----------- 

FROM OPERATIONS:

Net Investment Income
                                            $   4,147      $   7,816      $   4,968

Net Realized Gain on Investments                8,373         63,853         13,202

Net Change in Unrealized Appreciation
(Depreciation) on Investments                 (30,560)      (100,354)        80,586             
                                            ---------      ---------      ---------
Net Increase (Decrease) in Net Assets
Resulting from Operations                     (18,040)       (28,685)        98,756
                                                           

Cash Distributions to Partners
                                              (29,491)     (101,902)        (31,188)
                                            ---------      --------       ---------

Total Increase (Decrease)                     (47,531)     (130,587)         67,568 
                                                        
NET ASSETS:

Beginning of Year                             166,714       297,301         229,733
                                            ---------     ---------       ---------

End of Year                                 $ 119,183     $ 166,714       $ 297,301
                                            =========     =========       =========



               See the Accompanying Notes to Financial Statements.

</TABLE>



<PAGE>
<TABLE>
<CAPTION>
                        ML-LEE ACQUISITION FUND II, L.P.
                            STATEMENTS OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)

<S>                                                   <C>                <C>                    <C>
                                                                        For the Years Ended
                                                     December 31,           December 31,           December 31,
Increase in Cash and Cash Equivalents                   1995                   1994                   1993
                                                  ------------------    -------------------   ---------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
  Interest, Dividends and Discount Income              $     7,650        $        13,218         $    11,615
  Closing Fees Received                                          -                     60                 197
  Legal and Professional Fees                               (1,363)                (2,161)             (3,211)
  Investment Advisory Fee                                   (1,537)                (1,700)             (1,892)
  Fund Administration Fee                                     (799)                  (836)               (899)
  Reimbursable Administrative Expenses                        (156)                  (187)                  -
  Independent General Partners' Fees and Expenses             (242)                  (222)               (344)
  Sale of Temporary Investments, Net                         8,321                 24,728              10,416
  Purchase of Portfolio Company Investments                 (1,635)               (11,358)            (19,823)
  Proceeds from Sales of Portfolio Company
    Investments                                             19,256                 80,364              35,150
  Insurance Expense                                            (4)                     (4)                 (7)
  Miscellaneous Expense                                          -                      -                 (14)
                                                       -----------        ---------------         -----------
    Net Cash Provided by Operating Activities               29,491                101,902              31,188
                                                       -----------        ---------------         -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Cash Distributions to Partners                           (29,491)              (101,902)            (31,188)
                                                       -----------        ---------------         -----------
    Net Cash Applied to Financing Activities               (29,491)              (101,902)            (31,188)
                                                       -----------        ---------------         -----------
  Net Increase in Cash                                           -                      -                   -
  Cash at Beginning of Year                                      1                      1                   1
                                                       -----------        ---------------        ------------
   Cash at End of Year                                 $         1        $             1        $          1
                                                       ===========        ===============        ============


                                     RECONCILIATION OF NET INVESTMENT INCOME
                                   TO NET CASH PROVIDED BY OPERATING ACTIVITIES


Net Investment Income                                  $     4,147        $         7,816        $      4,968
                                                       -----------        ---------------        ------------
Adjustments to Reconcile Net Investment Income to
  Net Cash Provided by Operating Activities:
  Decrease in Investments                                   17,569                 30,370              12,541
  (Increase) Decrease in Accrued Interest
    Receivables                                               (878)                   301                  10
  (Increase) Decrease in Prepaid Expenses                        -                     15                 (14)
  Amortization of Deferred Organization Expenses                 -                     50                  58
  Increase (Decrease) in Legal and
    Professional Fees Payable                                  291                   (109)                146
  Increase (Decrease)in Reimbursable
    Administrative Expenses Payable                            (31)                    88                   -
  Increase (Decease) in Independent General
    Partners' Fees Payable                                      20                    (39)                 80
  Increase in Deferred Closing Fees                              -                     60                 197
  Decrease in Option Payable                                     -                   (503)                  -
  Net Realized Gain on Sales of Investments                  8,373                 63,853              13,202
                                                       -----------        ---------------        ------------
Total Adjustments                                           25,344                 94,086              26,220
                                                       -----------        ---------------        ------------
Net Cash Provided by Operating Activities              $    29,491        $       101,902        $     31,188
                                                       ===========        ===============        ============


               See the Accompanying Notes to Financial Statements.
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                        ML-LEE ACQUISITION FUND II, L.P.
                   STATEMENTS OF CHANGES IN PARTNERS' CAPITAL
                             (DOLLARS IN THOUSANDS)

<S>                                                                <C>   <C>             <C>            <C>

                                                      Individual     Managing
                                                       General        General         Limited
                                                       Partner        Partner         Partners            Total
                                                     ------------- --------------  ---------------   ----------------

For the Year Ended December 31, 1993
Partners' Capital at January 1, 1993                 $       56    $     139       $   229,538       $   229,733
Allocation of Net Investment Income                           1           11             4,956             4,968
Allocation of Net Realized Gain on Investments                3           30            13,169            13,202
Allocation of Net Change in Unrealized Appreciation
  From Investments                                           18          181            80,387            80,586
Cash Distributions to Partners                               (7)         (70)          (31,111)          (31,188)
                                                     ----------    ---------       ------------      -----------
Partners' Capital at December 31, 1993               $       71    $     291       $   296,939       $   297,301
                                                     ==========    =========       ============      ===========


For the Year Ended December 31, 1994
Partners' Capital at January 1, 1994                 $      71     $     291       $   296,939       $   297,301
Allocation of Net Investment Income                          2         1,122             6,692             7,816
Allocation of Net Realized Gain on Investments              14        13,812            50,027            63,853
Allocation of Net Change in Unrealized Depreciation
  From Investments                                         (23)         (225)         (100,106)         (100,354)
Cash Distributions to Partners                             (24)      (10,220)          (91,658)         (101,902)
                                                     ---------     ---------       -----------       -----------
Partners' Capital at December 31, 1994               $      40     $   4,780       $   161,894       $   166,714
                                                     =========     =========       ===========       ===========

For the Year Ended December 31, 1995
Partners' Capital at January 1, 1995                 $      40     $   4,780       $   161,894       $   166,714
Allocation of Net Investment Income - Note 3                 1         1,410             2,736             4,147
Allocation of Net Realized Gain on Investments -             1           780             7,592             8,373
Notes 3,4
Allocation of Net Change in Unrealized Appreciation         (7)          (69)          (30,484)          (30,560)
  From Investments - Notes 2,5
Cash Distributions to Partners                              (6)       (4,969)          (24,516)          (29,491)
                                                     ----------    ---------       -----------       -----------
Partners' Capital at December 31, 1995 - Notes 2,3   $      29     $   1,932       $   117,222       $   119,183
                                                     ==========    =========       ===========       ===========



                       See the Accompanying Notes to Financial Statements.

</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                        ML-LEE ACQUISITION FUND II, L.P.
                        SCHEDULE OF PORTFOLIO INVESTMENTS
                                DECEMBER 31, 1995
                             (DOLLARS IN THOUSANDS)


  Principal                                                                                                   Fair      % Of
   Amount/                                                                            Investment Investment  Value      Total
   Shares         Investment                                                            Date       Cost(e)  (Note 2)
Investments
    <S>              <C>                                                                <C>        <C>         <C>       <C>
                   MEZZANINE INVESTMENTS
                   MANAGED COMPANIES

                   ANCHOR ADVANCED PRODUCTS, INC. (b)
$5,867             Anchor Advanced Products, Inc., Sr. Sub. Nt.11.67% due 04/30/00(c)  04/30/90   $5,867     $5,867
$7,822             Anchor Advanced Products, Inc., Jr. Sub. Nt.17.5% due 04/30/00(c)   04/30/90    7,822      7,822
162,967 Shares     Anchor Holdings Inc., Common Stock (d)                              04/30/90    1,548      1,548
247,710 Warrants   Anchor Holdings Inc., Common Stock Purchase Warrants(d)             04/30/90        0          0
                     (26.1% of fully diluted common equity assuming exercise
                       of warrants) (i)                                                           15,237     15,237      12.88

                    BIG V SUPERMARKETS, INC. (b)
$13,037            Big V Supermarkets, Inc., Sr. Sub. Nt. 14.14% due 03/15/01(c)       12/27/90   13,037     13,037
117,333 Shares     Big V Holding Corp., Common Stock(d)                                12/27/90    4,107      4,107
                     (16.6% of fully diluted common equity) (i)                                   17,144     17,144      14.49

                    COLE NATIONAL CORPORATION
1,341 Warrants     Cole National Corporation, Common Stock Purchase Warrants(d)        09/26/90        0          0
                   (0.0% of fully diluted common equity assuming exercise
                   of warrants)(i)
                   $1,393 13% Sr. Secured Bridge Note
                   Purchased 09/25/90                     $1,393
                   Repaid 11/15/90                        $1,393
                   Realized Gain                          $    0
                                                                                                       0          0       0.00

             See the Accompanying Notes to the Financial Statements.

    </TABLE>




    <PAGE>
    <TABLE>
    <CAPTION>
                        ML-LEE ACQUISITION FUND II, L.P.
                        SCHEDULE OF PORTFOLIO INVESTMENTS
                                DECEMBER 31, 1995
                             (DOLLARS IN THOUSANDS)


  Principal                                                                                                   Fair      % Of
   Amount/                                                                            Investment Investment  Value      Total
   Shares         Investment                                                            Date       Cost(e)  (Note 2)
Investments
    <S>              <C>                                                                <C>        <C>         <C>       <C>
                   CST OFFICE PRODUCTS, INC. (b) - Note 6,14
$6,355             Lee-CST Acquisition Corp., Sr. Sub. Nt. 12% due 03/31/00(c)(g)       03/30/90  $ 6,355    $ 6,355
$6,355             Lee-CST Acquisition Corp., Jr. Sub. Nt. 18% due 03/30/00(c)(g)       03/30/90    6,355      6,355
$3,165             CST Office Products Corp., Sr. Sub. Nt. 15% due 03/31/00(c)(f)(g)    Various       195        195
$4,308             CST Office Products Corp., Jr. Sub. Nt. 15% due 06/30/96(c)(f)(g)    Various         0          0
162,949 Shares     Lee-CST Holding Corp., Common Stock (d)                              03/30/90    1,304      1,304
177,207 Warrants   Lee-CST Holding Corp., Common Stock Purchase Warrants(d)             03/30/90        0          0
                   (22.3% of fully diluted common equity assuming exercise
                   (of warrants)(i)
                                                                                                   14,209     14,209    12.01
2,058,474 Shares   FIRST ALERT, INC., (b) Note 5
                   First Alert, Inc., Common Stock(a)(d)                                07/31/92    3,320     17,754
                     (8.1% of fully diluted common equity) (i)
                      $ 10,198 12.5% Sub. Note
                      Purchased 07/31/92                    $10,198
                      Repaid 03/28/94                       $10,198
                      Realized Gain                         $     0
                                                                                                    3,320     17,754    14.99

                   GHIRARDELLI HOLDINGS CORPORATION (b) - Notes 4,14

$4,672             Ghirardelli Holdings Corporation, 13% Subordinated Note
                     due 03/31/02(c)                                                    03/31/92    4,672      4,672
467,200 Shares     Ghirardelli Holdings Corporation, Common Stock(d)                    03/31/92      934        934
73,692 Shares      Ghirardelli Holdings Corporation, Common Stock(d)                    05/12/95      234        234
14,016 Shares      Ghirardelli Holdings Corporation, Series A Preferred Stock(d)        05/12/95    1,402      1,402
                     (9.3% of fully diluted common equity)(i)
                     $7,008 Sr. Bridge Note
                     Purchased 03/31/92                     $7,008
                     Repaid 06/11/92                        $7,008
                     Realized Gain                          $    0
                                                                                                    7,242      7,242     6.11


             See the Accompanying Notes to the Financial Statements.

</TABLE>






    <PAGE>
    <TABLE>
    <CAPTION>
                        ML-LEE ACQUISITION FUND II, L.P.
                        SCHEDULE OF PORTFOLIO INVESTMENTS
                                DECEMBER 31, 1995
                             (DOLLARS IN THOUSANDS)

  Principal                                                                                                   Fair      % Of
   Amount/                                                                            Investment Investment  Value      Total
   Shares         Investment                                                            Date       Cost(e)  (Note 2)
Investments
    <S>              <C>                                                                 <C>       <C>         <C>       <C>
                   HILLS STORES COMPANY - Notes 4,5
458,432 Shares     Hills Stores Company, Common Stock(a)(d)                           04/03/90   $30,246    $ 4,527
62,616 Shares      Hills Stores Company, Common Stock(a)(h)                           08/21/95     4,530        618
                     (4.6% of fully diluted common equity) (i)                                    34,776      5,145       4.35

                   PETCO ANIMAL SUPPLIES, INC. (b) - Notes 4,5
116,825 Shares     Petco Animal Supplies, Common Stock(a)(d)(f)                       Various      1,915      3,417
                     (1.3% of fully diluted common equity) (i)
                     $52 14% Sr. Sub. Bridge Notes
                     Purchased various                      $   52
                     Repaid 04/19/91                        $   52
                     Realized Gain                          $    0
                     $1,667 12.5% Sr. Sub. Notes
                     Purchased various                      $1,667
                     Repaid 03/28/94                        $1,667
                     Realized Gain                          $    0
                     120,143 Shares Common Stock
                     Purchased various                      $1,969
                     Sold 04/26/95                          $2,368
                     Realized Gain                          $  399
                     Total Realized Gain                    $  399
                                                                                                   1,915      3,417       2.89



               See the Accompanying Notes to Financial Statements.

</TABLE>






    <PAGE>
    <TABLE>
    <CAPTION>
                        ML-LEE ACQUISITION FUND II, L.P.
                        SCHEDULE OF PORTFOLIO INVESTMENTS
                                DECEMBER 31, 1995
                             (DOLLARS IN THOUSANDS)

  Principal                                                                                                   Fair      % Of
   Amount/                                                                            Investment Investment  Value      Total
   Shares         Investment                                                            Date       Cost(e)  (Note 2)
Investments
    <S>              <C>                                                                 <C>        <C>         <C>       <C>
                  PLAYTEX PRODUCTS, INC. (b) - Notes 4,5
343,726 Shares    Playtex Products, Inc., Common Stock(a)(d)                          03/29/90   $ 5,299    $  2,578
                    (.6%  of  fully  diluted   common  equity)  (i) 
                    $7,333  15% Subordinated  Note 
                    Purchased  03/29/90                 $7,333 
                    Sold 09/28/90                       $7,349 
                    Realized  Gain                      $   16
                    84,870  Shares  Common  Stock
                    Purchased 03/29/90                  $  282
                    Sold 12/20/91                       $  328
                    Realized Gain                       $   46 
                    $7,334 15% Subordinated Note
                    Purchased  03/29/90                 $7,334
                    Sold 02/01/93                       $7,327
                    Realized Loss                       $   (7)
                    Total Net Realized Gain             $   55
                                                                                                   5,299      2,578      2.18

                  RESTAURANTS UNLIMITED
$6,044            Restaurants Unlimited, 11% Subordinated Note due 06/30/02(c)        06/03/94     6,044      6,044
391,302 Warrants  Restaurants Unlimited, Common Stock Warrants(d)  06/03/94           06/03/94         0          0
                      (2.1% of fully diluted common equity) (i)                                    6,044      6,044      5.11
       

                  STANLEY FURNITURE COMPANY, INC. (b) - Note 5
23,105 Shares     Stanley Furniture Company, Inc., Common Stock(a)(d)                 06/30/91       291        185
                    (0.4% of fully diluted common equity) (i)
                                                                                                     291        185     0.17


TOTAL INVESTMENT IN MANAGED COMPANIES                                                           $105,477   $ 88,955    75.18


               See the Accompanying Notes to Financial Statements.

    </TABLE>


    <PAGE>
    <TABLE>
    <CAPTION>
                        ML-LEE ACQUISITION FUND II, L.P.
                        SCHEDULE OF PORTFOLIO INVESTMENTS
                                DECEMBER 31, 1995
                             (DOLLARS IN THOUSANDS)

Principal                                                                                                    Fair       % Of
  Amount/                                                                            Investment Investment   Value      Total
  Shares          Investment                                                            Date       Cost(e)  (Note 2)
Investments
   <S>               <C>                                                                 <C>       <C>         <C>       <C>
                  NON-MANAGED COMPANIES

                  BIOLEASE, INC.
$784              Biolease, Inc., 13% Sub. Nt. due 06/06/04 (c)                        06/08/94   $   676      $ 693
96.56 Shares      BioLease, Inc., Common Stock (d)                                     06/08/94        94         94
40,057 Warrants   Biotransplant, Inc., Common Stock Purchase Warrants(d)               06/08/94        14         14
                                                                                                      784        801      0.68
                   FITZ AND FLOYD/SYLVESTRI -Notes 5,6
$10,281           FFSC, Inc., Adjustable Rate Sr. Sub. Nt. due 03/31/03(c)(g)          03/31/93    10,266      7,818
$ 2,419           FFSC, Inc., Adjustable Rate Sr. Sub. Nt. due 03/31/03(c)(g)          07/30/93     2,414      1,840
1,511,856 Shares  FF Holding Co., Common Stock (d)                                     03/31/93        15          0
514,636 Shares    FF Holding Co., Common Stock (d)                                     07/30/93         5          0
515,845 Shares    FF Holding Co., Common Stock (d)                                     12/22/94         0          0
                                                                                                   12,700      9,658      8.16
                  FLA. ORTHOPEDICS, INC. - Notes 5,6,12
$4,842            FLA. Acquisition Corp., 12.5% Sub. Nt. due 07/31/99(c)(g)            08/02/93     4,842          0
121,040 Shares    FLA. Holdings, Inc. Common Stock(d)                                  08/02/93     1,513          0
72,624 Warrants   FLA. Holdings, Inc. Common Stock Purchase Warrants(d)                08/02/93         0          0
                                                                                                    6,355          0      0.00

               See the Accompanying Notes to Financial Statements.

    </TABLE>


    <PAGE>
    <TABLE>
    <CAPTION>
                        ML-LEE ACQUISITION FUND II, L.P.
                        SCHEDULE OF PORTFOLIO INVESTMENTS
                                DECEMBER 31, 1995
                             (DOLLARS IN THOUSANDS)

  Principal                                                                                                  Fair      % Of
   Amount/                                                                            Investment Investment  Value      Total
   Shares         Investment                                                            Date       Cost(e)  (Note 2)
Investments
<S>                <C>                                                                  <C>        <C>         <C>       <C>
                  NATIONAL TOBACCO COMPANY, L.P.
$3,503            National Tobacco Company, 13% Sub. Nt. due 10/15/98(c)              04/14/92   $ 3,503     $ 3,503
$  115            National Tobacco Company, 16% Sub. Nt. due 10/15/98(c)(f)           06/30/93       115         115
$  234            National Tobacco Company, Class A Partnership Int.(d)               04/14/92       234         234
                                                                                                   3,852       3,852     3.26

                   SORETOX - Notes 4,5,6
$3,503            Stablex Canada, Inc., Sub. Nt. 10% due 06/30/07(c)(f)(g)            06/29/95     3,503       2,590
$3,128            Stablex Canada, Inc., Jr. Sub. Nt. 11% due 06/30/09(c)(f)(g)        06/29/95     3,128       2,439
2,004 Warrants    Seaway TLC, Inc. Common Stock Purchase Warrants                     06/29/95         0           0
                                                                                                   6,631       5,029     4.25

                   TOTAL INVESTMENT IN NON-MANAGED COMPANIES                                     $30,322      19,340    16.35

                    SUMMARY OF MEZZANINE INVESTMENTS
                   Subordinated Notes                                                 Various     78,794      69,345    58.59
                   Partnership Interest                                               04/14/92       234         234     0.20
                   Preferred Stock, Common Stock, Warrants and Stock Rights           Various     56,771      38,716    32.72

                   TOTAL MEZZANINE INVESTMENTS                                                  $135,799    $108,295    91.51

               See the Accompanying Notes to Financial Statements.

    </TABLE>


    <PAGE>
    <TABLE>
    <CAPTION>
                        ML-LEE ACQUISITION FUND II, L.P.
                        SCHEDULE OF PORTFOLIO INVESTMENTS
                                DECEMBER 31, 1995
                             (DOLLARS IN THOUSANDS)

  Principal                                                                                                  Fair      % Of
   Amount/                                                                            Investment Investment  Value      Total
   Shares         Investment                                                            Date       Cost(e)  (Note 2)
Investments
   <S>             <C>                                                                  <C>        <C>         <C>       <C>
               TEMPORARY INVESTMENTS
              CERTIFICATES OF DEPOSIT AND TIME DEPOSITS
$  605        Banque Nationale de Paris, 3.875% due 03/29/96 - Note 12               08/18/93  $  605     $   605
              TOTAL INVESTMENT IN C/D'S AND TIME DEPOSITS                                         605         605    0.52

               COMMERCIAL PAPER
$ 1,139       Ford Motor Credit Company, 5.92% due 01/02/96                         12/27/95    1,139       1,140
$ 8,280       Ford Motor Credit Company, 5.81%, due 01/03/96                        12/19/95    8,280       8,297

              TOTAL INVESTMENT IN COMMERCIAL PAPER                                              9,419       9,437    7.97

              TOTAL TEMPORARY INVESTMENTS                                                      10,024      10,042    8.49

              TOTAL INVESTMENT PORTFOLIO                                                     $145,823    $118,337  100.00%


    (a) Publicly traded class of securities.
    (b) Represents investment in affiliates as defined in the Investment Company Act of 1940.
    (c) Restricted security.
    (d) Restricted non-income producing equity security.
    (e) Represents  original  cost and excludes  accretion of discount of $19 or
        Mezzanine Investments and $18 for Temporary Investments.
    (f) Inclusive of receipt of payment-in-kind securities.
    (g) Non-accrual investment status.
    (h) Non-income producing equity security.
    (i) Percentages of common equity have not been audited by Price Waterhouse LLP.


               See the Accompanying Notes to Financial Statements.

</TABLE>



<PAGE>
                         ML-LEE ACQUISITION FUND II, L.P.
                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 1995


1.      Organization and Purpose

     ML-Lee Acquisition Fund II, L.P. ("Fund II") (formerly T.H. Lee Acquisition
Fund II,  L.P.) was  formed  along  with  ML-Lee  Acquisition  Fund  (Retirement
Accounts)  II, L.P.  (the  "Retirement  Fund";  collectively  referred to as the
"Funds")  and the  Certificates  of Limited  Partnership  were  filed  under the
Delaware  Revised  Uniform  Limited  Partnership  Act on September 23, 1988. The
Funds' operations commenced on November 10, 1989.

     Mezzanine Investments II, L.P. (the "Managing General Partner"), subject to
the  supervision  of  the  Individual  General  Partners,   is  responsible  for
overseeing and monitoring of Fund II's investments. The Managing General Partner
is a Delaware  limited  partnership in which ML Mezzanine II Inc. is the general
partner and Thomas H. Lee  Advisors  II,  L.P.,  the  Investment  Adviser to the
Funds, is the limited  partner.  The Individual  General  Partners are Vernon R.
Alden,  Joseph L.  Bower and  Stanley  H.  Feldberg  (the  "Independent  General
Partners") and Thomas H. Lee.

     Fund II has elected to operate as a business  development company under the
Investment  Company Act of 1940.  Fund II's primary  investment  objective is to
provide  current  income and capital  appreciation  potential  by  investing  in
privately-structured,   friendly   leveraged   buyouts   and   other   leveraged
transactions.   Fund  II  pursues  this  objective  by  investing  primarily  in
subordinated  debt and related equity  securities issued in conjunction with the
"mezzanine  financing"  of friendly  leveraged  buyout  transactions,  leveraged
acquisitions and leveraged recapitalizations. Fund II may also invest in "bridge
investments"  if it is  believed  that such  investments  would  facilitate  the
consummation of a mezzanine financing.

     As stated in the  Prospectus,  Fund II will terminate no later than January
5, 2000,  subject to the right of the Individual  General Partners to extend the
term for up to one additional two-year period and one additional one-year period
if it is in the best interest of Fund II. Fund II will then have five additional
years to liquidate its remaining investments.

2.      Significant Accounting Policies

Basis of Accounting

        For financial reporting purposes,  the records of Fund II are maintained
using the  accrual  method of  accounting.  For  federal  income  tax  reporting
purposes,   the  results  of  operations  are  adjusted  to  reflect   statutory
requirements arising from book to tax differences.  The preparation of financial
statements in accordance with generally accepted accounting  principles requires
management  to make  estimates  and  assumptions  that  affect the  amounts  and
disclosures in the financial statements.
Actual reported results could vary from these estimates.

Valuation of Investments

        Securities for which market  quotations are readily available are valued
by reference to such market  quotation  using the last trade price (if reported)
or the  last  bid  price  for the  period.  For  securities  without  a  readily
ascertainable  market value  (including  securities  restricted as to resale for
which a corresponding  publicly traded class exists),  fair value is determined,
on a quarterly  basis,  in good faith by the  Managing  General  Partner and the
Investment  Adviser with final approval from the Individual  General Partners of
Fund II. For privately issued securities in which Fund II typically invests, the
fair value of an  investment is its original cost plus accrued value in the case
of original issue discount or deferred pay securities.  Such investments will be
revalued  if there is an  objective  basis  for doing so at a  different  price.
Investments  will be written down in value if the Managing  General  Partner and
Investment  Adviser believe adverse credit  developments of a significant nature
require a write-down of such securities. Investments will be written up in value
only if there has been an  arms'-length  third party  transaction to justify the
increased  valuation.  Although  the  Managing  General  Partner and  Investment
Adviser  use  their  best  judgment  in  estimating  the  fair  value  of  these
investments,  there  are  inherent  limitations  in  any  estimation  technique.
Therefore,  the  fair  value  estimates  presented  herein  are not  necessarily
indicative of the amount which Fund II could  realize in a current  transaction.
Future  confirming  events will also affect the  estimates of fair value and the
effect of such events on the estimates of fair value could be material.

<PAGE>

     Temporary  Investments  with  maturities of less than 60 days are stated at
amortized cost, which approximates market.

     The  information   presented  herein  is  based  on  pertinent  information
available to the Managing General Partner and Investment  Adviser as of December
31, 1995.  Although the Managing General Partner and Investment  Adviser are not
aware of any factors not disclosed  herein that would  significantly  affect the
estimated  fair  value  amounts,  such  amounts  have not  been  comprehensively
revalued  since that time,  and because the portfolio  investments  of companies
whose  equity is publicly  traded are valued at the last price at  December  31,
1995,  the current  estimated fair value of these  investments  may have changed
significantly since that point in time.


Interest Receivable on Investments

     Investments  generally will be placed on non-accrual status in the event of
a default  (after the  applicable  grace  period  expires) or if the  Investment
Adviser and the Managing  General Partner  determine that there is no reasonable
assurance of collecting interest.


Payment-In-Kind Securities

     All  payment-in-kind  securities received in lieu of cash interest payments
by Fund II's portfolio  companies are recorded at face value (which approximates
accrued  interest),  unless the  Investment  Adviser  and the  Managing  General
Partner  determine that there is no reasonable  assurance of collecting the full
principal  amounts of such securities.  As of December 31, 1995 and December 31,
1994,  Fund  II had in its  portfolio  of  investments  $751,907  and  $310,007,
respectively, of payment-in-kind notes which excludes $7,637,720 and $4,479,539,
respectively, of payment-in-kind notes received from notes placed on non-accrual
status.  As of  December  31, 1995 and  December  31,  1994,  Fund II has in its
portfolio  of   investments   $2,293,457   and   $2,240,790   respectively,   of
payment-in-kind equity securities.


Deferred Organization Expenses

     Organization  costs of  $292,128  for Fund II were  fully  amortized  as of
November 10, 1994.


Investment Transactions

     Fund II records investment  transactions on the date on which it obtains an
enforceable right to demand the securities or payment therefor.  Fund II records
Temporary Investment transactions on the trade date.

     Realized  gains and losses on  investments  are  determined on the basis of
specific identification for accounting and tax purposes.
<PAGE>


     Sales and Marketing Expenses, Offering Expenses and Sales Commissions

     Sales  commissions  and selling  discounts  were  allocated to the specific
partners' accounts in which they were applied.  Sales and marketing expenses and
offering  expenses were allocated  between the Funds in proportion to the number
of Units issued by each fund and to the partners in  proportion to their capital
contributions.


Deferred Interest Income

     All fees  received  by Fund II upon the  funding  of  Mezzanine  or  Bridge
Investments  are  treated as deferred  interest  income and  amortized  over the
maturity of such investments.

Partners' Capital

     Partners' Capital  represents Fund II's equity divided in proportion to the
Partners'  Capital  Contributions  and does not represent the Partners'  Capital
Accounts.  Profits and losses,  when realized,  are allocated in accordance with
the provisions of the Partnership Agreement summarized in Note 3.

3.      Allocations of Profits and Losses

     Pursuant  to  the  Partnership   Agreement,   all  profits  from  Temporary
Investments generally will be allocated 99.75% to the Limited Partners, 0.23% to
the  Managing  General  Partner  and 0.02% to the  Individual  General  Partner.
Profits from Mezzanine Investments will, in general, be allocated as follows:

    first, if the capital  accounts of any partners have negative  balances,  to
    such  partners in  proportion  to the  negative  balances  in their  capital
    accounts until the balances of all such capital accounts equal zero,

    second,  99.75%  to the  Limited  Partners,  0.23% to the  Managing  General
    Partner and 0.02% to the Individual  General Partner until the sum allocated
    to the Limited Partners equals any previous losses allocated together with a
    cumulative  Priority  Return of 10% on the average daily amount in Mezzanine
    Investments, and any outstanding Compensatory Payments,

    third,  69.75% to the  Limited  Partners,  30.225% to the  Managing  General
    Partner and 0.025% to the  Individual  General  Partner  until the  Managing
    General Partner has received 20.281% of the total profits allocated,

    thereafter,  79.75% to the Limited Partners, 20.225% to the Managing General
    Partner and 0.025% to the Individual General Partner.

     Losses will be allocated in reverse order of profits  previously  allocated
and thereafter  99.75% to the Limited  Partners,  0.23% to the Managing  General
Partner and 0.02% to the Individual General Partner.
<PAGE>

4.      Investment Transactions

     On January 27, 1995, Fund II sold 227,437 shares of EquiCredit Common Stock
realizing a gain of $6,682,098 on an original investment of $595,886.

     On April 27, 1995, Petco Animal Supplies, Inc. ("Petco") completed a public
offering  of  approximately  3.6  million  shares of Common  Stock  (the  "Petco
Offering") at a net price of $19.71 per share. Of the shares sold, approximately
2.4 million  shares were  offered by Petco and  approximately  1.2 million  were
offered  by certain  existing  shareholders,  including  Fund II. As part of the
Petco Offering,  Fund II sold 120,143 shares  (including shares sold as a result
of the exercise of the underwriters'  overallotment  option) representing 51% of
its Petco holdings.  Fund II received proceeds of $2,368,319 and realized a gain
of $398,415 on the sale of the equity.

     On May 12,  1995,  Fund  II  made a  follow-on  investment  in  Ghirardelli
Holdings  Corp.  for a total of  $1,635,200.  Fund II received  14,016 shares of
Series A Preferred Stock for $1,401,600 and 73,692  additional  shares of Common
Stock for $233,600.

     Effective June 29, 1995,  Soretox structured a management led buyout of the
company. As a result, the Stablex Canada, Inc. $6,189,075, 14% Subordinated Note
and the 183,921 shares of 176347 Canada Inc. Common Stock Purchase Warrants held
by Fund II were exchanged for a Stablex Canada, Inc. $3,503,250 principal amount
10% Subordinated  Note, a $3,127,725  principal  amount 11% Junior  Subordinated
Note and 2,004 shares of Seaway TLC, Inc.  Common Stock  Purchase  Warrants.  No
gain or loss was recorded on the transaction.

     On August 21,  1995,  Fund II entered  into a stock  purchase  and exchange
agreement  with Hills  Stores  Company and  exchanged  the 219,156  Common Stock
Rights held by Fund II for 62,616 shares of Hills Stores  Common Stock.  No gain
or loss was  recognized  on the  transaction.  The common  shares  received were
registered with the Securities and Exchange  Commission in the fourth quarter of
1995.

     On October 17, 1995 Playtex  Products,  Inc. and Banana Boat Holding  Corp.
entered an  Agreement  and Plan of Merger  (the  "Agreement")  pursuant to which
Playtex agreed to acquire all of the  outstanding  equity of Banana Boat that it
did not already own. In accordance  with the Agreement,  the 12.5%  Subordinated
Note held by Fund II,  plus all  accrued  interest,  was paid in full by Playtex
upon consummation of the merger. Additionally,  Fund II received net proceeds of
$173.55 per share for each of the 7,444.5  Common Stock  Purchase  Warrants that
were  exercised  pursuant to the  Agreement.  Fund II received total proceeds of
$9.7 million which resulted in a gain of $1.3 million.

     On August 6, 1991, the Independent  General Partners approved a reserve for
follow-on investments of $24.9 million for Fund II. As of December 31, 1995, the
reserve balance was reduced to $9.9 million due to follow-on investments of $285
in Petco Animal Supplies, $2.4 million in Fitz and Floyd, Inc., $240,060 in Fine
Clothing,  Inc.,  $4.5 million in Hills  Stores and $1.6 million in  Ghirardelli
Holdings.  Additionally  $6.29  million of the reserve has been  returned to the
partners  during  1995.  The level of the  reserve was based upon an analysis of
potential follow-on  investments in specific portfolio companies that may become
necessary to protect or enhance Fund II's  existing  investment.  As of March 6,
1996, the Independent General Partners have approved retention of the reserve at
its current level.

     Because  Fund  II  primarily   invests  in  high-yield   private  placement
securities,  the risk of loss upon  default  by an issuer is  greater  than with
investment  grade  securities  because   high-yield   securities  are  generally
unsecured and are often  subordinated  to other  creditors of the issuer.  Also,
high-yield  issuers  usually  have higher  levels of  indebtedness  and are more
sensitive to adverse economic conditions.
<PAGE>

     Although Fund II cannot eliminate the risks associated with its investments
in high-yield securities,  it has procedures in place to continually monitor the
risks associated with its investments under a variety of market conditions.  Any
potential  Fund II loss would  generally  be limited  to its  investment  in the
portfolio company as reflected in the portfolio of investments.

     Should bankruptcy proceedings commence,  either voluntarily or by action of
the court against a portfolio  company,  the ability of Fund II to liquidate the
position or collect proceeds from the action may be delayed or limited.

5.      Unrealized Appreciation and Depreciation of Investments

     For the year ended  December  31,  1995,  Fund II recorded  net  unrealized
depreciation  of $30.6  million  of  which  $22.7  million  was  related  to net
depreciation  in market  value of publicly  traded  securities.  The  unrealized
depreciation can be attributed primarily to the decrease in value of First Alert
and Hills  Stores  Company at  December  31,  1995,  as well as the  reversal of
unrealized appreciation of EquiCredit from the sale of the EquiCredit securities
held by Fund II.  This  compares  to a net  unrealized  depreciation  of  $100.3
million of which $96.5 million was related to net  depreciation  in market value
of publicly  traded  securities at December 31, 1994.  Fund II's  cumulative net
unrealized  depreciation  on  investments  as of December 31, 1995 totaled $27.5
million


     For the year ended  December  31,  1993,  Fund II recorded  net  unrealized
appreciation  of $80.6  million  of  which  $60.1  million  was  related  to net
appreciation  in market value of publicly  traded  securities.  The increase was
primarily attributed to the increase in valuation on Snapple Beverage Corp. Fund
II's  valuation of the common stock of First Alert,  Hills,  Petco,  Playtex and
Stanley Furniture reflects their closing market prices at December 31, 1995.

     For additional  information,  please refer to the Supplemental  Schedule of
Unrealized Appreciation and Depreciation (Schedule 2 - pages 40-41).

6.      Non-Accrual of Investments

     In accordance with Fund II's Accounting  Policy,  the following  securities
have been on non-accrual status since the date indicated:

        CST Office Products, Inc. on October 1, 1992 (See Note 14).
        Fitz and Floyd/Silverstri Corporation on January 1, 1994.
        FLA Orthopedics, Inc. on January 1, 1995.
        Stablex Canada, Inc. on June 29, 1995.

7.      Investment Advisory Fee

     The  Investment  Adviser  provides  the   identification,   management  and
liquidation of portfolio investments for the Funds. As compensation for services
rendered to the Funds,  the Investment  Adviser  receives a quarterly fee at the
annual rate of 1% of assets under  management (net offering  proceeds reduced by
cumulative  capital  reductions),  with a minimum annual fee of $1.2 million for
Fund II and the Retirement Fund on a combined basis. The Investment Advisory Fee
is calculated and paid quarterly in advance. In addition, the Investment Adviser
receives  95% of the  benefit  of any MGP  Distributions  paid  to the  Managing
General  Partner (see Note 10). For the years ended December 31, 1995,  1994 and
1993, Fund II paid  $1,536,560,  $1,699,673,  and $1,892,255,  respectively,  in
Investment Advisory Fees to Thomas H. Lee Advisors II, L.P.
<PAGE>

8.      Fund Administration Fees and Expenses

     As compensation for its services,  ML Fund  Administrators  Inc. (the "Fund
Administrator";  an affiliate of the Managing General  Partner),  is entitled to
receive  from the Funds an annual  amount of the greater of $500,000 or 0.45% of
the excess of net offering proceeds less 50% of capital reductions. In addition,
ML Mezzanine II Inc.,  an  affiliate  of the Fund  Administrator  and of Merrill
Lynch & Co. Inc.,  receives 5% of the benefit of any MGP  Distributions  paid to
the  Managing  General  Partner (see Note 10).  The Fund  Administration  Fee is
calculated and paid quarterly,  in advance,  by each fund in proportion with the
net offering  proceeds.  For the years ended  December 31, 1995,  1994 and 1993,
Fund  II  paid  $798,478,   $835,643,  and  $899,441,   respectively,   in  Fund
Administration Fees.

     Pursuant to the  administrative  services agreement between Fund II and the
Fund  Administrator,  effective  November  10,  1993,  a portion  of the  actual
out-of-pocket expenses incurred in connection with the administration of Fund II
is being reimbursed to the Fund  Administrator.  Actual  out-of-pocket  expenses
("reimbursable expenses") primarily consist of printing, audits, tax preparation
and  custodian  fees.  For the year ended  December  31, 1995 and 1994,  Fund II
incurred $125,816 and $275,079, respectively, in reimbursable expenses.

9.      Independent General Partners' Fees and Expenses

     As compensation for their services,  each Independent  General Partner will
receive a combined annual fee of $40,000  (payable  quarterly) from the Funds in
addition to a $1,000 fee for each meeting attended ($500 if a meeting is held on
the same day as a committee meeting of the General Partners) plus  reimbursement
for any out-of-pocket expenses incurred. Fees and expenses are allocated between
the  Funds  in  proportion  to the  number  of  Units  issued  by each  fund and
compensation for each of the Independent  General Partners is reviewed  annually
by the Individual General Partners.  For the years ended December 31, 1995, 1994
and 1993, Fund II incurred $262,832,  $184,280, and $423,743,  respectively,  in
Independent General Partners' Fees and Expenses.

10.     Related Party Transactions

     Fund  II's  investments  generally  are  made as  co-investments  with  the
Retirement  Fund. In addition,  certain of the Mezzanine  Investments and Bridge
Investments  which were made by Fund II  involve  co-investments  with  entities
affiliated  with the  Investment  Adviser.  Such  co-investments  are  generally
prohibited  absent exemptive relief from the Securities and Exchange  Commission
(the "Commission").  As a result of these affiliations and Fund II's expectation
of engaging in such  co-investments,  the Funds together with ML-Lee Acquisition
Fund,  L.P.,  sought  an  exemptive  order  from the  Commission  allowing  such
co-investments,   which  was   received  on   September   1,  1989.   Fund  II's
co-investments in Managed Companies,  and in certain cases its co-investments in
Non-Managed Companies, typically involve the entry by the Funds and other equity
security  holders into  stockholders'  agreements.  While the provisions of such
stockholders'  agreements  vary,  such  agreements may include  provisions as to
corporate  governance,  registration  rights,  rights  of  first  offer or first
refusal,  rights to participate in sales of securities to third parties,  rights
of majority stockholders to compel minority stockholders to participate in sales
of securities to third parties, transfer restrictions, and preemptive rights.
<PAGE>

     Thomas H. Lee  Company,  a sole  proprietorship  owned by Thomas H. Lee, an
Individual  General  Partner  of  Fund  II and an  affiliate  of the  Investment
Adviser,  typically performs certain  management  services for Managed Companies
and  receives  management  fees in  connection  therewith,  usually  pursuant to
written  agreements with such companies.  In addition,  certain of the portfolio
companies  have  contractual  or other  relationships  pursuant to which they do
business with one another.

     Merrill  Lynch,  Pierce,  Fenner  &  Smith  Incorporated  ("MLPF&S")  is an
affiliate of the Managing General Partner. MLPF&S and certain of its affiliates,
in the ordinary course of their business, perform various financial services for
various portfolio  companies of the Funds,  which may include investment banking
services,  broker/dealer  services  and  economic  forecasting,  and  receive in
consideration   therewith   various  fees,   commissions   and   reimbursements.
Furthermore,  MLPF&S  and its  affiliates  or  investment  companies  advised by
affiliates of MLPF&S may, from time to time,  purchase or sell securities issued
by portfolio  companies of the Funds in connection with its ordinary  investment
operations.

     For the year ended  December  31, 1995,  Fund II paid  $156,459 to the Fund
Administrator for reimbursable  out-of-pocket expenses.  (Please refer to Note 8
for further information).

     During  1995,  the  Fund II paid  Managing  General  Partner  distributions
totalling  $4,968,705  (which includes  $4,909,422 of incentive fees and $59,283
with respect to its interest in Fund II). Of this  incentive fee amount,  95% or
$4,663,951  was paid to the  Investment  Advisor and the  remaining 5% totalling
$245,471 was paid to ML Mezzanine II Inc. As of December 31, 1995,  the Managing
General Partner has earned $16,934,602 in incentive fees of which $2,433,083 was
deferred in payment to the Managing  General Partner as a Deferred  Distribution
Amount in accordance with the Partnership Agreement.  This Deferred Distribution
Amount was distributed to the Partners pro-rata in accordance with their capital
contributions,  and certain amounts  otherwise later payable to Limited Partners
from  distributable  cash from operations would instead be payable solely to the
Managing General Partner until the Deferred Distribution Amount is paid in full.

11.     Litigation

     On April 5, 1991,  two Limited  Partners of Fund II filed a putative  class
action in the United  States  District  Court for the  Southern  District of New
York, purportedly on behalf of the class of all Limited Partners of record as of
September  30,  1990,  against  Fund  II,  the  Managing  General  Partner,  the
Individual  General Partners and the Investment  Adviser.  The complaint alleges
that the  disclosure  in Fund II's proxy  statement  for the Special  Meeting of
Limited  Partners  held  May  22,  1990  violated  Federal  statutes  and  rules
promulgated  by the  Securities  and Exchange  Commission.  The complaint  seeks
monetary  damages,  which are not quantified,  and other relief. On December 30,
1992,  the United States  District  Court for the Southern  District of New York
granted the defendants' motion to dismiss the plaintiffs' complaint,  with leave
to the plaintiffs to file an amended  complaint no later than February 15, 1993.
On  February  11,  1993,  plaintiffs  filed an amended  complaint  alleging,  in
addition to the allegation set forth in the original complaint,  that if certain
facts were  disclosed  in the 1990  proxy  statement,  plaintiffs  and the other
members of the class would have voted  differently in the elections to which the
proxy  statement  pertained.  The  defendants  thereafter  moved to dismiss  the
amended  complaint.  In  December  1994,  the  parties  entered  into a proposed
stipulation and settlement to resolve the litigation and on August 7, 1995 there
was a settlement hearing pursuant to which the settlement was approved on August
10, 1995. The settlement was thereafter  effected.  Fund II has advanced amounts
to the indemnified  parties based upon amounts which are deemed  reimbursable in
accordance with the indemnification provisions and has included these amounts in
professional fees.
<PAGE>

     On February 3, 1992 and February 5, 1992, respectively, one Limited Partner
from Fund II and one Limited  Partner from the  Retirement  Fund each  commenced
class actions in the US District Court for the District of Delaware, purportedly
on behalf of all persons who  purchased  limited  partnership  interests  in the
Funds  between  November  10, 1989 and January 5, 1990,  against the Funds,  the
Managing  General  Partner,  the  Individual  General  Partners,  the Investment
Adviser  to the  Funds and  certain  named  affiliates  of such  persons.  These
actions,   alleging   that  the   defendants   in  the  action   made   material
misrepresentations or omitted material information in the offering materials for
the Funds concerning the investment  purposes of the Funds, were consolidated by
the court on March  31,  1992,  and a  consolidated  complaint  was filed by the
plaintiffs  on May  14,  1992.  In  April  1993,  plaintiffs  filed  an  amended
complaint,  adding claims that certain transactions by the Funds were prohibited
by the federal  securities  laws  applicable  to the Funds and their  affiliates
under the Investment Company Act of 1940, as amended. The amended complaint also
named the Funds' counsel as a defendant. Defendants moved to dismiss the amended
complaint,  and, by Opinion and Order dated March 31, 1994, the Court granted in
part and denied in part the motions to dismiss.  Additionally,  by its March 31,
1994 Opinion and Order,  the Court  certified  the case as a class  action,  and
ordered  plaintiffs to replead by filing a new complaint  reflecting the Court's
rulings. On April 15, 1994,  plaintiffs served and filed a new complaint,  which
defendants  moved to strike for not conforming to the court's ruling.  On August
3, 1994,  the Court  granted  defendants'  motion to strike  the new  complaint.
Plaintiffs  thereafter filed a revised second amended  complaint dated September
26, 1994.  Factual discovery in this litigation has concluded.  Expert discovery
is  currently  set to  conclude  in early 1996.  The  defendants  in this action
believe that the remaining claims are without merit, although whether or not the
plaintiffs  prevail,  the  Funds  may be  obligated  to  indemnify  and  advance
litigation  expenses to certain of the defendants under the terms and conditions
of  various  indemnity  provisions  in the  Funds'  Partnership  Agreements  and
separate indemnification  agreements, and the amount of such indemnification and
expenses  could be  material.  Fund II has advanced  amounts to the  indemnified
parties based upon amounts which are deemed  reimbursable in accordance with the
indemnification  provisions and has included these amounts in professional fees.
The outcome of this case is not determinable at this time.

     On August 9, 1994, the same two Limited  Partners as noted in the preceding
paragraph  commenced  another putative class action in the US District Court for
the District of Delaware, purportedly on behalf of all persons who owned limited
partnership  interests in the Funds on November 4, 1993,  against the Funds, the
Managing  General  Partners,  the Individual  General  Partners,  the Investment
Adviser to the Funds and certain named  affiliates  of such persons.  Plaintiffs
allege that the defendants violated certain provisions of the Investment Company
Act of 1940 and the  common  law in  connection  with the sale by certain of the
defendants  of shares of common stock of Snapple  Beverage  Corp.  in a November
1993 secondary  offering and seek actual and punitive  damages and an accounting
in connection  therewith.  The defendants have filed papers in opposition to the
motion for partial  summary  judgment on January  10,  1995.  On August 4, 1995,
plaintiffs  filed an amended  complaint  alleging  additional  violations of the
Investment  Company  Act of 1940 and common  law  arising  out of the  secondary
offering.  The plaintiffs moved for summary judgment on certain of these claims.
On October 13, 1995,  the  defendants  in this  litigation  each filed briefs in
opposition to plaintiffs  motion.  Because the defendants in this action believe
that the claims are without merit,  each defendant also filed a separate  motion
to dismiss,  although  whether or not the plaintiffs  prevail,  the Funds may be
obligated  to  indemnify  and  advance  litigation  expenses  to  certain of the
defendants under the terms and conditions of various indemnity provisions in the
Funds'  Partnership  Agreements  and separate  indemnification  agreements.  The
outcome of this case is not determinable at this time.
<PAGE>

     On  November  2, 3 and 4,  1994,  stockholders  of Snapple  Beverage  Corp.
commenced  approximately  twenty putative class actions in the Delaware Chancery
Court,  purportedly  on behalf of all public  stockholders  of Snapple,  against
Snapple,  the Funds,  Thomas H. Lee Equity  Partners,  L.P.,  and some or all of
Snapple's  directors.  Since  then,  the  plaintiffs  have filed a  Consolidated
Amended  Complaint  against Snapple,  the Funds,  Thomas H. Lee Equity Partners,
L.P., some or all of Snapple's  directors and Quaker Oats. The complaint alleges
that the sale of Snapple to Quaker Oats was at an unfair  price and in violation
of the  defendants'  fiduciary  duties to public  stockholders.  The  plaintiffs
sought an  injunction  against the merger  transaction,  an  accounting  for any
damages  suffered by the public  stockholders,  and attorneys'  fees and related
expenses.  The Court on November 15, 1994, denied plaintiffs application to take
expedited  discovery and request to schedule a preliminary  injunction  hearing.
The  defendants  in these  actions  believe  that the claims are without  merit,
although  whether or not the plaintiffs  prevail,  the Funds may be obligated to
indemnify and advance litigation expenses to certain of the defendants under the
terms and conditions of various indemnity  provisions in the Funds'  Partnership
Agreements and separate indemnification  agreements. The outcome of this case is
not determinable at this time.

     On November  27,  1995,  one Limited  Partner  from Fund II and one Limited
Partner  from the  Retirement  Fund filed a putative  class action in the United
States  District  Court for the District of Delaware,  purportedly  on behalf on
behalf of all persons or entities who owned Units in the Funds  between April 5,
1991 and November 27, 1995, against the Funds, the Managing General Partner, the
Individual  General Partners,  the Investment  Adviser to the Funds, and certain
named  affiliates  of such  persons.  The  complaint  contends  that  the  Funds
improperly  advanced  legal  fees  and  litigation  costs to the  defendants  in
connection with three previously  filed lawsuits.  The plaintiffs are seeking an
accounting,   rescissory  or  actual  damages,  punitive  damages,   plaintiffs'
litigation costs and attorneys fees,  pre-judgment and  post-judgment  interest,
and an injunction barring the defendants from further  indemnifying  themselves.
The defendants in this action believe that the claims are without merit and have
moved to dismiss the case.  Although the defendants  believe the  advancement of
legal fees and  litigation  costs was properly made pursuant to  indemnification
agreements  signed  by  the  defendants,   the  outcome  of  this  case  is  not
determinable at this time.

12.     Commitments

     On August 18,  1993,  Fund II  established  a letter of credit  from Banque
Nationale  de  Paris  in  favor of FLA.  Orthopedics,  a  Non-Managed  portfolio
company.  Fund II posted as  collateral  a $605,200  Banque  Nationale  de Paris
certificate  of deposit  which pays an annual  interest  rate of 3.875%.  If the
commitment is drawn upon, Fund II will receive additional subordinated notes and
equity of FLA. Orthopedics. The letter of credit will expire on May 1, 1996.

13.     Income Taxes (Statement of Financial Accounting Standards No. 109)

     No  provision  for income taxes has been made because all income and losses
are  allocated to Fund II's  partners  for  inclusion  in their  respective  tax
returns.

     Pursuant to the  Statement  of  Financial  Accounting  Standards  No. 109 -
Accounting  for Income Taxes,  Fund II is required to disclose any difference in
the tax basis of Fund II's assets and liabilities versus the amounts reported in
the  financial  statements.  Generally,  the  tax  basis  of  Fund  II's  assets
approximate  the amortized  cost amounts  reported in the financial  statements.
This amount is computed  annually and as of December 31, 1995,  the tax basis of
Fund II's assets are less than the amounts reported in the financial  statements
by  $2,5133,719.   This  difference  is  primarily  attributable  to  unrealized
depreciation and  appreciation on investments  which has not been recognized for
tax purposes.
<PAGE>

14. Subsequent Events

     On February 8, 1996, the Individual  General  Partners  approved the fourth
quarter  1995  cash  distribution   totalling   $333,445  which  represents  net
investment  income of $165,100  from  Mezzanine  Investments  and $168,345  from
Temporary  Investments.  The total amount  distributed  to Limited  Partners was
$332,618 or $1.50 per Unit,  which was paid on February 14,  1996.  The Managing
General  Partner  received a total of $752, with respect to its interest in Fund
II. Thomas H. Lee, as an Individual  General Partner,  received $75 with respect
to his interest in Fund II.

     On February 14, 1996,  Ghirardelli  Holdings  Corporation  ("Ghirardelli"),
Ghirardelli  Chocolate  Company,  and all of the  equityholders  of Ghirardelli,
including  the Funds and  certain  Lee  Affiliates,  executed  a Stock  Purchase
Agreement  pursuant to which (i) the  equityholders  agreed to sell all of their
shares and options to  Ghirardelli  and (ii)  HMTF/CH  Acquisition  Company (the
"Buyer") agreed to purchase new shares of Ghirardelli.  The closing is scheduled
for the  later  to occur of (x) the 10th day  after  the  first  closing  of the
Buyer's  parent's  equity  fund,  and  (y)the  date  upon  which the last of any
approvals and consents necessary to the transaction are obtained.  The price per
share for the stock of  Ghirardelli  is $5.88854;;  provided that if the closing
occurs after March 31, 1996, the purchase price shall bear interest at an annual
rate of 9% for the period April 1, 1996 through the closing.  If the transaction
occurs,  Fund II will sell  540,892  shares for proceeds of  approximately  $3.2
million. In addition, the Buyer will (i) repay all of Ghirardelli's Subordinated
Notes held by the Funds,  including  all interest and all  prepayment  penalties
thereon and (ii) pay the redemption price,  including the redemption premium, on
all outstanding Series A Preferred Stock of Ghirardelli held by Fund II. As part
of the transaction,  each stockholder is required to allocate approximately 3.5%
of the proceeds  received on account from the sale of the equity of  Ghirardelli
to an escrow  account to be held for a period of one year from the  closing.  As
such, Fund II will escrow $114,730 of the proceeds.

     On March 22,  1996 by means of  merger of  Lee-CST  Holding  Corp.  with an
unaffiliated third party. As a result, Fund II sold its entire investment in CST
Office  Products  ("CST") for total proceeds of $26.5 million.  Fund II received
$21.1 million for the $6,355,000  principal amount 12% senior subordinated note,
the $6,355,000 principal amount 18% junior subordinated note, approximately $7.5
million in  principal  amount of 15% payment in kind  subordinated  notes issued
with respect thereto,  plus all accrued  interest on these notes.  Additionally,
Fund II received $2.6 million,  or $16 per share,  for its common stock held and
$2.8 million,  or $15.99 per share, for its common stock purchase warrants.  The
total  proceeds  to Fund II  resulted  in a realized  gain of $4.3  million  and
additional  interest  income of $7.2 million from the proceeds  received for the
payment  in  kind  subordinated   notes  that  were  previously   classified  as
non-accrual.


<PAGE>
<TABLE>
<CAPTION>
                                   SCHEDULE 1
                        ML-LEE ACQUISITION FUND II, L.P.
               SUPPLEMENTARY SCHEDULE OF REALIZED GAINS AND LOSSES
                      FOR THE YEAR ENDED DECEMBER 31, 1995
                             (DOLLARS IN THOUSANDS)

<S>                                                  <C>                <C>                  <C>               <C>

                                                         PAR VALUE/        INVESTMENT             NET              REALIZED
SECURITY                                               NUMBER SHARES          COST              PROCEEDS         GAIN (LOSS)
- ----------------------------------------------------  ----------------- -----------------   -----------------  -----------------

EquiCredit Corp.
    Common Stock                                               227,437    $          596       $       7,278     $        6,682

Petco Animal Supplies
    Common Stock                                               120,143             1,969               2,368                399

Sun Pharmaceuticals Corp.
    Subordinated Note                                     $      8,318             8,318               8,318                  -
    Common Stock Purchase Warrants
    (Banana Boat Holding Corp.)                                  7,445                 -               1,292              1,292
                                                                        -----------------   -----------------  -----------------

Total                                                                     $       10,883       $      19,256      $       8,373




</TABLE>



<PAGE>


<TABLE>
<CAPTION>
                                   SCHEDULE 2
       SUPPLEMENTARY SCHEDULE OF UNREALIZED APPRECIATION AND DEPRECIATION
                         ML-LEE ACQUISITION FUND II, L.P
                     FOR THE PERIOD ENDED DECEMBER 31, 1995
                             (DOLLARS IN THOUSANDS)

<S>                           <C>        <C>     <C>             <C>       <C>         <C>        <C>       <C>       <C>

                                             Total Unrealized
                                               Appreciation
                                               (Depreciation)
                           Investment  Fair    at December 31,                  Unrealized Appreciation (Depreciation) for
SECURITY                      Cost     Value        1995          1995      1994       1993      1992      1991    1990 & Prior
- ----------------------     ------------------- ---------------------------------------------------------------------------------
PUBLICLY TRADED/UNDERLYING
  SECURITY PUBLICLY TRADED:

First Alert, Inc.
  Common Stock*            $   3,320  $17,754  $   14,434    $ (12,351) $   26,785    $    -     $    -     $   -         $  -
                                                                                       

Hills Stores Company
  Common Stock                34,776    5,145     (29,631)      (5,722)         189   (24,098)        -         -            -

Petco Animal
Supplies, Inc.
  Common Stock*               1,915     3,417       1,502        1,951         (449)          -        -         -            -

Playtex Products,
Inc.
  Common Stock*               5,299     2,578      (2,721)         129       (2,522)    (1,092)        -       764            -

Stanley Furniture
  Common Stock*                 291       185        (106)         (46)         (78)         18        -         -            -
                                           ---------------------------------------------------------------------------------

TOTAL UNREALIZED
APPRECIATION
  (DEPRECIATION)
FROM PUBLICLY
  TRADED SECURITIES                        $      (16,522) $   (16,039)   $  23,925 $  (25,172)  $     -  $    764    $      -
                                           ---------------------------------------------------------------------------------

</TABLE>



<PAGE>



<TABLE>
<CAPTION>
                                   SCHEDULE 2
       SUPPLEMENTARY SCHEDULE OF UNREALIZED APPRECIATION AND DEPRECIATION
                         ML-LEE ACQUISITION FUND II, L.P
                     FOR THE PERIOD ENDED DECEMBER 31, 1995
                             (DOLLARS IN THOUSANDS)

<S>                                  <C>        <C>     <C>          <C>        <C>        <C>       <C>      <C>

                                                     Total
                                                   Unrealized
                                                  Appreciation                Unrealized Appreciation (Depreciation)
                              Investment  Fair   (Depreciation)                                                 1990 &
SECURITY                         Cost    Value     for 1995      1995       1994       1993     1992     1991     Prior
- ------------------------------------------------ --------------------------------------------------------------------------
NON PUBLIC SECURITIES:

Fitz and Floyd/Sylvestri
  Common Stock*               $           $   -  $        (20)  $      -   $   (20)  $       - $        $     -  $       -
                                      20                                                             -
  Adjusted Rate Senior Notes*     12,680  9,658        (3,025)   (3,025)          -          -       -        -          -
FLA. Orthopedics, Inc.
  Common Stock*                    1,513      -        (1,513)         -    (1,513)          -       -        -          -
  Subordinated Note*               4,842      -        (4,842)   (4,842)          -          -       -        -          -
Stablex Canada Inc.
  Subordinated Note*               6,631  5,029        (1,602)         -    (1,602)          -       -        -          -
                                                 --------------------------------------------------------------------------

TOTAL UNREALIZED APPRECIATION
  (DEPRECIATION) FROM NON
PUBLIC                                              $ (11,002) $ (7,867)   $(3,135)  $     -        $ -       $   -
  SECURITIES                                                                                
                                                 --------------------------------------------------------------------------

UNREALIZED APPRECIATION
 (DEPRECIATION) FOR
INVESTMENTS SOLD

Sold in 1995
     EquiCredit Corp.
     Common Stock                                            -   (6,654)      2,644      4,010

Sold Prior to 1995
     Various                                                 -         -  (123,788)    101,748  38,881    (278)   (16,563)
                                                 --------------------------------------------------------------------------

Total Unrealized
Appreciation/
 (Depreciation) for                              $           - $ (6,654) $(121,144)  $ 105,758 $ 38,881  $  (278) $ (16,563)
Investments sold:                                                                              
                                                 --------------------------------------------------------------------------

NET UNREALIZED APPRECIATION
 (DEPRECIATION)                                  $    (27,524) $(30,560) $(100,354)  $  80,586 $ 38,881  $  486 $ (16,563)
                                                                                                
                                                 ==========================================================================

</TABLE>

         Restricted Security


<PAGE>


Item 9. Changes in and Disagreements with Accountants

    on Accounting and Financial Disclosure

    None.

                                    PART III

Item 10.       Directors and Executive Officers of the Registrant


        Fund II

     The five General Partners of Fund II are responsible for the management and
administration of Fund II and have the same positions and responsibilities  with
respect  to the  Retirement  Fund.  The  General  Partners  of  Fund  II and the
Retirement Fund consist of four Individual  General  Partners:  Vernon R. Alden,
Joseph L. Bower,  Stanley H.  Feldberg  (the  "Independent  General  Partners"),
Thomas H. Lee and Mezzanine  Investments II, L.P., the Managing  General Partner
Pursuant to exemptive  orders issued by the Securities and Exchange  Commission,
each  Independent  General  Partner is not an "interested  person" of Fund II as
such term is defined in the Investment Company Act of 1940.

        Individual General Partners

     The Individual  General  Partners  provide overall guidance and supervision
with respect to the operations of Fund II and perform the various duties imposed
on the directors of business development companies by the Investment Company Act
of 1940. The Individual  General Partners supervise the Managing General Partner
and must, with respect to any Mezzanine Investment transactions,  either certify
that it meets Fund II  investment  guidelines  or  specifically  approve it as a
non-Guideline  Investment  or  Bridge  Investment.   Fund  II's  investment  and
reinvestment  period  expired in December,  1993, and the only  investments  now
permitted  are  Follow  On  Investments  in  existing  Portfolio  Companies.  In
addition,  if a  Portfolio  Company's  performance  is in  default of a material
provision  of a  lending  agreement  or has a ratio of  operating  cash  flow to
current cash fixed charges for its four most recent fiscal quarters of less than
or equal to 1.1 to 1, the Independent  General  Partners are required to approve
any changes in the terms of or sale of Fund II's  investment  in such  Portfolio
Company.

     Messrs.  Alden,  Bower,  Feldberg and Lee have served as Individual General
Partners of Fund II and the Retirement Fund since 1989. Each Individual  General
Partner  shall hold  office  until his  removal or  withdrawal  pursuant  to the
provisions of Fund II's Partnership Agreement.

     Mr.  Alden,  age 73, is a  director  of Augat  Inc.,  Colgate  -  Palmolive
Company,  Digital  Equipment  Corporation,  Intermet  Corporation,  and  Sonesta
International Hotels Corporation. Mr. Alden also serves as Chairman of the Japan
Society of Boston,  Trustee  Emeritus of the Boston  Symphony  Orchestra and the
Boston  Museum of Science and Honorary  Counsel  General of the Royal Kingdom of
Thailand.  Mr. Alden has also served as an Individual  General Partner of ML-Lee
Acquisition Fund, L.P. ("Fund I") since its inception in 1987.

     Mr.  Bower,  age  57,  is the  Donald  Kirk  David  Professor  of  Business
Administration,  Chairman of the  Doctoral  Programs and Director of Research at
the Harvard University Graduate School of Business Administration. He has served
as a faculty member of the  University  since 1963. Mr. Bower is also a director
of Anika  Research,  Inc.,  Brown  Group,  Inc.,  New America  High Income Fund,
Sonesta  International Hotels Corporation and The Lincoln Foundation.  Mr. Bower
serves as trustee of the  DeCordova  & Dana  Museum and Park and the New England
Conservatory  of Music.  Mr.  Bower has also  served  as an  Individual  General
Partner of Fund I since its inception in 1987.

     Mr.  Feldberg,  age 71, is director of The TJX  Companies,  Inc., and Waban
Inc. He also serves as a Trustee of Brandeis  University.  Mr. Feldberg has also
served as an Individual General Partner of Fund I since its inception in 1987.

<PAGE>
     Mr. Lee,  age 52,  founded the Thomas H. Lee Company in 1974 and since that
time has served as its Chief Executive  Officer.  Mr. Lee also is Chairman and a
Trustee of Thomas H. Lee Advisors I and Thomas H. Lee  Advisors  II,  L.P.,  the
respective  investment  advisers  to Fund I and  the  Funds,  and is  Individual
General  Partner of THL Equity  Advisors  Limited  Partnership,  the  investment
adviser to Thomas H. Lee Equity Partners,  L.P. which  participates in equity or
equity-related  investments  of certain  companies  acquired  by the  respective
funds. In addition,  Mr. Lee has also served as an Individual General Partner of
Fund I since its inception in 1987.

     From 1966  through  1974,  Mr. Lee was with First  National  Bank of Boston
where he directed the bank's high technology lending group from 1968 to 1974 and
became a Vice President in 1973. Prior to 1966, Mr. Lee was a Securities Analyst
in the institutional research department of L.F. Rothschild in New York. Mr. Lee
serves as a director  of  Autotote  Corporation,  J.  Baker,  Inc.,  Finlay Fine
Jewelry Corporation, General Nutrition Companies, Inc., Health o meter Products,
Inc. and Playtex Products Inc. Mr. Lee was Chairman of Hills Department  Stores,
Inc.  and Hills  Stores  Company  from 1990 to 1993.  In  February  1991,  Hills
Department  Stores,  Inc. and Hills Stores  Company filed for  protection  under
Chapter 11 of the Federal Bankruptcy Code.

     Mr. Lee is a trustee of Brandeis University (Vice Chairman), Museum of Fine
Arts  (Boston),  the Wang Center for the Performing  Arts,  Boston's Beth Israel
Hospital (Treasurer) and the Whitney Muuseum of American Art. Mr. Lee is also an
overseer of Boston Symphony  Orchestra and New England  Conservatory of Music, a
member of the Dean's Council and an Executive  Committee Member of the Committee
on University Resources at Harvard University and a member of the Corporation of
Belmont Hill School.

        The Investment Adviser

     The  Investment  Adviser,  pursuant to an investment  management  agreement
among  the  Investment  Adviser,  the  Thomas H. Lee  Company  and Fund II dated
November  10,  1989,  is  responsible  for the  identification,  management  and
liquidation of Mezzanine  Investments  and Bridge  Investments  for Fund II. The
Investment Adviser received an Investment Advisory Fee in compensation for these
services outlined in Note 8 to the Financial Statements.

     Certain  officers of the Lee Company have been  designated  as trustees and
executive officers of T. H. Lee Mezzanine II, the administrative general partner
of the Investment Adviser.

                                      Title

         Thomas H. Lee                Chairman, Trustee

         John W. Childs               President, Trustee

         Thomas R. Shepherd           Executive Vice President

         David V. Harkins             Senior Vice President, Trustee

         C. Hunter Boll               Vice President

         Scott A. Schoen              Vice President

         Wendy L. Masler              Treasurer, Clerk

    Information concerning Mr. Lee is set forth above.
<PAGE>

     John W. Childs, age 54, is the founder of J.W. Childs Associates,  L.P. Mr.
Childs,  was a Senior  Managing  Director  of the  Thomas H. Lee  Company  ("Lee
Company"), from 1987 to 1995. For the 17 years prior to joining the company, Mr.
Childs was with the  Prudential  Insurance  Company of America where he was most
recently  Senior  Managing  Director in charge of the Capital  Markets Group. In
that position he was  responsible  for  Prudential's  approximately  $77 billion
fixed income portfolio, including all of the Capital Markets Group's investments
in leveraged  acquisitions.  Mr. Child's past  positions at Prudential  include,
from 1982 to 1984,  Senior Vice  President  of  PruCaptial,  Inc.,  a Prudential
subsidiary;  from  1981  to  1982,  Vice  President,   responsible  for  private
placements of the Capital  Markets Group;  and from 1980 to 1981, Vice President
in  Corporate  Finance  of the  Capital  Markets  Group.  Mr.  Childs  serves as
President and Trustee of Thomas H. Lee Advisors I ("Advisors I"), the investment
advisor to Fund I. Mr. Childs is a director of General Nutrition Companies, Inc.
and Health o meter Products, Inc. Mr. Childs also serves as Chairman of the Jane
Coffin Childs Fund for medical research.

     Mr. Shepherd, age 66, has been engaged as a consultant to the Thomas H. Lee
Company  since  1986 and is  currently  a Managing  Director.  Mr.  Shepherd  is
currently a director of General  Nutrition  Companies,  Inc.  and Health o meter
Products,  Inc. He is Executive  Vice  President of Thomas H. Lee Advisors I and
T.H.  Lee  Mezzanine  II.  Previously,  Mr.  Shepherd  was  Chairman  of Amerace
Corporation from 1986 to 1988 and President of GTE (Sylvania)  Lighting Products
Group from 1983 to 1986.  Mr.  Shepherd  served as President  of North  American
Philips  Commercial  Electronics  Corporation from 1981 to 1983 and from 1979 to
1981,  he  served  as  Senior  Vice   President  and  general   manager  of  GTE
Entertainment Products Group.

     Mr. Harkins,  age 56, has been a Managing Director of the Lee Company since
1986 and the Chairman of National  Dentex  Corporation  since 1983. He served as
President of Massachusetts  Capital  Corporation and Masscap Investment Company,
Inc. from 1976 to 1983, and as President of First American  Investment  Company,
Inc. from 1982 to 1983.  Mr.  Harkins is a Senior Vice  President and Trustee of
Advisor I. He also is a director  of Kevlin  Microwave  Corp.,  National  Dentex
Corporation, Stanley Furniture Corp. and First Alert, Inc.

     Mr.  Boll,  age 40, has served as a Managing  Director  of the Lee  Company
since 1991.  From 1986 to 1991 he served as a Vice President of the Lee Company.
Prior to joining  the Lee  Company,  he worked as a  consultant  with The Boston
Consulting  Group from 1984 to 1986,  and was  Assistant  Vice  President of the
Energy and Minerals  Division of Chemical Bank from 1977 to 1982.  Mr. Boll is a
Vice President of Advisors I and a director of Stanley Furniture Corp. and Petco
Animal Supplies, Inc. and Big V Supermarkets, Inc.

     Mr.  Schoen,  age 37, has served as a Managing  Director of the Lee Company
since 1991.  From 1986 to 1990 he served as a Vice President of the Lee Company.
Prior to joining the Lee  Company he was an  Associate  in the  Private  Finance
Department  of  Goldman,  Sachs & Co.  from 1984 to 1986.  Mr.  Schoen is a Vice
President  of Advisors I. Mr.  Schoen is also a Director of First  Alert,  Inc.,
Healthometer Products, Inc. and LaSalle Reinsurance LTD.

     Ms. Masler,  age 42, has been Treasurer of the Lee Company since 1984. From
1981 to 1984 she was employed by Paine Webber Properties  Incorporated and prior
to that she was a Senior  Auditor  with  Touche  Ross & Co.  Ms.  Masler is also
Treasurer and Clerk of Advisors I.
<PAGE>

        The Managing General Partner

     The Managing General Partner is a limited partnership in which ML Mezzanine
II Inc. is the sole general  partner and the  Investment  Adviser is the limited
partner. The Managing General Partner is responsible for the supervision of Fund
II's investments.

    The executive officers of ML Mezzanine II Inc. are as follows:

                                 Title

         Kevin K. Albert         Chairman and President

         Robert Aufenanger       Executive Vice President, Director

         James V. Caruso         Executive Vice President, Director

         Rosalie Y. Goldberg     Vice President, Director

         Audrey Bommer           Vice President, Treasurer

         Roger F. Castoral, Jr.  Assistant Treasurer

     Kevin Albert,  age 43, a Vice President and a Managing  Director of Merrill
Lynch Investment Banking Group ("ML Investment Banking") joined Merrill Lynch in
1981.  Mr.  Albert is the manager of the Equity  Private  Placement  Group of ML
Investment  Banking  and is  involved in  structuring,  marketing  and closing a
diversified array of private equity financings including common stock, preferred
stock, limited partnership  interests and other equity-related  securities.  Mr.
Albert is also a director of ML Media Management Inc. ("ML Media"), an affiliate
of the  Managing  General  Partner  and a  joint  venture  of  Media  Management
Partners, the general partner of ML Media Partners,  L.P.; a director of ML Film
Entertainment Inc. ("ML Film"), an affiliate of the Managing General Partner and
the managing  general partner of the general  partners of Delphi Film Associates
III, IV, V and ML Delphi  Premier  Partners,  L.P.; a director of ML Opportunity
Management  Inc. ("ML  Opportunity"),  an affiliate of the General Partner and a
joint venture in Media Opportunity  Management Partners,  the general partner of
ML Media  Opportunity  Partners,  L.P.; a director of MLL Antiquities Inc. ("MLL
Antiquities"),   an  affiliate  of  the   Managing   General   Partner  and  the
administrative  general  partner of The Athena Fund II, L.P.; ML Mezzanine  Inc.
("ML  Mezzanine"),  an  affiliate  of the General  Partner and the sole  general
partner of the managing  general  partner of ML-Lee  Acquisition  Fund,  L.P.; a
director of Merrill Lynch Venture Capital Inc. ("ML  Venture"),  an affiliate of
the Managing  General  Partner and the general  partner of the managing  general
partner of ML Venture  Partners I, L.P.  ("Venture I"), ML Venture  Partners II,
L.P.  ("Venture II"), and ML Oklahoma Venture Partners  Limited  Partnership;  a
director of Merrill Lynch R&D  Management  Inc. ("ML R&D"),  an affiliate of the
general  partner and the general partner of the General Partner of ML Technology
Ventures, L.P.; and a director of MLL Collectibles Inc. ("MLL Collectibles"), an
affiliate of the General Partner and the  administrative  general partner of The
NFA World Coin Fund,  L.P.  Mr.  Albert  also serves as an  independent  general
partner of Venture I and Venture II.
<PAGE>

     Robert  Aufenanger,  age  42,  a Vice  President  of  Merrill  Lynch  & Co.
Corporate  Strategy  Credit  and  Research  and a  Director  of the  Partnership
Management  Department,   joined  Merrill  Lynch  in  1980.  Mr.  Aufenanger  is
responsible  for the ongoing  management of the  operations of the equipment and
project  related  limited  partnerships  for which  subsidiaries  of ML  Leasing
Equipment  Corp.,  an  affiliate of Merrill  Lynch,  are general  partners.  Mr.
Aufenanger  is also a  director  of,  ML Media,  ML Film,  ML  Opportunity,  MLL
Antiquities,  ML  Mezzanine,  ML  Venture,  ML R&D  and  MLL  Collectibles.  Mr.
Aufenanger is an executive  officer of Mid-Miami  Diagnostics  Inc.  ("Mid-Miami
Inc.").  On October 28, 1994,  both  Mid-Miami  Inc. and Mid-Miami  Diagnostics,
L.P., a limited  partnership  of which Mid Miami,  Inc. is the general  partner,
filed  voluntary  petitions for protection form creditors under Chapter 7 of the
United  States  Bankruptcy  Code in the United States  Bankruptcy  Court for the
Southern District of New York.

     James V.  Caruso,  age 44, a Director in the  Investment  Banking  Group of
Merrill  Lynch,  joined  Merrill Lynch in 1975.  Since June 1992, Mr. Caruso has
served  as  Manager  of  Merrill  Lynch's  Partnership   Analysis  &  Management
Department,  which is responsible for accounting and the ongoing  administration
and  operations of more than 150 investment  limited  partnership as well as the
Merrill Lynch affiliated  entities that manage or administer such  partnerships.
He serves as a director  of ML  Mezzanine  Inc.,  ML Energy  Investments,  Inc.,
KECALP Inc., an affiliate of the MGP and the general partner.

     Rosalie Y.  Goldberg,  age 58,  serves as Vice  President of Merrill  Lynch
Private Client,  Manager of the Special  Investments  Group,  and Director of ML
Mezzanine,  Inc.  and  Director of MLL  Antiquities  and MLL  Collectibles.  Ms.
Goldberg joined Merrill Lynch & Co. in 1975.

     Audrey Bommer,  age 29, joined ML Investment  Banking in 1994 and serves as
Treasurer and Chief  Financial  Officer to the Funds.  Ms.  Bommer,  manages all
accounting,  financial  reporting  and  administrative  functions in the Merrill
Lynch Partnership  Analysis and Management  Department.  She also serves as Vice
President and Treasurer of ML Mezzanine, Inc.

     Roger F. Castoral,  Jr., age 28, joined Merrill Lynch Investment Banking in
1995 and serves as Assistant Treasurer and controller to the funds. Mr. Castoral
is responsible for financial  reporting and fund accounting in the Merrill Lynch
Partnership Analysis and Management  Department and is Assistant Treasurer of ML
Mezzanine II, Inc..

        The Fund Administrator

     ML Fund  Administrators  Inc., a Delaware  corporation  and a subsidiary of
Merrill Lynch & Co.,  Inc., is responsible  for the provision of  administrative
services  necessary  for the  operation  of the  Funds.  The Fund  Administrator
receives Fund Administration Fees in compensation for these services as outlined
in Note 8 to the Financial Statements.

     The Fund  Administrator  is responsible  for the day-to-day  administrative
affairs of the Funds and for the management of the accounts of Limited Partners.
The Fund  Administrator  also  provides the Funds,  at the Fund  Administrator's
expense,  with office space,  facilities,  equipment and personnel  necessary to
carry out its obligations under the Administrative Services Agreement.
<PAGE>

Item 11.   Executive Compensation

     The  information  with respect to  compensation  of the Individual  General
Partners set forth under the caption  "Management  Arrangements - the Individual
General  Partners" in the  Prospectus  pages 73 - 74 is  incorporated  herein by
reference.  Fund II paid Independent General Partners,  Mr. Alden, Mr. Bower and
Mr.  Feldberg each $34,173,  for their services in 1995 as  Independent  General
Partners.

        The information  with respect to the allocation and distribution of Fund
II's  profits  and losses to the  Managing  General  Partner set forth under the
caption  "Distributions  and Allocations - Allocations of Profits and Losses" in
the Prospectus pages 86 - 87 is incorporated  herein by reference.  The Managing
General  Partner  received  distributions  of  $4,968,705  with respect to 1995,
including  Incentive Fees of $4,909,422 that it  distributed,  $4,663,951 to the
Investment Adviser and $245,471 to ML Mezzanine II Inc.

        The  information  with  respect  to the  Management  Fee  payable to the
Investment  Adviser (and  distributions  from the Managing  General Partner) set
forth under the caption  "Management  Arrangements - Description of the Advisory
Agreement" in the Prospectus pages 74 - 75 is incorporated  herein by reference.
Pursuant  to the  Investment  Advisory  Agreement,  Fund II paid the  Investment
Adviser $1,536,560 with respect to 1995.

        The  information  with  respect  to the  Fund  Administration  Fees  and
Expenses  payable  to  the  Fund  Administrator  set  forth  under  the  caption
"Management  Arrangements - The Fund Administrator" in the Prospectus pages 72 -
73 is incorporated herein by reference.  Pursuant to the Administration  Service
Agreement, Fund II paid the Fund Administrator a total of $954,937 in 1995.



<PAGE>


Item 12.   Security Ownership of Certain Beneficial Owners and Management

        Fund II is aware of the following  persons who are beneficial  owners of
more than five percent of its Units of limited partnership interest,  based upon
Schedules 13D and 13G filed with the  Securities  and Exchange  Commission and a
review of Fund II's records.

                                     Amount of     Percent of Units of the
 Name and Address of Beneficial     Beneficial     Fund Beneficially Owned
             Owner                   Ownership        at March 15, 1996

Yale University                       20,954                 9.5%
Investment Office
230 Prospect Street
New Haven, CT  06511

Farallon Capital Partners, L.P.      19,162(1)               8.6%
Farallon Capital Management,Inc.
One Maritime Plaza, Suite 1325
San Francisco, CA  94111

Tinicum Partners, L.P.               19,162(1)               8.6%
Farallon Capital Management,Inc.

One Maritime Plaza, Suite 1325
San Francisco, CA  94111

Thomas F. Steyer                     19,162(1)               8.6%
Farallon Capital Management,Inc.

One Maritime Plaza, Suite 1325
San Francisco, CA  94111

Fleur E. Fairman                     19,162(1)               8.6%
Farallon Capital Management,Inc.
One Maritime Plaza, Suite 1325
San Francisco, CA  94111

David I. Cohen                       19,162(1)               8.6%
Farallon Capital Management,Inc.
One Maritime Plaza, Suite 1325
San Francisco, CA  94111

Joseph F. Downes                      19,162(1)              8.6%
Farallon Capital Management, Inc.
One Maritime Plaza, Suite 1325
San Francisco, CA  94111

Jason M. Fish                         19.162(1)              8.6%
Farallon Capital Management, Inc.
One Maritime Plaza, Suite 1325
San Francisco, CA  94111

William F. Mellin                     19.162(1)              8.6%
Farallon Capital Management, Inc.
One Maritime Plaza, Suite 1325
San Francisco, CA  94111

Meridee A. Moore                      19.162(1)              8.6%
Farallon Capital Management, Inc.
One Maritime Plaza, Suite 1325
San Francisco, CA  94111

Eric M. Ruttenberg                    19,162(1)              8.6%
Farallon Capital Management, Inc.
One Maritime Plaza, Suite 1325
San Francisco, CA  94111
<PAGE>


    (1) By reason of Rule 13d-5 under the  Securities  Exchange Act of 1934,  as
        amended  (the  "Exchange  Act"),  Farallon  Capital  Partners,  L.P.,  a
        California limited partnership  ("FCP"),  and Tinicum Partners,  L.P., a
        New York  limited  partnership  ("Tinicum"),  each may be  deemed to own
        19,162 Units of limited partnership interest beneficially owned at March
        15, 1996 as a result of the direct ownership by FCP of 14,553 such Units
        and as a result of the direct  ownership by Tinicum of 4,619 such Units.
        FCP and  Tinicum,  however,  consider  their  beneficial  interest to be
        limited to their direct ownership.  In addition, by reason of Rule 13d-3
        under the Exchange Act, each of the general partners of FCP and Tinicum,
        Thomas F. Steyer,  Fleur E. Fairman,  David I. Cohen,  Joseph F. Downes,
        Jason  M.  Fish,  William  F.  Mellin,  Meridee  A.  Moore  and  Eric M.
        Ruttenberg,  may be deemed  to own  beneficially  the  Units of  limited
        partnership interest by FCP and Tinicum.

                                        Amount of
              Name of                   Beneficial     Percent of Units of
- ------------------------------------    Ownership             Class
          Beneficial Owner

Vernon R. Alden                          50 Units               *
Joseph L. Bower                            None                 *
Stanley H. Feldberg                      25 Units               *
Thomas H. Lee                              None                 *

General Partners and Officers as a Group

* Less than one percent.

There exists no  arrangement  known to Fund II, the  execution of which may at a
subsequent date, result in a change of control of Fund II.

Item 13.   Certain Relationships and Related Transactions

        Fund II's  investments  generally  are made as  co-investments  with the
Retirement  Fund. In addition,  certain of the Mezzanine  Investments and Bridge
Investments which were made by Fund II may involve  co-investments with entities
affiliated  with the  Investment  Adviser.  Such  co-investments  are  generally
prohibited  absent exemptive relief from the Securities and Exchange  Commission
(the "Commission").  As a result of these affiliations and Fund II's expectation
of engaging in such  co-investments,  Fund II together with the Retirement  Fund
and Fund I,  sought  an  exemptive  order  from  the  Commission  allowing  such
co-investments,   which  was   received  on   September   1,  1989.   Fund  II's
co-investments in Managed Companies,  and in certain cases its co-investments in
Non-Managed Companies, typically involve the entry by the Funds and other equity
security  holders into  stockholders'  agreements.  While the provisions of such
stockholders'  agreements  vary,  such  agreements may include  provisions as to
corporate  governance,  registration  rights,  rights  of  first  offer or first
refusal,  rights to participate in sales of securities to third parties,  rights
of majority stockholders to compel minority stockholders to participate in sales
of securities to third parties, transfer restrictions, and preemptive rights.

        Thomas H. Lee Company, a sole proprietorship  owned by Thomas H. Lee, an
Individual  General  Partner  of  Fund  II and an  affiliate  of the  Investment
Adviser,  typically performs certain  management  services for Managed Companies
and receives management fees in connection therewith usually pursuant to written
agreements  with such companies.  Of the total of ten Managed  Companies held by
the Funds at December  31,  1995,  eight paid  management  fees to Thomas H. Lee
Company ranging from $120,000 to $270,000 for the fiscal year ended December 31,
1995. In addition,  certain of the Managed  Companies have  contractual or other
relationships pursuant to which they do business with one another.
<PAGE>

        Merrill  Lynch,  Pierce,  Fenner & Smith  Incorporated  ("MLPF&S") is an
affiliate of the Managing General Partner. MLPF&S and certain of its affiliates,
in the ordinary course of their business, perform various financial services for
various portfolio  companies of the Funds,  which may include investment banking
services,   broker/dealer  services,   economic  forecasting  and  pension  plan
services, and receives in consideration  therewith various fees, commissions and
reimbursements.  The  aggregate  revenue  received by MLPF&S and its  affiliates
during 1995 for providing such services to Managed  Companies in which the Funds
have a material interest (other than those specifically set forth below) was not
in excess of $100,000.  Furthermore,  MLPF&S and its  affiliates  or  investment
companies  advised by affiliates  of MLPF&S may, from time to time,  purchase or
sell  securities  issued by portfolio  companies of the Funds in connection with
their ordinary investment operations.

        During 1995,  the Fund II paid Managing  General  Partner  distributions
totalling  $4,968,705,  (which includes $4,909,422 of incentive fees and $59,283
with respect to its interest in Fund II). Of this  incentive fee amount,  95% or
$4,633,951  was paid to the  Investment  Advisor and the  remaining 5% totalling
$275,471 was paid to ML Mezzanine II Inc. As of December 31, 1995,  the Managing
General Partner has earned $16,934,602 in Incentive Fees of which $2,433,083 was
deferred in payment to the Managing  General Partner as a Deferred  Distribution
Amount in accordance with the Partnership  Agreement.  To the extent not payable
to  the  Managing  General  Partner,   this  Deferred  Distribution  Amount  was
distributed  to  the  Partners   pro-rata  in  accordance   with  their  capital
contributions,  and certain amounts  otherwise later payable to Limited Partners
from distributable cash from operations would instead be payable to the Managing
General Partner until the Deferred Distribution Amount is paid in full.

CST Office Products, Inc.

     On  March  22,  1996  Fund II sold  its  entire  investment  in CST  Office
Products, Inc. See Note 14 to the Financial Statements for further information.

     As of December 31, 1995, Fund II the Retirement Fund and the Lee Affiliates
owned 22.3%,  11.9% and 65.8%,  respectively,  of the common equiity of CST on a
fully diluted basis.

EquiCredit

     On January 27,  1995,  Fund II sold its entire  investment  in  Equicredit,
consisting of 227,437 shares of Common Stock,  realizing a gain of $6,682,098 on
an original investment of $595,886.

     Prior to the sale of EquiCredit,  Fund II, the Retirement  Fund and the Lee
Affiliates  held 2.2%,  2.6%, and 10.7%,  respectively,  of the common equity of
Equicredit on a fully diluted basis.

First Alert

     As of  December  31,  1995,  Fund  II,  the  Retirement  Fund  and  the Lee
Affiliates hold 2,058,474,  2,281,524 and 10,102,268  shares,  respectively,  of
First Alert common stock, representing 8.1%, 8.9%, and 39.6%,  respectively,  of
its common equity.

     David V.  Harkins,  Scott A. Schoen and Anthony J. DiNovi,  officers of the
Investment Adviser to the Funds, serve as directors of First Alert.


     Ghirardelli

     On May 12,  1995,  Fund  II  made a  follow-on  investment  in  Ghirardelli
Holdings  Corp.  for a total of  $1,635,200.  Fund II received  14,016 shares of
Series A Preferred Stock for $1,401,600 and 73,692  additional  shares of Common
Stock for $233,600.

     As of December  31, 1995 Fund II and the  Retirement  Fund hold 540,892 and
616,839 and  3,476,250  shares,  respectively,  of  Ghirardelli's  common  which
represents 9.3% and 10.6% and 59.8%, respectively, on a fully diluted basis.

        On February 14, 1996, Ghirardelli Holdings Corporation  ("Ghirardelli"),
Ghirardelli  Chocolate  Company,  and all of the  equityholders  of Ghirardelli,
including  the Funds and  certain  Lee  Affiliates,  executed  a Stock  Purchase
Agreement.   Please  see  Note  14  to  the  Financial  Statements  for  further
information.


<PAGE>

Petco Animal Supplies, Inc.

     On April 27, 1995, Petco Animal Supplies, Inc. ("Petco") completed a public
offering  of  approximately  3.6  million  shares of Common  Stock  (the  "Petco
Offering") at a net price of $19.71 per share. Of the shares sold, approximately
2.4 million  shares were  offered by Petco and  approximately  1.2 million  were
offered  by certain  existing  shareholders,  including  Fund II. As part of the
Petco Offering,  Fund II sold 120,143 shares  (including shares sold as a result
of the exercise of the underwriters'  overallotment  option) representing 51% of
its Petco  holdings.  Fund II received  proceeds of $2.4  million and realized a
gain of $398,815 on the sale of the equity.

     As of December 31, 1995, Fund II and the Retirement  Fund, hold 116,825 and
62,379 shares of Petco common  stock,  respectively.  In addition,  Fund I holds
981,748 shares of Petco common stock, and the Lee Affiliates,  in the aggregate,
hold 10,764 shares of Petco common stock.  As of such date, Fund I, Fund II, the
Retirement Fund and the Lee Affiliates,  respectively, hold 11.0%, 1.3%, .7% and
 .1% of the common equity of Petco.

     C. Hunter Boll, an officer of the Investment Adviser to Fund I, Fund II and
Fund II, serves as a director of Petco.

Playtex Products, Inc.

     On October 17, 1995 Playtex  Products,  Inc. and Banana Boat Holding  Corp.
entered into an Agreement and Plan of Merger (the "Agreement") pursuant to which
Playtex agreed to acquire all of the  outstanding  equity of Banana Boat that it
did not already own. In accordance  with the Agreement,  the 12.5%  Subordinated
Note held by Fund II,  plus all  accrued  interest,  was paid in full by Playtex
upon consummation of the merger. Additionally,  Fund II received net proceeds of
$173.55 per share for each of the 7,444.5  Common Stock  Purchase  Warrants that
were  exercised  pursuant to the  Agreement.  Fund II received total proceeds of
$9.7 million which resulted in a gain of $1.3 million.

     On June 6, 1995,  Playtex sold  20,000,000 of newly issued Common Stock, or
approximately 40% of its outstanding  equity, to an investment group led by Haas
Wheat   Harrison  Inc.  for  $9.00  per  share,   or  $180  million  (the  "Haas
Investment"). None of Playtex's existing shareholders,  including the Retirement
Fund or the Lee Affiliates,  sold any of their stock in connection with the Haas
Investment.  An affiliate of Merrill  Lynch & Co.,  Inc.  has  approximately  4%
capital interest as a limited partner,  in the limited partnership that made the
Haas Investment.

     As of December 31, 1995,  Fund II holds  343,726  shares of common stock of
Playtex and the Retirement Fund holds 183,560 shares of Playtex common stock. In
addition,  Fund I holds  1,406,204  shares of Playtex  common  stock and the Lee
Affiliates hold 2,249,288 shares. Fund II, Retirement Fund, Fund I and the other
Lee Affiliates own,  respectively,  .6%, .3%, 2.6% and 4.2% of the common equity
of Playtex.

     Thomas H. Lee,  who is an  Individual  General  Partner of the Funds and an
officer of the Investment Adviser, serves as a director of Playtex.



<PAGE>


                                     PART IV

Item 14.       Exhibits, Financial Statement Schedules and Reports on Form 8-K.

    (a) Financial Statements, Financial Statement Schedules and Exhibits

    Financial Statements and Financial Statement Schedules
        Exhibits

 3.1    Amended and Restated Certificate of    Incorporated by reference
        Limited Partnership, dated as of       to Exhibit 1.2 to
        August 25, 1989                        registrant's Registration
                                               Statement on  Form  N-2  number
                                               33-25816.

 3.2    Amended and Restated Agreement of      Incorporated by reference
        Limited Partnership, dated November    to Exhibit 3.2. to
        10, 1989 Amendment No. 1, dated        registrant's Annual Report
        January 30, 1990.                      of Form 10-K for the year
                                               ending December 31, 1989.

10.1    Investment Advisory Agreement, dated   Incorporated by reference
        November 10, 1989 by and between       to Exhibit 10.1 to
        Registrant, Thomas H. Lee Advisors     registrant's Annual Report
        II, L.P. and Thomas H. Lee Company.    of Form 10-K for the year
                                               ended December 31, 1991.

10.2    Custodian Agreement, dated November    Incorporated by reference
        10, 1989, by and between Registrant    to Exhibit 10.2 to
        and State Street Bank and Trust        registrant's Annual Report
        Company.                               of Form 10-K for the year
                                               ended December 31, 1991.

10.3    Administrative Services Agreement,     Incorporated by reference
        dated November 10, 1989 by and         to Exhibit 10.3 to
        between Registrant and ML Fund         registrant's Annual Report
        Administrators Inc.                    of Form 10-K for the year
                                               ended December 31, 1991.

27      Financial Data Schedule for the year   Filed herewith.
        ended December 31 1995.

28      Pages 21-91 of the Prospectus dated    Incorporated by reference
        September 6,1989, filed pursuant to    to Exhibit 28 to
        Rule 497(b) under the Securities Act   registrant's Annual Report
        of 1933.                               of Form 10-K for the year
                                               ended December 31, 1991.

    (b) Forms 8-K

    None.



<PAGE>


                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the  undersigned,  thereunto duly authorized on the 29th day of March,
1996.

                               ML-LEE ACQUISITION FUND II, L.P.

                               By:    Mezzanine Investments II, L.P.
                                      Managing General Partner

                               By:    ML Mezzanine II Inc.
                                      its General Partner



                                      /s/ Kevin K. Albert
Dated:  March 29, 1996                Kevin K. Albert
                                      President, ML Mezzanine II Inc.
                                      a General Partner of Mezzanine
                                      Investments II, L.P., the Managing
                                      General Partner



<PAGE>



Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the  following  persons on behalf of the  registrant in
the capacities indicated on the 29th day of March, 1996.

Signature                       Title


/s/ Kevin K. Albert             ML Mezzanine II Inc.
Kevin K. Albert                 President and Director
                                (Principal Executive Officer of Registrant)


/s/ Vernon R. Alden             Individual General Partner
Vernon R. Alden                 ML-Lee Acquisition Fund II, L.P.

/s/ Audrey Bommer               ML Mezzanine II Inc.
Audrey Bommer                   Vice President and Treasurer
                                (Principal Financial Officer of Registrant)

/s/  Joseph L. Bower            Individual General Partner
Joseph L. Bower                 ML-Lee Acquisition Fund II, L.P.

/s/ Roger F. Castoral, Jr.      ML Mezzanine II Inc.
Roger F. Castoral, Jr.          Assistant Treasurer
                                (Principal Accounting Officer of
                                Registrant)

/s/ Stanley H. Feldberg         General Partner
Stanley H. Feldberg             ML-Lee Acquisition Fund II, L.P.


/s/ Thomas H. Lee               Individual General Partner
Thomas H. Lee                   ML-Lee Acquisition Fund II, L.P.




<PAGE>


                                   SIGNATURES
Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                               ML-LEE ACQUISITION FUND II, L.P.

                               By:    Mezzanine Investments II, L.P.
                                      Managing General Partner

                               By:    ML Mezzanine II Inc.
                                      its General Partner




Dated:  March 29, 1996                Kevin K. Albert
                                      President, ML Mezzanine II Inc.
                                      a General Partner of Mezzanine
                                      Investments II, L.P., the Managing
                                      General Partner



<PAGE>


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the  following  persons on behalf of the  registrant in
the capacities indicated on the 29th day of March, 1996.

Signature                      Title


____________________           ML Mezzanine II Inc.
Kevin K. Albert                President and Director
                               (Principal Executive Officer of Registrant)


____________________           Individual General Partner
Vernon R. Alden                ML-Lee Acquisition Fund II, L.P.


____________________           ML Mezzanine II Inc.
Audrey Bommer                  Vice President and Treasurer
                               (Principal Financial Officer of Registrant)


____________________           Individual General Partner
Joseph L. Bower                ML-Lee Acquisition Fund II, L.P.

____________________           ML Mezzanine II Inc.
Roger F. Castoral, Jr.         Assistant Treasurer
                               (Principal Accounting Officer of Registrant)

____________________           Individual General Partner
Stanley H. Feldberg            ML-Lee Acquisition Fund II, L.P.


____________________           Individual General Partner
Thomas H. Lee                  ML-Lee Acquisition Fund II, L.P.

<TABLE> <S> <C>

<ARTICLE>             6
<LEGEND>  
     This schedule  contains summary  financial  information  extracted from the
1995 Form 10-K Balance  Sheets and  Statements of Operations and is qualified in
its entirety by reference to such financial statements.
</LEGEND>
       
<S>                                 <C>
<PERIOD-TYPE>                       12-MOS
<FISCAL-YEAR-END>                      DEC-31-1995
<PERIOD-START>                         JAN-01-1995
<PERIOD-END>                           DEC-31-1995  
<INVESTMENTS-AT-COST>                  145,821,379
<INVESTMENTS-AT-VALUE>                 118,336,311
<RECEIVABLES>                            2,005,708
<ASSETS-OTHER>                               4,469
<OTHER-ITEMS-ASSETS>                             0
<TOTAL-ASSETS>                         120,346,488
<PAYABLE-FOR-SECURITIES>                         0
<SENIOR-LONG-TERM-DEBT>                          0
<OTHER-ITEMS-LIABILITIES>                1,162,823
<TOTAL-LIABILITIES>                      1,162,823
<SENIOR-EQUITY>                                  0
<PAID-IN-CAPITAL-COMMON>                         0
<SHARES-COMMON-STOCK>                      221,745
<SHARES-COMMON-PRIOR>                      221,745
<ACCUMULATED-NII-CURRENT>                        0
<OVERDISTRIBUTION-NII>                           0
<ACCUMULATED-NET-GAINS>                          0
<OVERDISTRIBUTION-GAINS>                        0
<ACCUM-APPREC-OR-DEPREC>              (27,523,261)
<NET-ASSETS>                           119,183,666
<DIVIDEND-INCOME>                           76,446
<INTEREST-INCOME>                        8,231,792
<OTHER-INCOME>                             219,288
<EXPENSES-NET>                           4,380,680
<NET-INVESTMENT-INCOME>                  4,146,846
<REALIZED-GAINS-CURRENT>                 8,372,906
<APPREC-INCREASE-CURRENT>              (30,559,313)
<NET-CHANGE-FROM-OPS>                  (18,039,561)
<EQUALIZATION>                                   0
<DISTRIBUTIONS-OF-INCOME>                3,947,416
<DISTRIBUTIONS-OF-GAINS>                10,219,243
<DISTRIBUTIONS-OTHER>                   15,324,101
<NUMBER-OF-SHARES-SOLD>                          0
<NUMBER-OF-SHARES-REDEEMED>                      0
<SHARES-REINVESTED>                              0
<NET-CHANGE-IN-ASSETS>                 (47,530,322)
<ACCUMULATED-NII-PRIOR>                          0
<ACCUMULATED-GAINS-PRIOR>                        0
<OVERDISTRIB-NII-PRIOR>                          0
<OVERDIST-NET-GAINS-PRIOR>                       0
<GROSS-ADVISORY-FEES>                    1,536,560
<INTEREST-EXPENSE>                               0
<GROSS-EXPENSE>                          4,380,680
<AVERAGE-NET-ASSETS>                   142,948,830
<PER-SHARE-NAV-BEGIN>                       730.09
<PER-SHARE-NII>                              12.34
<PER-SHARE-GAIN-APPREC>                    (137.47)
<PER-SHARE-DIVIDEND>                             0
<PER-SHARE-DISTRIBUTIONS>                   110.56
<RETURNS-OF-CAPITAL>                         68.94
<PER-SHARE-NAV-END>                         528.63
<EXPENSE-RATIO>                              0.031
<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