ML LEE ACQUISITION FUND RETIREMENT ACCOUNTS II L P
10-K, 1998-03-30
Previous: ABS GROUP INC, NT 10-K, 1998-03-30
Next: DREYFUS TREASURY PRIME CASH MANAGEMENT, NSAR-B, 1998-03-30




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

                                    FORM 10-K

         ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                   For the Fiscal Year Ended December 31, 1997

                         Commission File Number 0-17382

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

           Delaware                                04-3028397
  (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  (Retirement  Accounts) II, L.P. (the "Retirement
Fund") (formerly T.H. Lee Acquisition  Fund (Retirement  Accounts) II, L.P.) was
formed along with ML-Lee  Acquisition  Fund II, L.P.  ("Fund II");  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  the  Retirement  Fund'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 the Retirement Fund.

     The Retirement  Fund elected to operate as a business  development  company
under the Investment Company Act of 1940 as  amended("Investment  Company Act").
The Retirement Fund'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. The Retirement Fund
pursued 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.  The Retirement Fund may also invest in "bridge  investments"
if it is believed that such  investments  would facilitate the consummation of a
mezzanine financing. The Retirement Fund considers this activity to constitute a
single industry segment of mezzanine financing investing.

     The  Retirement  Fund  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. The Retirement Fund's Mezzanine Investments typically were
issued in private placement  transactions which are generally subject to certain
restrictions on sales thereby limiting their liquidity.  The Retirement Fund 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
the  Retirement  Fund's  investment  period  terminated at various times through
December 18, 1993.

     The Funds  together  offered  an  aggregate  of 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  set forth 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
of the Retirement  Fund 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,  the  Retirement  Fund had its  first and  second  closings
respectively,  at which time the Managing  General Partner  admitted  additional
Limited  Partners to the Retirement Fund  representing  177,515 Units of limited
partnership   interest.   The  additional   Limited   Partners'   total  capital
contributions were $164,201,375,  which excludes discounts allowed of $1,447,740
and is net of sales  commissions and advisory fees of $11,865,885.  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,  the Retirement  Fund paid sales  commissions  to Merrill Lynch,  Pierce,
Fenner and Smith Incorporated  ("MLPF&S") in the amount of $9,492,708 (exclusive
of discounts of $1,158,192).  In addition,  the Retirement Fund paid a financial
advisory fee to MLPF&S in the amount of  $2,373,177  (exclusive  of discounts of
$289,548).
 <PAGE>
     Mezzanine and Bridge Investments

     At December 31, 1997, the Retirement  Fund had outstanding a total of $28.3
million invested in Mezzanine Investments representing $21.5 million Managed and
$6.8 million  Non-Managed  portfolio  investments.  At December 31, 1997, 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.

     The Retirement Fund's  reinvestment  period ended on December 18, 1993 and,
accordingly, no new investments were 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 the  Retirement
Fund's Managed Company portfolio during the year ended December 31, 1997:

     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,
1997.

     On March 19, 1998 the  Retirement  Fund and Affiliates of the Thomas H. Lee
Company sold their remaining  holdings in Anchor.  Pursuant to this  transaction
the Retirement Fund sold 219,323 shares of Anchor Common Stock for approximately
$877,292 ($4.00 per share) and recognized a gain of $132,013.

     On April 2, 1997,  Anchor  completed a  recapitalization  pursuant to which
Anchor issued  $100,000,000  aggregate principal amount of Senior Notes due 2004
and entered into a new credit facility (the "Recapitalization").  As part of the
Recapitalization,  Anchor  repaid  substantially  all of its  outstanding  debt,
including all accrued  interest and any premiums in connection  therewith.  As a
result,  Anchor repaid the Senior Subordinated Note and Junior Subordinated Note
held by the Retirement  Fund,  together with all accrued interest and prepayment
premiums for an aggregate of $7,775,731.

     Immediately prior to the Recapitalization, the Retirement Fund owned 87,033
shares of the  common  stock of Anchor  Holdings,  Inc.,  the  parent of Anchor.
Immediately after the consummation of the Recapitalization,  the Retirement Fund
exercised its warrants to purchase  common stock (at an exercise  price of $9.50
per share) and acquired an additional  132,290 shares of common stock,  bringing
its total  holdings of common stock to 219,323  shares.  In connection  with the
Recapitalization,  Holdings  paid a dividend to all  holders of Holdings  common
stock of record as of April 2,  1997,  in the  amount of $19.02  per share  (the
"Anchor Dividend") . As a result of such dividend,  the Retirement Fund received
$4.2  million,  of which  approximately  32% or $1.3  million  was  returned  to
partners as a return of captial.

     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, 1997.

    Cinnabon International, Inc. ("Cinnabon") (formerly Restaurants Unlimited)
     -------------------------------------------------------------------------

     Cinnabon  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. The investment in Cinnabon is valued at cost
at December 31, 1997.
<PAGE>
     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, 1997.

     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. As of Decemmber 31, 1997 the Retirement Fund owned 2,281,524 shares of
First Alert common stock.

     On February  28,  1998,  First Alert and  Sunbeam  Corporation  ("Sunbeam")
executed a definitive  merger agreement  whereby Sunbeam will acquire all of the
outstanding  shares of First Alert Common Stock for  approximately  $175 million
($5.25 per share) by means of a tender  offer (the "Tender  Offer"),  and assume
all of the debt of First Alert. Pursuant to the Tender Offer, which was executed
on March 6, 1998, the Retirement  Fund tendered all of its shares of First Alert
Common Stock and expects to receive  proceeds of  approximately  $11.98 million.
The per Unit amount to be distributed to the Retirement  Fund's Limited Partners
from this  transaction is not  determinable  at this time. Any  distribution  of
these net  Distributable  Capital Proceeds after the payment of expenses and the
establishment of reserves,  as provided for in the Retirement Fund's Partnership
Agreement,  will be distributed to Limited  Partners of record as of the date of
the expiration of this Tender Offer,  which is scheduled to be on April 2, 1998,
unless the Tender Offer is extended.

     The  closing  market  price  at  December  31,  1997  reflects   unrealized
depreciation of $2.8 million for the year ended December 31, 1997,  bringing the
aggregate net unrealized appreciation through December 31, 1997 to $1.2 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.  The closing  market  price of this
investment  reflects unrealized  depreciation of approximately  $800,000 on this
investment  for the year ended  December  31, 1997  bringing the  aggregate  net
unrealized  depreciation to  approximately  $17.7 million  through  December 31,
1997.


     Playtex Products, Inc. ("Playtex")
     ---------------------------------

     Playtex  manufactures  and sells  feminine  hygiene and  nursery  products,
household  rubber  gloves,   toothbrushes  and  Jhirmack  and  LaCoupe  haircare
products.  The Retirement Fund's year-end valuation of this investment  reflects
approximately  $414,000 of unrealized  appreciation  recorded for the year ended
December 31, 1997 and $948,000 of cumulative net unrealized depreciation through
December 31, 1997.

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

     Stanley designs, manufactures and markets furniture and fabric products.

     During  February  1997,  the  Retirement  Fund sold 218  shares of  Stanley
Furniture for $24 per share and received total proceeds of $5,232 and recognized
a gain of $2,488.  On June 30, 1997,  the  Retirement  Fund entered into a stock
purchase agreement with Stanley whereby the Retirement Fund sold 5,032 shares of
Stanley Furniture for $20 per share. The Retirement Fund received total proceeds
of  $100,640  and  recognized  a gain of  $37,321.  On November  18,  1997,  the
Retirement Fund sold 2,722 shares of Stanley Furniture for approximately $25 per
share and received total proceeds of $69,300 and recognized a gain of $34,419.

     On January  6, 1998 the  Retirement  Fund sold its  remaining  holdings  of
common  stock in  Stanley.  The  common  stock was sold  pursuant  to a Form S-3
Registration  Statement,  which was filed by Stanley on  December  22,  1997 and
declared  effective by the  Securities  and Exchange  Commission on December 23,
1997. In connection  with the sale, the Retirement Fund sold its remaining 2,773
shares of common stock and received net proceeds of $74,871 or $27 per share.

     Based upon the closing  bid price at  December  31,  1997,  the  Retirement
Fund's valuation of Stanley  reflects an aggregate of  approximately  $38,000 in
net  unrealized  depreciation  at December 31, 1997  bringing the  aggregate net
unrealized appreciation to $41,000 through December 31, 1997.

 <PAGE>
     REVIEW OF INVESTMENTS IN NON-MANAGED COMPANIES
     ----------------------------------------------

     The following is a brief  description  of the  companies in the  Retirement
Fund's Non-Managed Company portfolio during the year ended December 31, 1997:

     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
Retirement  Fund's investment in BioLease Common Stock was written down to zero,
and the Subordinated  Notes were written down to approximately  50% of par value
during the year ending December 31, 1997. These writedowns resulted in total net
unrealized depreciation of $269,000 through December 31, 1997.

     Fitz and Floyd Corporation
     --------------------------

     On April 11, 1997 the Bankruptcy  Court confirmed a plan of  Reorganization
for Fitz & Floyd. As a result, on April 14, 1997, a follow-on investment of $1.6
million  was made in Fitz and  Floyd and the  Retirement  Fund  received  a $1.6
million 12% subordinated note.  Additionally,  the Retirement Fund exchanged the
$8.2 million  adjustable  notes,  which the Retirement Fund previously held, for
Series A Preferred  Stock and Class A Common Stock in Fitz and Floyd. No gain or
loss was recorded on the transaction.

     Fitz & Floyd is the maker of fine china  dinnerware  and  ceramic  giftware
whose products are retailed through leading  specialty and department stores and
catalogs throughout the U.S. and Canada.


     FLA. Orthopedics, Inc.
     ---------------------

     The   Retirement   Fund  has  valued  its  remaining   investment  in  FLA.
Orthopedics,  Inc. at zero, which resulted in cumulative unrealized depreciation
of $987,000 through December 31, 1997.

     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.  The  Retirement  Fund is  currently  not accruing
interest on this  investment  and wrote down the  investment  in the Stablex Jr.
Subordinated  Note  to zero  during  the  year  ended  December  31,  1997.  The
Retirement   Fund's  valuation   reflects  total   unrealized   depreciation  of
approximately $4.6 million through December 31, 1997.

     Competition

     The  Retirement   Fund  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.

     Employees

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

Item 2. Properties

        The Retirement Fund does not own or lease any physical properties.
<PAGE>
Item 3. Legal Proceedings

     On February 3, 1992 and February 5, 1992, respectively, one Limited Partner
from the  Retirement  Fund and one Limited  Partner from Fund II 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  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, although plaintiffs' have made application to the
Court for  permission to conduct  additional  fact  discovery.  The parties have
conducted  expert  discovery,  the conclusion of which is subject to the Courts'
decision on a pending  motion.  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.  The Retirement Fund 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  Legal  and
Professional Fees. In the opinion of legal counsel,  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
paragraphs  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. Defendants' motion to dismiss this complaint was denied
on December 29, 1995. On August 4, 1995, while defendants' motion to dismiss the
original  complaint was pending,  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 and moved to
dismiss  the  amended  complaint.  By an  Opinion  dated  March  30,  1996,  the
defendants  Court denied  plaintiffs'  motion for partial summary  judgment.  By
order  of the same  date,  and  without  opposition  by  defendants,  the  Court
certified the case as a class action.  Defendants also filed separate motions to
dismiss, which the Court denied by an order dated June 30, 1996. The parties are
now engaged in discovery.  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.  In the
opinion of legal counsel,  the outcome of this case is not  determinable at this
time.
<PAGE>
     On November 27, 1995, one Limited  Partner from the Retirement Fund and one
Limited  Partner from Fund II filed a putative class action in the United States
District  Court  for the  District  of  Delaware,  purportedly  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.  On  December  18,  1996,  the  Court  denied  the
defendants'  motion to dismiss.  Although the defendants believe the advancement
of legal fees and litigation costs was properly made pursuant to indemnification
agreements  signed by the  defendants,  in the  opinion  of legal  counsel,  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 the
Retirement Fund during the fourth quarter of the year ended December 31, 1997.
<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 Unit  holders as of  January 1, 1998,  the last
effective  date of transfer  (as  described  below),  was 19,109.  The  Managing
General  Partner and Thomas H. Lee as an  Individual  General  Partner also hold
general partner interests.

        Effective November 9, 1992, 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.

     MLPF&S provides  estimated values of limited  partnerships and other direct
investments  reported on client  account  statements  and no longer  reports the
general  partner's  estimate  of  limited  partnership  net asset  value to Unit
holders. Pursuant to MLPF&S guidelines, estimated values for limited partnership
interests  originally  sold by MLPF&S (such as the Retirement  Fund's Units) are
provided by  independent  valuation  services.  MLPF&S clients may contact their
MLPF&S  Financial  Consultants or telephone the number provided to them on their
account  statements to obtain a general  description of the methodology  used by
the independent  valuation  services to determine their estimates of value.  The
estimated values provided by the independent  services and the Retirement Fund's
current  net asset  value as  estimated  by the  general  partner are not market
values and Unit  holders may not be able to sell their  Units or realize  either
amount upon a sale of their Units. In addition, Unit holders may not realize the
independent  estimated  value or the  Retirement  Fund's current net asset value
upon the liquidation of the Retirement Fund's assets over its remaining life.

     The Retirement Fund  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 Capital Proceeds from sales after transfer or assignment have been
entered  into,  but before such  transfer and  assignment  is  recognized by the
Managing  General  Partner,  will  be  payable  to the  transferor  and  not the
transferee.

Cash Distributions

     The  Retirement  Fund  has  made  quarterly  distributions  including  both
Distributable  Cash from Investments and  Distributable  Capital  Proceeds.  The
Retirement Fund's ability to make future cash  distributions is restricted.  See
Item 7. Management's  Discussion and Analysis of Financial Condition and Results
of Operations - Liquidity  and Capital  Resources - the  information  contained,
which is incorporated herein by reference.
<PAGE>
<TABLE>
<CAPTION>
Item 6.  Selected Financial Data
Supplemental Information Schedule

<S>                                        <C>              <C>               <C>               <C>               <C>
                                                                      For the Years Ended December 31,
TOTAL FUND INFORMATION:                         1997              1996             1995             1994               1993
                                            -----------      ------------      ------------      -------------     -------------

Net Investment Income                      $  4,275,516       $ 5,516,846       $ 3,071,361      $  5,571,207       $  4,904,017

Net Realized Gain on Investments                 74,228         4,755,563         9,262,616        74,326,557         15,978,135

Net Change in (Depreciation)
   Appreciation on Investments               (6,285,381)      (14,768,911)      (28,395,532)     (114,349,601)        94,671,310

Cash Distributions to Partners (a)           14,242,934        34,722,409        29,053,844       110,407,812         42,359,885

Net Assets                                   33,078,550        49,257,119        88,476,031       133,591,430        278,451,079

Cost of Mezzanine Investments                57,865,408        63,818,387        88,353,161        96,897,659        105,516,167

Total Assets                                 33,261,494        49,627,131        89,303,296       134,369,173        279,629,574

PER UNIT OF LIMITED PARTNERSHIP INTEREST:

Investment Income                           $     31.03       $     35.32       $     30.42      $      47.26       $      51.37

Expenses                                          (7.99)           (15.56)           (18.88)           (21.99)            (25.62)
                                            -----------       -----------      ------------      ------------       ------------
Net Investment Income                       $     23.04       $     19.76       $     11.54      $      25.27       $      25.75
                                            -----------       -----------      ------------      ------------       ------------

Net Realized Gains on Sales of Investments          .42             21.99             43.12            302.22              81.82

Net Change in Unrealized (Depreciation)
 Appreciation on Investments                     (35.30)           (82.94)          (159.46)          (642.18)            531.67

Cash Distributions                    (a)         65.96            166.55            140.82            526.12             237.89

Cumulative Cash Distributions                  1,325.22          1,259.26 (b)      1,092.71 (b)        951.89             425.77

Net Asset Value                                  185.13        $   262.93        $   470.67      $     713.90         $ 1,554.72


(a)  Includes  $9,724,272  or $54.78  per  limited  partnership  Unit  return of
     capital from the sale of portfolio investments during 1997.

(b)  Certain   amounts  from  prior  quarters  have  been  restated  to  reflect
     adjustments made in 1997.  See Notes 10 and 13 to the Financial  Statements
     for further information.

See Cash Distributions Schedule for additional information, including return of capital.
</TABLE>

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

Liquidity & Capital Resources

     Capital  contributions  from the Limited  Partners and the General Partners
totaled   $178,065,000  in  the  public  offering  of  ML-Lee  Acquisition  Fund
(Retirement  Accounts) II, L.P. (the "Retirement  Fund"),  the final closing for
which was held on December 20, 1989. 

     At December 31, 1997, the Retirement Fund had outstanding a total (at cost)
of $57.9 million invested in Mezzanine  Investments  representing  $39.0 million
Managed and $18.9  million  Non-Managed  portfolio  investments.  The  remaining
proceeds  were  invested  in  Temporary   Investments   primarily  comprised  of
commercial paper with maturities of less than one month.

     The  Retirement  Fund  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. The Retirement Fund's Mezzanine Investments typically were
issued in private placement  transactions which are generally subject to certain
restrictions on sales thereby limiting their liquidity.  The Retirement Fund 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
the  Retirement  Fund's  investment  period  terminated at various times through
December 18, 1993.

     As provided by the Partnership  Agreement,  the Managing General Partner of
the  Retirement  Fund is  entitled  to  receive  incentive  distributions  ("MGP
Distributions"),  after Limited  Partners have received their Priority Return of
10% per annum.  The Managing  General  Partner is required to defer a portion of
any MGP Distribution earned from the sale of portfolio  investments in excess of
20% of realized  capital  gains,  net  realized  capital  losses and  unrealized
depreciation,  in  accordance  with the  Partnership  Agreement  (the  "Deferred
Distribution  Amount"). Any Deferred Distribution Amount is distributable 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. As of December 31, 1997 there is
no outstanding Deferred Distribution Amount.

     On August 6, 1991, the Independent  General Partners approved a reserve for
follow-on  investments of $20.0 million for the Retirement Fund. As of March 19,
1998,  the  reserve  balance  was  reduced  to  $3.4  million  due to  follow-on
investments in Petco Animal Supplies, FFSC, Inc., Fine Clothing, Inc., Hills and
Ghirardelli.  Additionally, $7.7 million of the reserve had been returned to the
partners.  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 the Retirement Fund's existing investment.

     The  Managing   General  Partner  has  established  a  reserve  for  future
Retirement  Fund expenses of $500,000  from  proceeds  received from the sale of
Anchor Advanced Products on April 2, 1997.

     All net  proceeds  from the sale of Mezzanine  Investments  received by the
Retirement Fund 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
decreased  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. It is expected that
the  majority  of future  cash  distributions  to Limited  Partners  will almost
entirely be derived from recovered capital and gains 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
and  Mezzanine  Investments,  which are 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

     The Retirement Fund invested  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 the Retirement Fund cannot eliminate the risks associated with its
investments  in  High-Yield  Securities,  it  has  established  risk  management
policies.  The Retirement Fund subjected each prospective investment to rigorous
analysis and made only those investments that were recommended by the Investment
Adviser and that met the  Retirement  Fund's  investment  guidelines or that had
otherwise  been  approved by the Managing  General  Partner and the  Independent
General  Partners.  The  Retirement  Fund's  investments  were measured  against
specified  Retirement Fund investment and performance  guidelines.  To limit the
exposure of the Retirement  Fund's capital in any single issuer,  the Retirement
Fund limited the amount of its investment in a particular issuer. The Retirement
Fund'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 Securities  held by the  Retirement  Fund (First Alert,
Hills and Playtex) have registered their equity  securities in public offerings.
Although  the  equity  securities  of  the  same  class  presently  held  by the
Retirement Fund were not registered in these offerings,  the Retirement Fund 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 the  Retirement  Fund for at least  three  years.  In certain
cases, the Retirement Fund 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.  The Retirement Fund 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, 1997,  the  Retirement  Fund had investment
income of $5.7  million as compared to $8.3  million for the same period in 1996
and $6.4 million for the same period in 1995. The decrease in investment  income
from 1996 to 1997 is due primarily to the  recognition  of interest  income from
payment-in-kind  securities related to the sale of CST Office Products,  Inc. in
March of 1996.

     Major  expenses for the period  consisted of  Investment  Advisory Fees and
Fund Administration Fees and Reimbursable Administrative Expenses.

     The  Investment   Adviser  and  Fund   Administrator   both  receive  their
compensation on a quarterly basis.  The total  Investment  Advisory Fees paid to
the Investment  Adviser by the Retirement  Fund for the years ended December 31,
1997, 1996 and 1995 was $621,386, $807,939 and $1.1 million,  respectively,  and
were  calculated  at an annual  rate of 1.0% of  assets  under  management  (net
offering proceeds reduced by cumulative capital reductions and realized losses),
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 to Partners and realized
losses on investments.

     Beginning in November of 1997,  the Fund  Administration  Fee changed to an
annual  amount of  $400,000  for the  Retirement  Fund and Fund II on a combined
basis, plus 100% of all reimbursable expenses (as defined below) incurred by the
Fund. Actual out-of-pocket expenses ("reimbursable  expenses") primarily consist
of printing,  audit,  tax  preparation  and custodian  fees. For the years ended
December  31,  1997,  1996 and 1995,  the  Retirement  Fund  incurred  $113,219,
$110,370 and $100,721, respectively, in reimbursable expenses.

     The Fund  Administration  Fees paid to the Fund Administrator for the years
ended  December 31, 1997,  1996 and 1995 were  $458,168,  $544,478 and $602,002,
respectively.   For  the  years  ended   December   31,  1996  and  1995,   Fund
Administrative  Fees were calculated at an annual rate of 0.45% of the excess of
net offering proceeds, less 50% of capital reductions and realized losses. These
decreases  in  Fund  Administration  Fees  were 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 the Retirement
Fund and the Fund  Administrator,  for the period  ending  November  10, 1997, a
portion of the actual  out-of-pocket  expenses  incurred in connection  with the
administration   of  the   Retirement   Fund  was   reimbursable   to  the  Fund
Administrator. 

     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,  1997,  1996 and 1995 were
$135,998,  $1.1  million and $1.4  million,  respectively.  These  expenses  are
attributable  to legal  fees  incurred  and  advanced  on behalf of  indemnified
defendants  as  well  as  fees  incurred  directly  by the  Retirement  Fund  in
connection with the aforementioned litigation proceedings.

     For  the  year  ended  December  31,  1997,  the  Retirement  Fund  had net
investment  income of $4.3  million,  as compared  to $5.5  million for the same
period in 1996 and $5.6 million for the same period in 1995. The decrease in net
investment income from 1996 to 1997 is the result of additional  payment-in-kind
interest  income  recorded  upon the sale of CST in the  first  quarter  of 1996
offset by Fees and  Investment  Fees  recorded in 1996.  The decrease in 1996 as
compared to 1995 net investment  income is primarily  attributable to a decrease
in income from Mezzanine  Investments and Temporary Investments partially offset
by lower expenses, primarily Legal and Professional Fees.

Net Assets

     The Retirement Fund's net assets decreased by $16.2 million during the year
ended December 31, 1997, due to the payment of cash distributions to partners of
$14.2  million  ($10.8  million  of the cash  distributions  paid was  return of
capital from the sales of portfolio investments) and net unrealized depreciation
of $6.3 million,  partially offset by net investment  income of $4.3 million and
realized gains of $74,228 from the sale of Mezzanine Investments.

<PAGE>
Unrealized Appreciation and Depreciation on Investments

     For the year ended  December 31, 1997,  the  Retirement  Fund  recorded net
unrealized depreciation of $6.3 million of which $3.3 million was related to net
unrealized depreciation in market value of publicly traded securities held as of
December 31,  1997.  This  compares to a net  unrealized  depreciation  of $14.8
million for the same  period in 1996 of which  $12.8  million was related to net
unrealized  depreciation  in market  value of publicly  traded  securities.  The
Retirement Fund's cumulative net unrealized depreciation as of December 31, 1997
totaled $29.5 million.

     The Retirement Fund's valuation of the common stock of First Alert,  Hills,
Playtex and Stanley  Furniture  reflect their closing  market prices at December
31, 1997.

        The  Managing  General  Partner and the  Investment  Adviser  review the
valuation of the  Retirement  Fund'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.

     Appoximately  30%  of the  Retirement  Fund's  investments  (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
the Retirement Fund could realize in a current transaction.

     The First Alert,  Hills,  Playtex and Stanley Furniture  securities held by
the Retirement Fund 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.  The  Retirement  Fund may be
considered  an affiliate of First Alert and Stanley  Furniture  pursuant to Rule
144 under the Securities Act of 1993 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,  Playtex and Stanley Furniture  securities held by
the  Retirement  Fund 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, 1997.  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  Supplemental  Schedule  of
Unrealized Appreciation and Depreciation - Schedule 2.

Realized Gains and Losses

     For the year ended December 31, 1997, the Retirement  Fund had net realized
gains from  investments  of $74,228 as compared to $4.8 million and $9.2 million
for the same periods in 1996 and 1995, respectively.

        For additional  information,  please refer to  Supplemental  Schedule of
Realized Gains and Losses - Schedule 1.
<PAGE>
Cash Distributions

     On February 2, 1998, the Individual  General  Partners  approved the fourth
quarter  1997  cash  distribution  which  represents  net  investment  income of
$132,526  from  Mezzanine  Investments,  net  investment  income of $20,113 from
Temporary  Investments and Net  Distributable  Capital proceeds from the sale of
Stanley  Furniture of $69,300  (which  includes a return of capital of $34,881).
The total amount distributed to Limited Partners was $182,648 or $1.02 per Unit,
which was paid on February 13, 1998.  The Managing  General  Partner  received a
total of $514 with respect to its interest in the Retirement Fund and $40,308 in
MGP Distributions. Thomas H. Lee, as an Individual General Partner, received $51
with respect to his interest in the Retirement Fund.

     Additionally,  on  February  2,  1998,  the  Independent  General  Partners
approved a cash  distribution to Limited  Partners  consisting of a repayment by
the Managing  General Partner of $424,261  representing an overpayment of an MGP
distribution  with respect to a transaction  effected  during the quarter ending
December 31, 1995 and to pay the Retirement  Fund Limited  Partners  interest on
such  amount.  This  distribution  totaling  $2.70 per Unit was  distributed  on
Febuary 13, 1998, to Limited Partners of record at December 31, 1997.

     Because most of the Retirement Fund's debt holdings were previously sold or
redeemed,  remaining  portfolio  interest  income expected to be received by the
Retirement Fund may not be sufficient to cover the Retirement Fund's expenses in
the future.  As a result,  any interest  income received will be used to pay the
Retirement Fund expenses and may not be available for distribution. The majority
of future cash  distributions to Limited Partners will be derived from recovered
capital and gains,  from asset sales,  if any,  which are dependent  upon future
market   conditions   and   therefore   are   inherently   unpredictable.   Cash
distributions, therefore, are likely to vary significantly in amount and may not
be made in every quarter.

     Should Limited  Partners decide to sell their Units,  any such sale will be
recorded on the books and records of the Retirement  Fund  quarterly,  only upon
the  satisfactory  completion and acceptance of the Retirement  Fund's  transfer
documents. There can be no assurances that such transfer will be effected before
any specified date. Additionally, pursuant to the Partnership Agreement, until a
transfer is recognized,  the Limited  Partner of record (i.e. the transferor) is
entitled to receive all the benefits and burdens of ownership of Units,  and any
transferee has 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  Capital
Proceeds  from sales after  transfer or assignment  have been entered into,  but
before such  transfer  and  assignment  is  recognized,  would be payable to the
transferor and not the transferee.
<PAGE>
<TABLE>
<CAPTION>

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

<S>                   <C>            <C>            <C>           <C>          <C>            <C>           <C>
                         Total            Limited                    Per Unit    Managing                   Individual
                      Distributed        Partners                    Return of    General     Incentive       General
                         Cash             Amount        Per Unit      Capital     Partner      Fee (b)        Partner
                      -----------       ----------     --------      ---------   ---------    ---------     ----------
Fourth Quarter 1989   $  1,049,749    $  1,046,507    $    6.59        $     -   $  2,947    $       -     $      295
First Quarter 1990       2,906,023       2,897,045        16.32              -      8,162                         816
Second Quarter 1990      3,586,751       3,479,294        19.60              -     10,073       96,377          1,007
Third Quarter 1990       2,735,077       2,726,630        15.36              -      7,679            -            768
Fourth Quarter 1990      4,076,832       3,891,129        21.92              -     11,446      173,112          1,145
First Quarter 1991       2,297,038       2,289,944        12.90              -      6,449            -            645
Second Quarter 1991      2,919,747       2,910,729        16.90              -      8,198            -            820
Third Quarter 1991       2,327,308       2,320,120        13.07              -      6,535            -            653
Fourth Quarter 1991      2,646,044       2,637,873        14.86              -      7,428            -            743
First Quarter 1992       3,055,858       3,046,157        17.16              -      8,843            -            858
Second Quarter 1992      3,272,572       3,262,726        18.38              -      8,927            -            919
Third Quarter 1992       2,638,921       2,630,772        14.82              -      7,408            -            741
Fourth Quarter 1992      2,897,119       2,888,169        16.27              -      8,136            -            814
Snapple Distribution
  on 4/13/93            12,786,849      12,747,352        71.81          71.81     35,906            -          3,591
First Quarter 1993      19,889,862      19,828,426       111.70          97.16     55,851            -          5,585
Second Quarter 1993      1,230,430       1,226,629         6.91           3.49      3,455            -            346
Third Quarter 1993       5,555,625       5,538,468        31.20           1.89     15,597            -          1,560
Fourth Quarter 1993     13,364,699      11,905,931        67.07              -     38,388    1,416,541          3,839
First Quarter 1994      14,934,550      14,117,768        79.53          72.50     41,938      770,650          4,194
Second Quarter 1994      3,184,138       2,792,311        15.73          10.00      8,941      381,992            894
Third Quarter 1994         810,197         807,693         4.55           2.79      2,276            -            228
Snapple Distribution
  on 12/15/94           78,114,228      63,770,489       359.24          13.81    237,847   14,082,107         23,785
Fourth Quarter 1994        279,288         221,894         1.25              -        627       56,704             63
EquiCredit Distribution
  on 2/14/95             8,303,171       6,860,956        38.65           3.82     24,411    1,415,363          2,441
First Quarter 1995       5,893,413       4,899,415        27.60          26.48     13,801      978,817          1,380
Second Quarter 1995      2,077,699       1,352,664         7.62            .38      4,820      719,733            482
Third Quarter 1995       1,890,622       1,088,166         6.13           5.61      3,069      799,080            307
Sun Pharmaceuticals
  Distribution on
  12/11/95              10,609,652      10,574,568(c)     59.57          51.57     28,591            - (c)      2,859
Fourth Quarter 1995         19,587          19,527          .11              -         55            -              5
CST Distribution on
  5/3/96                13,796,491       9,773,975(c)     55.06          42.04     27,529    3,995,868 (c)      2,753
First Quarter 1996         765,250          76,331          .43              -        217      688,680             22
Ghirardelli
  Distribution on
  5/3/96                10,731,976      10,698,829        60.27          46.38     30,134            -          3,013
Second Quarter 1996      9,302,264       8,889,952        50.08          26.52     25,043      384,765          2,504
Third Quarter 1996         106,839         106,509          .60              -        300            -             30
Fourth Quarter 1996      1,361,776       1,175,149         6.62           6.17      3,310      182,986            331
First Quarter 1997         268,515          55,030          .31            .01        157      213,312             16
Anchor Distribution
  on 5/15/97            10,162,056       7,821,311        44.06          44.04     22,029    2,316,514          2,203
Second Quarter 1997      1,783,647       1,586,984         8.94           5.11      4,471      191,744            447 
Third Quarter 1997       1,091,201       1,070,415         6.03           5.62      3,015       17,469            301   
Fourth Quarter 1997        221,938         181,065         1.02            .19        514       40,308             51 
                      ------------    ------------    ---------      ---------  ---------  -----------      ---------
Totals                $264,945,004    $235,214,902    $1,326.24      $  537.39  $ 734,523  $28,922,122      $  73,454
                      ============    ============    =========      =========  =========  ===========      =========

(a)  Distributions are paid no later than 45 days after the end of each quarter.

(b)  MGP Distributions to the Managing General Partner are the result of Limited Partners achieving
     cumulative Priority Returns on Mezzanine Investments in accordance with the Partnership Agreement.

(c)  Certain  amounts  from prior  quarters  have been  restated to reflect adjustments made in 1997. 
     See Notes 10 and 13 to the Financial Statements for further information.

</TABLE>
<PAGE>


Item 8.    Financial Statements and Supplementary Data




             ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.


                                TABLE OF CONTENTS


Report of Independent Accountants

Statements of Assets,  Liabilities and Partners' Capital
  As of December 31, 1997 and December 31, 1996

Statements of Operations
  For the Years Ended December 31, 1997, 1996 and 1995

Statements of Changes in Net Assets
  For the Years Ended December 31, 1997, 1996 and 1995

Statements of Cash Flows
  For the Years Ended December 31, 1997, 1996 and 1995

Statements of Changes in  Partners'  Capital 
  For the Years Ended December 31, 1997, 1996 and 1995

Schedule of Portfolio Investments - December 31, 1997

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



To the General  and Limited  Partners  of ML-Lee  Acquisition  Fund  (Retirement
Accounts) 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  (Retirement  Accounts) II, L.P.
(the "Fund") at December 31, 1997 and 1996,  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, 1997,  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, 1997 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  $28,310,000  at
December 31, 1997 (85.6% 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.  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
March 19, 1998

<PAGE>
<TABLE>
<CAPTION>

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

<S>                                                                          <C>            <C>
                                                                              December 31,   December 31, 
                                                                                  1997          1996
                                                                              ------------  ------------
ASSETS:
Investments - Notes 2,4,5
Portfolio Investments at fair value
    Managed Companies (amortized cost $38,972
      at December 31, 1997 and $46,467 at December 31, 1996)                  $     21,533   $     32,302
    Non-Managed Companies (amortized cost $18,894
      at December 31, 1997 and $17,353 at December 31, 1996)                         6,777          8,244
    Temporary Investments, at amortized cost (cost $4,204
      at December 31, 1997 and $8,390 at December 31, 1996)                          4,222          8,405
Cash (of which $131 is restricted at December 31, 1996)                                161            141
Accrued Interest Receivables - Note 2                                                  141            531
Due from Affiliate - Note 10                                                           424             --        
Prepaid Expenses                                                                         4              4
                                                                              ------------   ------------
TOTAL ASSETS                                                                  $     33,262   $     49,627
                                                                              ============   ============

LIABILITIES AND PARTNERS' CAPITAL:

Liabilities
    Legal and Professional Fees Payable                                       $         80   $        119
    Reimbursable Administrative Expenses Payable - Note 8                                9             35
    Independent General Partners' Fees Payable - Note 9                                 10             28
    Deferred Interest Income - Note 2                                                   85            188
                                                                              ------------   ------------
Total Liabilities                                                                      184            370
                                                                              ------------   ------------

Partners' Capital - Note 2
    Individual General Partner                                                          14             18
    Managing General Partner                                                           202          2,566
    Limited Partners (177,515 Units)                                                32,862         46,673
                                                                              ------------   ------------
Total Partners' Capital                                                             33,078         49,257
                                                                              ------------   ------------
TOTAL LIABILITIES AND PARTNERS' CAPITAL                                       $     33,262   $     49,627
                                                                              ============   ============


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

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

<S>                                                                      <C>         <C>          <C>
                                                                               For the Years Ended December 31,
                                                                              ---------    ---------    ---------
                                                                                   1997         1996         1995
                                                                              ---------    ---------    ---------
INVESTMENT INCOME - Notes 2,4,6:
Interest                                                                      $   2,456    $   7,557    $   5,530
Discount & Dividends                                                              3,242          730          903
                                                                              ---------    ---------    ---------
    TOTAL INCOME                                                                  5,698        8,287        6,433
                                                                              ---------    ---------    ---------

EXPENSES:
Investment Advisory Fee - Note 7                                                    622          808        1,064
Fund Administration Fee - Note 8                                                    458          544          602
Reimbursable Administrative Expenses-Note 8                                         113          110          101
Legal and Professional Fees                                                         136        1,125        1,389
Independent General Partners' Fees and Expenses - Note 9                             90          179          201
Insurance Expense                                                                     4            4            5
                                                                              ---------    ---------    ---------
    TOTAL EXPENSES                                                                1,423        2,770        3,362
                                                                              ---------    ---------    ---------

NET INVESTMENT INCOME                                                             4,275        5,517        3,071
                                                                              ---------    ---------    ---------
Net Realized Gain on Investments - Note 4 and Schedule 1                             74        4,756        9,263
                                                                              ---------    ---------    ---------
Net Change in Unrealized Depreciation
  from Investments Note 5 and Schedule 2:
  Publicly Traded Securities                                                     (3,275)     (13,603)     (23,262)
  Nonpublic Securities                                                           (3,010)      (1,166)      (5,133)
                                                                              ---------    ---------    ---------
SUBTOTAL                                                                         (6,285)     (14,769)     (28,395)
                                                                              ---------    ---------    ---------

NET INCREASE (DECREASE) IN NET ASSETS
  RESULTING FROM OPERATIONS                                                      (1,936)      (4,496)     (16,061)
Less:  Earned MGP Distributions to Managing General Partner                        (318)      (2,566)      (2,592)
                                                                              ---------    ---------    ---------
NET INCREASE (DECREASE) AVAILABLE FOR PRO-RATA
  DISTRIBUTION TO ALL PARTNERS                                                $  (2,254)   $  (7,062)   $ (18,653)
                                                                              =========    =========    =========



</TABLE>

                         See the Accompanying Notes to Financial Statements.


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

<S>                                                                          <C>           <C>           <C>
                                                                                For the Years Ended December 31,
                                                                              ----------    ----------    ----------
                                                                                    1997          1996          1995
                                                                              ----------    ----------    ----------

FROM OPERATIONS:

Net Investment Income                                                         $    4,275    $    5,517         3,071

Net Realized Gain on Investments                                                      74         4,756         9,263

Net Change in Unrealized Depreciation from Investments                            (6,285)      (14,769)      (28,395)
                                                                              ----------    ----------    ----------

Net Increase (Decrease) in Net Assets Resulting from Operations                   (1,936)       (4,496)      (16,061)

Cash Distributions to Partners                                                   (14,243)      (34,723)      (29,054)
                                                                              ----------    ----------    ----------

Total Increase (Decrease)                                                     $  (16,179)   $  (39,219)   $  (45,115)

NET ASSETS:
Beginning of Year                                                                 49,257        88,476       133,591
                                                                              ----------    ----------    ----------

End of Period                                                                 $   33,078    $   49,257    $   88,476
                                                                              ==========    ==========    ==========



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


<PAGE>
<TABLE>
<CAPTION>
                    ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                      STATEMENTS OF CASH FLOWS
                                       (DOLLARS IN THOUSANDS)
<S>                                                                                     <C>              <C>            <C>
                                                                                                For the Years Ended December 31,
                                                                                         ----------      ----------      ----------
                                                                                               1997            1996            1995
                                                                                         ----------      ----------      ----------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
CASH FLOWS FROM OPERATING ACTIVITIES:
  Interest, Dividends and Discount Income                                                $    5,975      $    8,856           5,763
  Fund Administration Fee                                                                      (458)           (544)           (602)
  Investment Advisory Fee                                                                      (622)           (808)         (1,064)
  Independent General Partners' Fees and Expenses                                              (108)           (196)           (218)
  (Purchase) Sale of Temporary Investments, Net                                               4,186            (188)          8,127
  Purchase of Portfolio Company Investments                                                  (1,580)           --            (1,865)
  Proceeds from Sales of Portfolio Company Investments                                        7,608          29,185          20,176
  Reimbursable Administrative Expense                                                          (139)           (121)           (125)
  Legal and Professional Fees                                                                  (175)         (1,321)         (1,138)
                                                                                         ----------      ----------      ----------
NET CASH PROVIDED BY OPERATING ACTIVITIES                                                    14,687          34,863          29,054
                                                                                         ----------      ----------      ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Cash Distributions to Partners                                                            (14,667)        (34,723)        (29,054)
                                                                                         ----------      ----------      ----------
NET CASH APPLIED TO FINANCING ACTIVITIES                                                    (14,667)        (34,723)        (29,054)
                                                                                         ----------      ----------      ----------
  Net Increase in Cash                                                                           20             140            --
  Cash at Beginning of Period                                                                   141               1               1
                                                                                         ----------      ----------      ----------
CASH AT END OF PERIOD                                                                    $      161      $      141      $        1
                                                                                         ==========      ==========      ==========

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

Net Investment Income                                                                    $    4,275      $    5,517      $    3,071
                                                                                         ----------      ----------      ----------
ADJUSTMENTS TO RECONCILE NET INVESTMENT INCOME (LOSS)
    TO NET CASH PROVIDED BY OPERATING ACTIVITIES
  (Increase) Decrease in Investments                                                         10,144          24,342          17,176
  (Increase) Decrease in Accrued Interest Receivables                                           277             468            (670)
  Increase (Decrease) in Legal and Professional Fees Payable                                    (39)           (192)            255
  Increase (Decrease) in Reimbursable Administrative Expenses Payable                           (26)            (11)            (24)
  Increase (Decrease) in Independent General Partners' Fees Payable                             (18)            (17)            (17)
  Net Realized Gains on Sales of Investments                                                     74           4,756           9,263
                                                                                         ----------      ----------      ----------
TOTAL ADJUSTMENTS                                                                            10,412          29,346          25,983
                                                                                         ----------      ----------      ----------
NET CASH PROVIDED BY OPERATING ACTIVITIES                                                $   14,687      $   34,863      $   29,054
                                                                                         ==========      ==========      ==========


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

<PAGE>
<TABLE>
<CAPTION>
                          ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) 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 Twelve Months Ended December 31, 1995
Partners' Capital at January 1, 1995                 $       40    $    6,824    $  126,727       133,591
Allocation of Net Investment Income                           1         1,021         2,049         3,071
Allocation of Net Realized Gain on Investments                3         1,605         7,655         9,263
Allocation of Net Change in Unrealized
  Depreciation From Investments                              (8)          (80)      (28,307)      (28,395)
Cash Distributions to Partners                               (8)       (4,473)      (24,573)      (29,054)
                                                     ----------    ----------    ----------    ----------
Partners' Capital at December 31, 1995               $       28    $    4,897    $   83,551    $   88,476
                                                     ==========    ==========    ==========    ==========

For the Twelve Months Ended December 31, 1996
Partners' Capital at January 1, 1996                 $       28    $    4,897    $   83,551    $   88,476
Allocation of Net Investment Income                           2         2,007         3,508         5,517
Allocation of Net Realized Gain on Investments                1           852         3,903         4,756
Allocation of Net Change in Unrealized
  Depreciation From Investments                              (4)          (41)      (14,724)      (14,769)
Cash Distributions to Partners                               (9)       (5,149)      (29,565)      (34,723)
                                                     ----------    ----------    ----------    ----------
Partners' Capital at December 31, 1996               $       18    $    2,566    $   46,673    $   49,257
                                                     ==========    ==========    ==========    ==========

For the Twelve Months Ended December 31, 1997
Partners' Capital at January 1, 1997                 $       18    $    2,566    $   46,673    $   49,257
Allocation of Net Investment Income                           1           184         4,090         4,275
Allocation of Net Realized Gain on Investments               --            --            74            74
Allocation of Net Change in Unrealized
  Depreciation From Investments                              (2)          (17)       (6,266)       (6,285)
Cash Distributions to Partners                               (3)       (2,531)      (11,709)      (14,243)
                                                     ----------    ----------    ----------    ----------
Partners' Capital at December 31, 1997               $       14    $      202    $   32,862    $   33,078
                                                     ==========    ==========    ==========    ==========


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

<PAGE>
<TABLE>
<CAPTION>
                               ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                         SCHEDULE OF PORTFOLIO INVESTMENTS
                                               DECEMBER 31, 1997
                                             (DOLLARS IN THOUSANDS)
                                                 

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

                  ANCHOR ADVANCED PRODUCTS, INC. (b) - Notes 4, 13
219,323 Shares    Anchor Holdings, Inc., Common Stock (d)                               04/30/90   $  745      $  745
                    $3,133 11.67% Sr. Sub. Note
                    $4,178 17.50% Jr. Sub. Note
                    Purchased 4/30/90                        $ 7,311
                    Repaid 4/2/97                            $ 7,311
                    Realized Gain                            $     0
                    87,033 Shares Common Stock
                    Purchased 4/30/90                        $   827
                    Exercised 132,290 Warrants 4/2/97        $ 1,256
                    Return of Capital Proceeds from the 
                      Anchor Dividend                        $(1,338) 
                    Cost Basis of Equity                     $   745                               ------------------------------ 
                                                                                                      745         745        2.29
                                                                                                   ------------------------------ 

                  BIG V SUPERMARKETS, INC. (b)
$6,963            Big V Supermarkets, Inc., Sr. Sub. Nt. 14.14% due 03/15/01(c)         12/27/90    6,963       6,963
62,667 Shares     Big V Holding Corp., Inc., Common Stock(d)                            12/27/90    2,193       2,193
                    (8.8% of fully diluted common equity) (h)                                       ------------------------------ 
                                                                                                    9,156       9,156       28.14
                                                                                                    ------------------------------ 

                  CINNABON INTERNATIONAL, INC.
                  (formerly Restaurants Unlimited)
$3,956            Cinnabon, 11% Sub. Nt. due 06/30/02(c)                               06/03/94     3,956      3,956
256,083 Warrants  Cinnabon, Common Stock Warrants(d)                                   06/03/94         -          -
                    (1.4% of fully diluted common equity)(h)                                       ------------------------------ 
                                                                                                    3,956      3,956        12.16
                                                                                                   ------------------------------

                  COLE NATIONAL CORPORATION
7,032 Warrants    Cole National Corporation, Common Stock Purchase Warrants(d)          09/26/90        -           -
                    (0.0% of fully diluted common equity assuming exercise of
                    warrants) (h)
                    $744 13% Sr. Secured Bridge Note
                    Purchased 09/25/90               $744
                    Repaid 11/15/90                  $744
                    Realized Gain                    $  0                                          ------------------------------ 
                                                                                                        -           -        0.00
                                                                                                   ------------------------------ 

                  FIRST ALERT, INC.(b) - Notes 5, 13
2,281,524 Shares  First Alert, Inc., Common Stock(a)(d)                                 07/31/92    3,679       4,849
                    (8.9% of fully diluted common equity)(h)
                    $11,302 12.5% Subordinated Note
                    Purchased 07/31/92                     $11,302
                    Repaid 03/28/94                        $11,302
                    Realized Gain                          $     0                                 ------------------------------ 
                                                                                                    3,679       4,849       14.91
                                                                                                   ------------------------------  

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


<PAGE>
<TABLE>
<CAPTION>
                                  ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                          SCHEDULE OF PORTFOLIO INVESTMENTS
                                               DECEMBER 31, 1997
                                             (DOLLARS IN THOUSANDS)
                                                

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

                  HILLS STORES COMPANY - Note 5
244,818 Shares    Hills Stores Company, Common Stock(a)(d)                             04/03/90   $16,153    $    765
33,427 Shares     Hills Stores Company, Common Stock(a)(d)                             08/21/95     2,418         104
                    (2.5% of fully diluted common equity) (h)                                      ------------------------------ 
                                                                                                   18,571         869        2.68
                                                                                                   ------------------------------ 
                  PLAYTEX PRODUCTS, INC.(b) - Note 5
183,560 Shares    Playtex Products, Inc., Common Stock(a)(d)                           03/29/90     2,829       1,881
                    (0.3% of fully diluted common equity)(h)
                    $3,916 15% Subordinated Note
                    Purchased 03/29/90                      $3,916
                    Sold 09/28/90                           $3,925
                    Realized Gain                           $    9
                    45,323 Shares Common Stock
                    Purchased 03/29/90                      $  151
                    Sold 12/20/91                           $  175
                    Realized Gain                           $   24
                    $3,916 15% Subordinated Note
                    Purchased 03/29/90                      $3,916
                    Sold 02/01/93                           $3,912
                    Realized Loss                           $   (4)
                    Total Net Realized Gain                 $   29                                ------------------------------  
                                                                                                    2,829      1,881        5.78
                                                                                                  ------------------------------ 

                  STANLEY FURNITURE COMPANY, INC. (b) - Notes 4,5, 13
2,773 Shares      Stanley Furniture Company, Inc., Common Stock(a)(d)                  06/30/91        36         77 
                    (0.3% of fully diluted common equity)(h)
                    7,716 Shares Common Stock
                    Purchased 6/30/91                      $  97
                    Sold 6,710 Shares 11/13/96             $ 102
                    Sold 1,006 Shares 12/13/96             $  15
                    Realized Gain                          $  20
                    Purchased 218 Shares 6/30/91           $   3
                    Sold 2/07/97                           $   5
                    Realized Gain                          $   2
                    Purchased 5,032 Shares 6/30/91         $  64
                    Sold 6/30/97                           $ 101
                    Realized Gain                          $  37
                    Purchased 2,772 shares 6/30/91         $  35
                    Sold 11/18/97                          $  69
                    Realized Gain                          $  34
                    Total Net Realized Gain                $  93                                  ------------------------------ 
                                                                                                       36         77        0.24
                                                                                                  ------------------------------
                  TOTAL INVESTMENT IN MANAGED COMPANIES                                           $38,972    $21,533       66.20
                                                                                                  ==============================  

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

<PAGE>
<TABLE>
<CAPTION>
                                  ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                            SCHEDULE OF PORTFOLIO INVESTMENTS
                                                    DECEMBER 31, 1997
                                                  (DOLLARS IN THOUSANDS)
                                                    


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

                  BIOLEASE, INC. - Note 5
$513              Biolease, Inc., 13% Sub. Nt. due 06/06/04(c)                          06/08/94    $   443   $    257
63.20 Shares      Biolease, Inc., Common Stock(d)                                       06/08/94         62          -
6,554 Warrants    Biotransplant, Inc., Common Stock Purchase Warrants(d)                06/08/94          9          9
                                                                                                    -----------------------------
                                                                                                        514        266        .82
                                                                                                    -----------------------------
                  FITZ AND FLOYD - Notes 4,5
$1,580            Fitz and Floyd, 12% Sub. Nt. due 4/15/04(c)                           04/11/97      1,580      1,580
5,530 Shares      Fitz and Floyd, Series A Preferred Stock(d)                           04/11/97      8,248      1,976
                      1,661,663 Shares Common Stock
                      Purchased Various                     $   13
                      Surrendered May 1996                  $    0
                      Realized loss                         $  (13)
                      $6,719 Sr. Sub. Note
                      $1,581 Sr. Sub. Note
                      Purchased Various                     $8,248
                      Exchanged 4/11/97
                      6,530 Series A Preferred Stock and
                      33,575 Shares common Stock            $8,248
                      Realized Gain                         $    0
                      Total Realized Loss                   $  (13)                                 -----------------------------
                                                                                                      9,828      3,556      10.93
                                                                                                    -----------------------------

                  FLA. ORTHOPEDICS, INC - Notes 5,6
12,634 Shares     FLA. Holdings, Inc. Series B Preferred Stock (d)                      08/02/93        987          -
 2,493 Warrants   FLA. Holdings, Inc. Common Stock Purchase Warrants(d)                 08/02/93          -          -
                      $3,158 12.5% Subordinated Note
                      Purchased 08/02/93                    $ 3,158
                      Surrendered 08/16/96                  $     0
                      Realized Loss                         $(3,158)
                      78,960 Common Stock
                      Purchased 08/02/93                    $   987
                      Exchanged 08/02/96
                      2,493 Series B Preferred Stock        $   987
                      Realized Gain                         $     0 
                      Total Realized Loss                   $(3,158)                               -----------------------------
                                                                                                        987          -       0.00
                                                                                                    -----------------------------

                  SORETOX - Notes 5,6
$3,997            Stablex Canada, Inc., Sr. Sub. Nt. 10% due 06/30/07(c)(f)(g)          06/29/95      3,997      2,955
$3,568            Stablex Canada, Inc., Jr. Sub. Nt. 11% due 06/30/09(c)(f)(g)          06/29/95      3,568          -
2,286 Warrants    Seaway TLC, Inc. Common Stock Purchase Warrants                       06/29/95          -          -
                                                                                                    -----------------------------
                                                                                                      7,565      2,955       9.08
                                                                                                    -----------------------------
                  TOTAL INVESTMENT IN NON-MANAGED  COMPANIES                                        $18,894   $  6,777      20.83
                                                                                                    =============================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                  ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                            SCHEDULE OF PORTFOLIO INVESTMENTS
                                                    DECEMBER 31, 1997
                                                  (DOLLARS IN THOUSANDS)
                                                       


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

                  SUMMARY OF MEZZANINE INVESTMENTS

                  Subordinated Notes                                                     Various    $20,507   $ 15,711      48.29
                  Preferred Stock, Common Stock, Warrants and Stock Rights               Various     37,359     12,599      38.73
                                                                                                    -----------------------------  
                  TOTAL MEZZANINE INVESTMENTS                                                       $57,866   $ 28,310      87.02
                                                                                                    =============================

                  TEMPORARY INVESTMENTS

                  COMMERCIAL PAPER
$ 3,881           General Electic 5.81% due 1/05/98                                     12/04/97      3,861      3,878
$   344           Clipper Receivables 5.97% due 1/02/98                                 12/18/97        343        344
                                                                                                    -----------------------------
                  TOTAL INVESTMENT IN COMMERCIAL PAPER                                                4,204      4,222      12.98
                                                                                                    -----------------------------  
                  TOTAL TEMPORARY INVESTMENTS                                                       $ 4,204   $  4,222      12.98
                                                                                                    -----------------------------
                  TOTAL INVESTMENT PORTFOLIO                                                        $62,070   $ 32,532     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 $22 for Mezzanine Investments
     and $18 for Temporary Investments.
(f)  Inclusive of receipt of payment-in-kind securities.
(g)  Non-accrual investment status.
(h)  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 (RETIREMENT ACCOUNTS) II, L.P.
                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

1.   Organization and Purpose

     ML-Lee  Acquisition  Fund  (Retirement  Accounts) II, L.P. (the "Retirement
Fund") (formerly T.H. Lee Acquisition  Fund (Retirement  Accounts) II, L.P.) was
formed  along with ML-Lee  Acquisition  Fund II, L.P.  ("Fund II";  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  the  Retirement  Fund'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.

     The Retirement  Fund elected to operate as a business  development  company
under  the  Investment  Company  Act of  1940.  The  Retirement  Fund'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.  The  Retirement  Fund 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.   The
Retirement  Fund may also invest in "bridge  investments" if it is believed that
such investments would facilitate the consummation of a mezzanine financing.

     As described in the Prospectus, the Retirement Fund will terminate no later
than December 20, 1999,  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 the  Retirement  Fund.  The
Retirement Fund 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 the Retirement Fund 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
the  Retirement  Fund. For privately  issued  securities in which the Retirement
Fund  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 the Retirement  Fund
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.

      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, 1997.  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  investments of companies  whose equity is
publicly  traded are valued at the last price at December 31, 1997,  the current
estimated fair value of these investments may have changed  significantly  since
that point in time.
 <PAGE>
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 the Retirement  Fund'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, 1997 and
December 31,  1996,  the  Retirement  Fund has in its  portfolio of  investments
$504,150 of payment-in-kind  notes which excludes $2.0 million and $1.3 million,
respectively, of payment-in-kind notes received from notes placed on non-accrual
status.  As of December 31, 1997 and December 31, 1996, the Retirement  Fund has
in its portfolio of investments $14,640 of payment-in-kind equity securities.

Investment Transactions

     The Retirement Fund records investment transactions on the date on which it
obtains an enforceable right to demand the securities or payment  therefor.  The
Retirement Fund 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.

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 the  Retirement  Fund 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  the  Retirement  Fund's  equity  divided in
proportion to the  Partners'  Capital  Contributions  and does not represent the
Partners'  Capital  Accounts.  Profits and losses, as defined in the Partnership
Agreement, 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 99.69% to the Limited Partners, 0.28% to
the  Managing  General  Partner  and 0.03% 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,  99.69% to the Limited  Partners,  0.28% to the Managing General
        Partner  and  0.03% 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,  69.69% to the Limited Partners,  30.281% to the Managing General
        Partner and .029% to the Individual  General  Partner until the Managing
        General Partner has received 20.281% of the total profits allocated,

        thereafter,  79.69% to the  Limited  Partners,  20.281% to the  Managing
        General Partner and 0.029% to the Individual General Partner.

        Losses  will  be  allocated  in  reverse  order  of  profits  previously
        allocated and thereafter  99.69% to the Limited  Partners,  0.28% to the
        Managing General Partner and 0.03% to the Individual General Partner.
<PAGE>
4.      Investment Transactions

     During  February  1997,  the  Retirement  Fund sold 218  shares of  Stanley
Furniture for $24 per share and received total proceeds of $5,232 and recognized
a gain of $2,488.  On June 30, 1997,  the  Retirement  Fund entered into a stock
purchase agreement with Stanley whereby the Retirement Fund sold 5,032 shares of
Stanley Furniture for $20 per share. The Retirement Fund received total proceeds
of  $100,640  and  recognized  a gain of  $37,321.  On November  18,  1997,  the
Retirement Fund sold 2,772 shares of Stanley Common Stock for $25 per share. The
Retirement  Fund  received  total  proceeds of $69,300 and  recognized a gain of
$34,419.

     On April 2, 1997,  Anchor  completed a  recapitalization  pursuant to which
Anchor issued  $100,000,000  aggregate principal amount of Senior Notes due 2004
and entered into a new credit facility (the "Recapitalization").  As part of the
Recapitalization,  Anchor  repaid  substantially  all of its  outstanding  debt,
including all accrued  interest and any premiums in connection  therewith.  As a
result,  Anchor repaid the Senior Subordinated Note and Junior Subordinated Note
held by the Retirement  Fund,  together with all accrued interest and prepayment
premiums for an aggregate of $7,752,731.

     Immediately prior to the Recapitalization, the Retirement Fund owned 87,033
shares of the  common  stock of Anchor  Holdings,  Inc.,  the  parent of Anchor.
Immediately after the consummation of the Recapitalization,  the Retirement Fund
exercised its warrants to purchase  common stock (at an exercise  price of $9.50
per share) and acquired an additional  132,290 shares of common stock,  bringing
its total  holdings of common stock to 219,323  shares.  In connection  with the
Recapitalization,  Holdings  paid a dividend to all  holders of Holdings  common
stock of record as of April 2,  1997,  in the  amount of $19.02  per share  (the
"Anchor Dividend") . As a result of such dividend,  the Retirement Fund received
$4.2  million,  of which  approximately  32% or $1.3  million  was  returned  to
partners as a return of captial.

     On April 11, 1997 the Bankruptcy  Court confirmed a plan of  Reorganization
for Fitz & Floyd. As a result, on April 14, 1997, a follow-on investment of $1.6
million  was made in Fitz and  Floyd and Fund II  received  a $1.6  million  12%
subordinated note. Additionally,  the Retirement Fund exchanged the $8.2 million
adjustable  notes,  which the  Retirement  Fund  previously  held,  for Series A
Preferred  Stock and Class A Common Stock in Fitz and Floyd. No gain or loss was
recorded on the trasaction.

     On August 6, 1991, the Independent  General Partners approved a reserve for
follow-on  investments of $20.0 million for the Retirement  Fund. As of November
14,  1997,  the  remaining  reserve  balance was $3.3  million due to  follow-on
investments in Petco Animal Supplies, Fitz and Floyd, Fine Clothing, Inc., Hills
Stores,  Ghirardelli Holdings and Anchor Advanced Products.  Additionally,  $7.7
million of the  reserve  has been  returned  to the  partners.  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 the
Retirement Fund's existing investment.

     The  Managing   General  Partner  has  established  a  reserve  for  future
Retirement  Fund expenses of $500,000  from  proceeds  received from the sale of
Anchor Advanced Products on April 2, 1997.

     Because  the  Retirement  Fund  primarily  invested 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.

     Although the Retirement Fund 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 Retirement Fund 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 the  Retirement  Fund to
liquidate  the  position or collect  proceeds  from the action may be delayed or
limited.
<PAGE>

5.   Unrealized Appreciation and Depreciation of Investments

     The Retirement Fund's valuation of the Common Stock of First Alert,  Hills,
Playtex and Stanley  Furniture  reflects their closing market prices at December
31, 1997.

     For information,  please refer to the  Supplemental  Schedule of Unrealized
Appreciation and Depreciation - Schedule 2.

6.   Non-Accrual of Investments

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

     -  Florida Orthopedics 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 and realized losses), 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, 1997,  1996 and 1995,  the  Retirement  Fund paid  $621,386,
$807,939 and $1.1 million,  respectively,  in Investment Advisory Fees to Thomas
H. Lee Advisors II, L.P.

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  Administration  Fee and  reimbursement  for  certain
expenses  incurred  by the Fund  Administrator  on behalf of the  Funds.  Actual
out-of-pocket expenses ("reimbursable  expenses") primarily consist of printing,
audit,  tax  preparation  and custodian  fees.  For the years ended December 31,
1997,  1996 and 1995,  the  Retirement  Fund  incurred  $113,219,  $110,370  and
$100,721, respectively, in reimbursable expenses.

     Beginning in November of 1997,  the Fund  Administration  Fee changed to an
annual  amount of  $400,000  for the  Retirement  Fund and Fund II on a combined
basis,  plus 100% of all reimbursable  expenses  incurred by the Funds. The Fund
Administration Fee is calculated and paid quarterly,  in advance,  by each Fund.
For the years ended December 31, 1997,  1996 and 1995, the Retirement  Fund paid
$458,168, $544,478 and $602,002, respectively, in Fund Administration Fees.

     For the  period  ending  November  1997,  the Fund  Administration  Fee was
calculated at an annual amount of the greater of $500,000 or 0.45% of the excess
of net offering proceeds less 50% of capital reductions and realized losses.

     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).
<PAGE>
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. Compensation
for each of the Independent General Partners is reviewed annually. For the years
ended December 31, 1997,  1996 and 1995, the Retirement  Fund incurred  $89,810,
$179,150 and $201,406,  respectively,  in Independent General Partners' Fees and
Expenses.

10.  Related Party Transactions

     The Retirement Fund's investments generally are made as co-investments with
Fund  II.  In  addition,   certain  of  the  Mezzanine  Investments  and  Bridge
Investments which were made by the Retirement Fund 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 the
Retirement  Fund'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. The Retirement Fund'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 the  Retirement  Fund 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.

     As provided by the Partnership  Agreement,  the Managing General Partner of
the  Retirement  Fund  is  entitled  to  receive  incentive  distributions  "MGP
Distributions",  after Limited  Partners have received their Priority  Return of
10% per annum.  The Managing  General  Partner is required to defer a portion of
any MGP Distribution earned from the sale of portfolio  investments in excess of
20% of realized  capital  gains,  net  realized  capital  losses and  unrealized
depreciation,  in  accordance  with the  Partnership  Agreement  (the  "Deferred
Distribution  Amount"). Any Deferred Distribution Amount is distributable 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 any
Deferred Distribution Amount is paid in full.

     During 1997,  Fund II paid the  Individual  General  Partner  distributions
totaling $3,298 and Managing General Partner  distributions  totaling $2,955,007
(which includes $2,922,025 of MGP  Distributions).  As of December 31, 1997, the
Managing   General   Partner  has  earned  a  total  of  $28.9  million  in  MGP
Distributions,  none of which is  deferred  in payment to the  Managing  General
Partner as a Deferred Distribution amount (the "Deferred Distribution",) at this
time, in accordance with the Partnership Agreement. To the extent not payable to
the Managing  General Partner,  any Deferred  Distribution is distributed to the
Partners  pro-rata in accordance with their capital  contributions,  and certain
amounts  otherwise  later  payable  to  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.

     The Retirement Fund has recorded a receivable of $424,261 or $2.39 per Unit
which represents an amount due from the Managing General Partner at December 31,
1997.  This amount is a correction of an MGP  Distribution  made on December 11,
1995, with respect to a trasaction effected at that time.

     The Managing  General Partner has repaid the amount to the Retirement Fund,
plus interest,  all of which was distributed to Limited  Partners along with the
fourth  quarter  distribution  made on February 13, 1998 to Limited  Partners of
record as of December 31, 1997. See Note 13 for further information.

<PAGE>
11. Litigation

     On February 3, 1992 and February 5, 1992, respectively, one Limited Partner
from the  Retirement  Fund and one Limited  Partner from Fund II 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  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, although plaintiffs' have made application to the
Court for  permission to conduct  additional  fact  discovery.  The parties have
conducted  expert  discovery,  the conclusion of which is subject to the Courts'
decision on a pending  motion.  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.  The Retirement Fund 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  Legal  and
Professional Fees. In the opinion of legal counsel,  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
paragraphs  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. Defendants' motion to dismiss this complaint was denied
on December 29, 1995. On August 4, 1995, while defendants' motion to dismiss the
original  complaint was pending,  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 and moved to
dismiss  the  amended  complaint.  By an  Opinion  dated  March  30,  1996,  the
defendants  Court denied  plaintiffs'  motion for partial summary  judgment.  By
order  of the same  date,  and  without  opposition  by  defendants,  the  Court
certified the case as a class action.  Defendants also filed separate motions to
dismiss, which the Court denied by an order dated June 30, 1996. The parties are
now engaged in discovery.  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.  In the
opinion of legal counsel,  the outcome of this case is not  determinable at this
time.
<PAGE>

     On November 27, 1995, one Limited  Partner from the Retirement Fund and one
Limited  Partner from Fund II filed a putative class action in the United States
District  Court  for the  District  of  Delaware,  purportedly  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.  On  December  18,  1996,  the  Court  denied  the
defendants'  motion to dismiss.  Although the defendants believe the advancement
of legal fees and litigation costs was properly made pursuant to indemnification
agreements  signed by the  defendants,  in the  opinion  of legal  counsel,  the
outcome of this case is not determinable at this time.

12.  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  the  Retirement  Fund's  partners  for  inclusion  in  their
respective tax returns.

     Pursuant  to the  Statement  of  Financial  Accounting  Standards  No.  109
Accounting  for Income Taxes,  the  Retirement  Fund is required to disclose any
difference  in the tax basis of the  Retirement  Fund's  assets and  liabilities
versus the amounts  reported in the  financial  statements.  As of December  31,
1997, the tax basis of the Retirement Fund's assets are greater than the amounts
reported in the  financial  statements  by $25.7  million.  This  difference  is
primarily  attributable  to net  unrealized  depreciation  and  appreciation  on
investments which has not been recognized for tax purposes.

13.     Subsequent Events

     On February 2, 1998, the Individual  General  Partners  approved the fourth
quarter  1997  cash  distribution  which  represents  net  investment  income of
$132,526  from  Mezzanine  Investments,  net  investment  income of 20,113  from
Temporary  Investments and Net  Distributable  Capital proceeds from the sale of
Stanley  Furniture of $69,300  (which  includes a return of capital of $34,881).
The total amount distributed to Limited Partners was $182,648 or $1.02 per Unit,
which was paid on February 13, 1998.  The Managing  General  Partner  received a
total of $514 with respect to its interest in the Retirement Fund and $40,308 in
MGP Distributions. Thomas H. Lee, as an Individual General Partner, received $51
with respect to his interest in the Retirement Fund.

     Additionally,  on  February  2,  1998,  the  Independent  General  Partners
approved a cash  distribution to Limited  Partners  consisting of a repayment by
the Managing  General Partner of $424,261  representing an overpayment of an MGP
distribution  with respect to a transaction  effected  during the quarter ending
December 31, 1995 and to pay the Retirement  Fund Limited  Partners  interest on
such  amount.  This  distribution  totaling  $2.70 per Unit was  distributed  on
Febuary 13, 1998, to Limited Partners of record at December 31, 1997.

     On January  6, 1998 the  Retirement  Fund sold its  remaining  holdings  of
common  stock  in  Stanley.  The  common  stock  was sold  pursuant  to Form S-3
Registration  Statement,  which was filed by Stanley on  December  22,  1997 and
declared  effective by the Securities  and Exchange  Commissionn on December 23,
1997. In connection  with the sale, the Retirement Fund sold its remaining 2,773
shares of common stock and received net proceeds of $74,841 or $27 per share.

     On February  28,  1998,  First Alert and  Sunbeam  Corporation  ("Sunbeam")
executed a definitive  merger agreement  whereby Sunbeam will acquire all of the
outstanding  shares of First Alert Common Stock for  approximately  $175 million
($5.25 per share) by means of a tender  offer (the "Tender  Offer"),  and assume
all of the debt of First Alert. Pursuant to the Tender Offer, which was executed
on March 6, 1998, the Retirement  Fund tendered all of its shares of First Alert
Common Stock and expects to receive  proceeds of  approximately  $11.98 million.
The per Unit amount to be distributed to the Retirement  Fund's Limited Partners
from this  transaction is not  determinable  at this time. Any  distribution  of
these net  Distributable  Capital Proceeds after the payment of expenses and the
establishment of reserves,  as provided for in the Retirement Fund's Partnership
Agreement,  will be distributed to Limited  Partners of record as of the date of
the expiration of this Tender Offer,  which is scheduled to be on April 2, 1998,
unless the Tender Offer is extended.

     On March 19, 1998 the  Retirement  Fund and Affiliates of the Thomas H. Lee
Company sold their remaining  holdings in Anchor.  Pursuant to this  transaction
the Retirement Fund sold 219,323 shares of Anchor Common Stock for approximately
$877,292 ($4.00 per share) and recognized a gain of $132,013.


<PAGE>
<TABLE>
<CAPTION>

                                                         SCHEDULE 1
                                   ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                    SUPPLEMENTARY SCHEDULE OF REALIZED GAINS AND LOSSES
                                             FOR THE YEAR ENDED DECEMBER 31, 1997
                                                   (DOLLARS IN THOUSANDS)

<S>                                                  <C>                 <C>               <C>                <C>
                                                     Principal Amount/      Investment                            Realized
SECURITY                                             Number of Shares          Cost          Net Proceeds         Gain(Loss)
                                                     ----------------   ----------------   ----------------   ----------------

Stanley Furniture Company Inc.
       Common Stock                                               218        $         3        $         5        $         2

Stanley Furniture Company Inc.
       Common Stock                                             5,032                 63                101                 38

Stanley Furniture Company Inc.
       Common Stock                                             2,772                 35                 69                 34
                                                                             -----------        -----------        -----------
TOTAL REALIZED GAIN                                                          $       101        $       175        $        74
                                                                             ===========        ===========        ===========

</TABLE>



<PAGE>
<TABLE>
<CAPTION>
                                                 SCHEDULE 2
                       SUPPLEMENTARY SCHEDULE OF UNREALIZED APPRECIATION AND DEPRECIATION
                                 ML-LEE ACQUISITION (RETIREMENT ACCOUNTS) II, L.P.
                                       FOR THE PERIOD ENDED DECEMBER 31, 1997
                                             (DOLLARS IN THOUSANDS)
<S>                             <C>       <C>     <C>                <C>          <C>        <C>        <C>      <C>          <C>
                                                      Total Unrealized
                                                        Appreciation/          Unrealized Appreciation/ (Depreciation) For
                                    Investment   Fair  (Depreciation)                                                         1992
SECURITY                               Cost      Value  Dec. 31, 1997   1997       1996       1995       1994       1993    & PRIOR
- ----------------------------------- ---------  ---------  ---------  ---------  ---------  ---------  ---------  --------- ---------

PUBLICLY TRADED SECURITIES:

First Alert, Inc.
  Common Stock *                    $   3,679  $   4,849  $   1,170  $  (2,851) $ (11,977) $ (13,689)  $ 29,687  $     --   $    --

Hills Stores Company
  Common Stock *                       18,571        869    (17,702)      (800)    (1,079)    (3,055)       101   (12,869)       --

Playtex Products, Inc.
  Common Stock *                        2,829      1,881       (948)       414         91         69     (1,347)     (583)      408

Stanley Furniture
  Common Stock *                           36         77         41        (38)       164        (37)       (63)       15        --
                                                          ---------  ---------  ---------  ---------   --------  --------   ------- 
TOTAL UNREALIZED APPRECIATION                           
  (DEPRECIATION) FROM PUBLICLY                            $ (17,439) $  (3,275) $ (12,801) $ (16,712)  $ 28,378  $(13,437)  $   408
  TRADED SECURITIES                                       ---------  ---------  ---------  ---------   --------  --------   -------



NON PUBLIC SECURITIES:
Fitz and Floyd
  Preferred Stock *                 $   8,248  $   1,976  $  (6,272) $      41  $  (4,324) $   (1,975) $    (13) $     --   $    --

Biolease
  Common Stock*                            62         --        (62)       (62)        --         --         --        --        --
  Subordinated Notes*                     464        257       (207)      (207)        --         --         --        --        --
    
FLA. Orthopedics, Inc.
  Preferred Stock*                        987         --       (987)        --         --         --       (987)       --        --
  Subordinated Note                        --         --         --         --      3,158     (3,158)        --        --        --

Soretox
  Subordinated Notes*                   7,565      2,955     (4,610)    (2,782)        --         --     (1,828)       --        --
                                                           --------  ---------  ---------  ---------  ---------  --------   -------

TOTAL UNREALIZED DEPRECIATION                             
  FROM NON PUBLIC SECURITIES                               $(12,137) $  (3,010) $  (1,166) $  (5,133) $  (2,828) $     --   $    --
                                                           --------  ---------  ---------  ---------  ---------  --------   -------

Reversal of Unrealized Appreciation/
  (Depreciation) for Investments
  Sold prior to 1997                                            --          --       (802)    (6,550)  (139,900)  108,108    39,144 
                                                           --------  ---------  ---------  ---------  ---------  --------   -------

NET UNREALIZED APPRECIATION
  (DEPRECIATION)                                          $ (29,576)  $ (6,285) $ (14,769) $ (28,395) $(114,350) $ 94,671   $39,552
                                                          =========   ========  =========  =========  =========  ========   =======
</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

     The five General  Partners of the Retirement  Fund are  responsible for the
management and administration of the Retirement Fund and have the same positions
and  responsibilities  with respect to Fund II. The General  Partners of Fund II
and the Fund II 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 the Retirement
Fund 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 the  Retirement  Fund 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  the  Retirement  Fund  investment
guidelines or specifically  approve it as a  non-Guideline  Investment or Bridge
Investment.  The Retirement Fund'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
such Portfolio Company.

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

     Mr. Alden,  age 75,  Individual  General  Partner of the  Retirement  Fund,
ML-Lee  Acquisition Fund, L.P. ("Lee I") and Fund II; and together with the Fund
II, the "New Funds"; and together with Lee I, the "Funds").  Director of Digital
Equipment  Corporation,  Intermet  Corporation and Sonesta  International Hotels
Corporation.  Chairman of the Japan Society of Boston,  Trustee  Emeritus of the
Boston  Symphony  Orchestra and the Boston Museum of Science and Honorary Consul
General of the Royal Kingdom of Thailand.

     Mr. Bower,  age 59,  Individual  General Partner of the Funds.  Donald Kirk
David Professor of Business  Administration.  Harvard University Graduate School
of  Business  Administration.  Faculty  member  since  1963.  Director  of Anika
Research,  Inc.,  Brown  Group,  Inc.,  New America  High Income  Fund,  Sonesta
International  Hotels  Corporation  and The Lincoln  Foundation.  Trustee of the
DeCordova & Dana Museum and Park and the New England Conservatory of Music.

     Mr. Feldberg,  age 73, Individual General Partner of the Funds. Director of
Waban Inc. Trustee of Brandeis University.
<PAGE>
     Mr. Lee, age 54, Individual  General Partner of the Funds.  Chairman of the
Investment  Adviser of the Funds  since  1987;  Chairman  of the  Administrative
General Partner of the Investment Adviser to the new Funds since 1989;  Chairman
of the  Administrative  General  Partner of Thomas H. Lee Equity  Partners  L.P.
since 1989.  Chairman  of the  Administrative  General  Partner of Thomas H. Lee
Equity Fund III, L.P. since 1996. Founder of the Thomas H. Lee Company (the "Lee
Company") and its President since 1974. Director of Autotote Corporation, Finlay
Enterprises Inc., First Security Services  Corporation,  First Security Services
Corporation,  Signature  Brands USA,  Livent,  Inc.,  Miller Import  Corporation
Playtex Products, Inc., Sondik Supply Corporation and Vail Resorts, Inc. Trustee
of Brandeis University (Vice Chairman),  Museum of Fine Arts (Boston),  the Wang
Center for the Performing Arts, Boston's Beth Israel Hospital  (Treasurer),  NYU
Medical  Center and the  Whitney  Museum of  American  Art.  Overseer  of Boston
Symphony Orchestra and New England  Conservatory of Music,  Member of the Dean's
Council,  Faculty of Arts and Sciences and an Executive  Committee Member of the
Committee on University  and an Executive  Committee  Member of the Committee on
University Resources at Harvard University; 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 the Retirement Fund
dated November 10, 1989, is responsible for the  identification,  management and
liquidation of Mezzanine  Investments and Bridge  Investments for the Retirement
Fund. The Investment Adviser received an Investment Advisory Fee in compensation
for these services outlined in Note 7 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.

     John W. Childs, age 56, is the founder of J.W. Childs Associates,  L.P. Mr.
Childs, was Managing Director of the Thomas H. Lee Company ("Lee Company"), from
1987 to 1995.  Mr.  Childs also serves as President and Trustee of Thomas H. Lee
Advisors I ("Advisors I"), the investment advisor to Fund I.

     Mr. Shepherd,  age 68, is a Managing  Director of the Thomas H. Lee Company
since 1986. Mr. Shepherd is currently a director of General Nutrition Companies,
Inc.,  Signature Brands USA Inc. and Rayovac  Corporation.  He is Executive Vice
President of Thomas H. Lee Advisors I and T.H. Lee Mezzanine II.

     Mr. Harkins,  age 57, has been a Managing Director of the Lee Company since
1986 and the Chairman of National Dentex  Corporation since 1983. Mr. Harkins is
a Senior  Vice  President  and  Trustee of  Advisors I. He also is a director of
National Dentex Corporation, Stanley Furniture Corp. and First Alert, Inc.

     Mr.  Boll,  age 42, 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.

     Mr.  Schoen,  age 39, 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.
Mr.  Schoen is a Vice  President of Advisors I. Mr. Schoen is also a Director of
First Alert,  Inc.,  Signature  Brands USA Inc.  Rayovac  Corporation,  Syratech
Corporation and Anchor Advanced Products, Inc.

     Ms.  Masler,  age 44, has been Treasurer of the Lee Company since 1984. 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 the Retirement Fund'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 L. Bommer           Vice President, Treasurer

         Roger F. Castoral, Jr.     Vice President, Assistant Treasurer


     Kevin Albert,  age 45, a Vice President and a Managing  Director of Merrill
Lynch Investment Banking Group ("ML Investment Banking") joined Merrill Lynch in
1981. Mr. Albert works in the Equity Private  Placement Group and is involved in
structuring  and  placing  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
venturer of Media Managemnt 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 of the general partner of ML Delphi Premier  Partners,
L.P.; a director of ML Opportunity  Management Inc. ("ML Opportunity"),  a joint
venturer in Media  Opportunity  Management  Partners,  the general partner of ML
Media  Opportunity  Partners,  L.P.;  a  director  of  ML  Mezzanine  Inc.  ("ML
Mezzanine"), a director of Merrill Lynch Venture Capital Inc. ("ML Venture"), an
affiliate of the managing  general  partner and 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"),  the
general  partner of the general  partner of ML  Technology  Ventures,  L.P.  Mr.
Albert also serves as an  independent  general  partner of Venture I and Venture
II.

     Robert  Aufenanger,  age  44,  a Vice  President  of  Merrill  Lynch  & Co.
Corporate Credit 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,  real estate and project  related  limited
partnerships for which  subsidiaries of ML Leasing  Equipment Corp., and Merrill
Lynch,  Hubbard Inc.,  affiliates of Merrill Lynch,  are general  partners.  Mr.
Aufenanger is also a director of ML Opportunity Management Inc., MLH Real Estate
Inc., ML Film, ML Venture, ML R&D, ML Mezzanine, and ML Media.
<PAGE>
     James V.  Caruso,  age 46, a Director in the  Investment  Banking  Group of
Merrill Lynch & Co joined Merrill Lynch in 1975. Since June 1992, Mr. Caruso has
served as Manager of Merrill Lynch's Partnership  Analysis & Finance 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,  and KECALP Inc.,  an affiliate of the
MGP and general partner.

     Rosalie Y.  Goldberg,  age 60,  serves as Vice  President of Merrill  Lynch
Private Client,  Manager of the Special  Investments  Group,  Vice President and
Director  of  ML  Mezzanine  Inc.  and  Director  of  MLL  Antiquities  and  MLL
Collectibles. Ms. Goldberg joined Merrill Lynch & Co. in 1975.

     Audrey L.  Bommer,  age 31,  serves  as Vice  President  in the  Investment
Banking  Group of ML & Co.  and  joined  the firm in 1994.  She  serves  as Vice
President  and  Treasurer  of ML Mezzanine  Inc.  and ML Mezzanine  II, Inc. Ms.
Bommer manages all accounting,  financial reporting and administrative functions
in the Merrill Lynch Partnership Analysis and Finance Department.

     Roger F. Castoral,  Jr., age 30, joined Merrill Lynch Investment Banking in
1995 and serves as Vice  President,  Assistant  Treasurer and  controller to the
funds.  Mr. Castoral is responsible for financial  reporting and fund accounting
in the Merrill Lynch Partnership  Analysis and Finance  Department and serves as
Vice President and Assistant Treasurer of ML-Mezzanine.

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 as 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.

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. The Retirement Fund paid Independent General Partners, Mr. Alden, Mr.
Bower and Mr. Feldberg  $62,691,  collectively for their services as Independent
General Partners in 1997.

     The  information  with respect to the  allocation and  distribution  of the
Retirement  Fund'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 $2,955,007 with respect to
1997,  including  incentive  distributions  of $2,922,025  that it  distributed,
$2,775,924 to the Investment Adviser and $146,101 to ML Mezzanine II Inc.

     The information with respect to the Investment  Advisory 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,  the  Retirement  Fund paid the
Investment Adviser $621,386 with respect to 1997.

     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  Administrative  Services
Agreement,  the Retirement Fund paid the Fund  Administrator a total of $458,168
in 1997. 
<PAGE> 
Item 12.   Security Ownership of Certain Beneficial Owners and Management

     As of January 1, 1998,  the Common  Fund,  which owns  21,448  Units of the
outstanding Units of limited partnership  interest,  or 12.08% of the Retirement
Fund, is the only entity known to the  management of the  Retirement  Fund which
may be  deemed  to be a  beneficial  owner  of more  than  five  percent  of the
outstanding units of the Retirement Fund. The Common Fund is located at 363 Reef
Road,  P.O.  Box  940,  Fairfield,  CT  06430.  Mr.  Bower  owns 11 units of the
Retirement Fund.

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

Item 13.   Certain Relationships and Related Transactions

     The Retirement Fund's investments generally are made as co-investments with
Fund  II.  In  addition,   certain  of  the  Mezzanine  Investments  and  Bridge
Investments  which were made by the Retirement  Fund 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 the
Retirement Fund's expectation of engaging in such co-investments, the Retirement
Fund  together  with Fund II and Fund I,  sought  an  exemptive  order  from the
Commission  allowing  such  co-investments,  which was  received on September 1,
1989. The Retirement Fund'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 the  Retirement  Fund's 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 eight  Managed
Companies  held by the Funds at December  31, 1997,  5 paid  management  fees to
Thomas H. Lee Company  ranging  from  $110,000  to $180,000  for the fiscal year
ended December 31, 1997. In addition,  certain of the Managed Companies may 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  and 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 1997 for providing such services to Managed  Companies in which the Funds
have a material interest 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  1997,   the   Retirement   Fund  paid  Managing   General   Partner
distributions   totaling   $2,955,007   (which   included   $2,922,025   of  MGP
Distributions  and $32,982 with respect to its interest in the Retirement Fund).
Of this MGP  Distribution  amount,  95% or $2,775,924 was paid to the Investment
Adviser and the remaining 5% totalling $146,101 was paid to ML Mezzanine II Inc.
The Managing General Partner has earned $28.9 million in MGP Distributions, none
of  which  was  deferred  in  payment  at  December  31,  1997,  as  a  Deferred
Distribution Amount in accordance with the Partnership Agreement.  To the extent
not payable to the Managing General Partner, any Deferred Distribution Amount is
distributable  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 will instead be payable to the Managing
General Partner until the Deferred Distribution Amount is paid in full.

Anchor Products

     On March 19, 1998 the  Retirement  Fund and Affiliates of the Thomas H. Lee
Company sold their remaining  holdings in Anchor.  Pursuant to this  transaction
the Retirement Fund sold 219,323 shares of Anchor Common Stock for approximately
$877,292 ($4.00 per share) and recognized a gain of $132,013.

     On April 2, 1997,  Anchor  completed a  recapitalization  pursuant to which
Anchor issued  $100,000,000  aggregate principal amount of Senior Notes due 2004
and entered into a new credit facility (the "Recapitalization").  As part of the
Recapitalization,  Anchor  repaid  substantially  all of its  outstanding  debt,
including all accrued  interest and any premiums in connection  therewith.  As a
result,  Anchor repaid the Senior Subordinated Note and Junior Subordinated Note
held by the Retirement  Fund,  together with all accrued interest and prepayment
premiums for an aggregate of $7,752,731.

     Immediately prior to the Recapitalization, the Retirement Fund owned 87,033
shares of the  common  stock of Anchor  Holdings,  Inc.,  the  parent of Anchor.
Immediately after the consummation of the Recapitalization,  the Retirement Fund
exercised its warrants to purchase  common stock (at an exercise  price of $9.50
per share) and acquired an additional  132,290 shares of common stock,  bringing
its total  holdings of common stock to 219,323  shares.  In connection  with the
Recapitalization,  Holdings  paid a dividend to all  holders of Holdings  common
stock of record as of April 2,  1997,  in the  amount of $19.02  per share  (the
"Anchor Dividend") . As a result of such dividend,  the Retirement Fund received
$4.2  million,  of which  approximately  32% or $1.3  million  was  returned  to
partners as a return of captial.

First Alert

     On February  28,  1998,  First Alert and  Sunbeam  Corporation  ("Sunbeam")
executed a definitive  merger agreement  whereby Sunbeam will acquire all of the
outstanding  shares of First Alert Common Stock for  approximately  $175 million
($5.25 per share) by means of a tender  offer (the "Tender  Offer"),  and assume
all of the debt of First Alert. Pursuant to the Tender Offer, which was executed
on March 6, 1998, the Retirement  Fund tendered all of its shares of First Alert
Common Stock and expects to receive  proceeds of  approximately  $11.98 million.
The per Unit amount to be distributed to the Retirement  Fund's Limited Partners
from this  transaction is not  determinable  at this time. Any  distribution  of
these net  Distributable  Capital Proceeds after the payment of expenses and the
establishment of reserves,  as provided for in the Retirement Fund's Partnership
Agreement,  will be distributed to Limited  Partners of record as of the date of
the expiration of this Tender Offer,  which is scheduled to be on April 2, 1998,
unless the Tender Offer is extended.

     As of  December  31,  1997,  the  Retirement  Fund,  Fund  II,  and the Lee
Affiliates held 2,281,524,  2,058,474 and 10,081,808  shares,  respectively,  of
First Alert common stock, representing 8.9%, 8.1% and 39.5% 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.

Playtex Products, Inc.

     As of December 31, 1997, the Retirement  Fund,  Fund II, Fund I and the Lee
Affiliates  held 183,560,  343,726,  1,406,204  and 2,249,307  shares of Playtex
Products common stock,  respectively.  Fund II, the Retirement  Fund, Fund I and
the Lee  Affiliates  own,  respectively,  .3%,.6%,  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>

Stanley Furniture Company, Inc.

     On January 6, 1998 the  Retirement  Fund and affiliates of the Thomas H Lee
Company including Fund II and Fund I, (the "Lee  Affiliates",  and together with
the Fund, the ("Selling  Stockholders")  sold their remaining holdings of common
stock in Stanley Furniture. The common stock of each of the Selling Stockholders
was sold  pursuant  to a Form S-3  Registration  Statement,  which  was filed by
Stanley on December  22,  1997 and  declared  effective  by the  Securities  and
Exchange  Commission on December 23, 1997. In connection with the sale, the Fund
II sold its remaining  2,773 shares of common stock and received net proceeds of
$74,871 million or $27 per share.

     During  February  1997,  the  Retirement  Fund sold 218  shares of  Stanley
Furniture for $24 per share and received total proceeds of $5,232 and recognized
a gain of $2,488.  On June 30, 1997,  the  Retirement  Fund entered into a stock
purchase agreement with Stanley whereby the Retirement Fund sold 5,032 shares of
Stanley Furniture for $20 per share. The Retirement Fund received total proceeds
of $100,640 and  recognized a gain of $37,321.  In November 1997, the Retirement
Fund sold 2,722 shares of Stanley Furniture for  approximately  $25.50 per share
and received total proceeds of $69,300 and recognized a gain of $34,419.

     As of December 31, 1997, the Retirement  Fund,  Fund II, Fund I and the Lee
Affiliates held 2,773, 3,461, 400,719 and 6,248 shares, respectively, of Stanley
Furniture, representing .3%, .3%, 16% and .4% of the common equity.
<PAGE>

                                     PART IV

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

         (a)  Financial Statements, Financial Statement Schedules and Exhibits

         Exhibits

 3.1     Amended and Restated Certificate     Incorporated by reference
         of Limited Partnership, dated as     to Exhibit 3.1 to
         of 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           to Exhibit 3.2. to
         November 10, 1989 Amendment No. 1,   registrant's Annual Report
         dated January 30, 1990.              of Form 10-K for the year
                                              ending December 31, 1989.

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

10.2     Custodian Agreement, dated           Incorporated by reference
         November 10, 1989, by and between    to Exhibit 10.2 to
         Registrant and State Street Bank     registrant's Annual Report
         and Trust 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      Filed Herewith.
         year ended December 31, 1997

28       Pages 21-91 of the Prospectus        Incorporated by reference
         dated September 6,1989, filed        to Exhibit 28 to
         pursuant to  Rule 497(b) under the   registrant's Annual Report
         Securities Act 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 30th day of March,
1998.


                                   ML-LEE ACQUISITION FUND
                                   (RETIREMENT ACCOUNTS) 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 30, 1998             Kevin K. Albert
                                   President, ML Mezzanine II Inc.,
                                   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 30th day of March, 1998.


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
                                (Retirement Accounts) 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
                                (Retirement Accounts) II, L.P.

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

/s/ Stanley H. Feldberg      Individual General Partner
Stanley H. Feldberg          ML-Lee Acquisition Fund
                               (Retirement Accounts) II, L.P.

/s/ Thomas H. Lee            Individual General Partner
Thomas H. Lee                ML-Lee Acquisition Fund
                                (Retirement Accounts) 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
                                   (RETIREMENT ACCOUNTS) II, L.P.

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

                             By:    ML Mezzanine II Inc.,
                                    its General Partner




Dated:  March 30, 1998              Kevin K. Albert
                                    President, ML Mezzanine II Inc.,
                                    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 30th day of March, 1998.


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
                                  (Retirement Accounts) 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
                                  (Retirement Accounts) II, L.P.

_____________________          ML Mezzanine II Inc.
Roger F. Castoral, Jr.         Vice President and Assistant Treasurer
                               (Principal Accounting Officer of Registrant)

_____________________          Individual General Partner
Stanley H. Feldberg            ML-Lee Acquisition Fund
                                  (Retirement Accounts) II, L.P.

_____________________          Individual General Partner
Thomas H. Lee                  ML-Lee Acquisition Fund
                                  (Retirement Accounts) II, L.P.


<TABLE> <S> <C>

<ARTICLE>                       6
<LEGEND>
     This schedule  contains summary  financial  information  extracted from the
1997 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-31-1997
<PERIOD-START>                       JAN-01-1997
<PERIOD-END>                         DEC-31-1997
<INVESTMENTS-AT-COST>                 62,069,509
<INVESTMENTS-AT-VALUE>                32,532,763
<RECEIVABLES>                            564,379
<ASSETS-OTHER>                           164,352
<OTHER-ITEMS-ASSETS>                           0
<TOTAL-ASSETS>                        32,261,494
<PAYABLE-FOR-SECURITIES>                       0
<SENIOR-LONG-TERM-DEBT>                        0
<OTHER-ITEMS-LIABILITIES>                182,939
<TOTAL-LIABILITIES>                      182,939
<SENIOR-EQUITY>                                0
<PAID-IN-CAPITAL-COMMON>                       0
<SHARES-COMMON-STOCK>                    177,515
<SHARES-COMMON-PRIOR>                    177,515
<ACCUMULATED-NII-CURRENT>                      0
<OVERDISTRIBUTION-NII>                         0
<ACCUMULATED-NET-GAINS>                        0
<OVERDISTRIBUTION-GAINS>                       0
<ACCUM-APPREC-OR-DEPREC>             (29,576,724)
<NET-ASSETS>                          33,078,555
<DIVIDEND-INCOME>                      2,833,233
<INTEREST-INCOME>                      2,761,409
<OTHER-INCOME>                           103,705
<EXPENSES-NET>                         1,422,831
<NET-INVESTMENT-INCOME>                4,275,516
<REALIZED-GAINS-CURRENT>                  74,228
<APPREC-INCREASE-CURRENT>             (6,285,381)
<NET-CHANGE-FROM-OPS>                 (1,935,636)
<EQUALIZATION>                                 0
<DISTRIBUTIONS-OF-INCOME>              3,629,827
<DISTRIBUTIONS-OF-GAINS>                 185,423
<DISTRIBUTIONS-OTHER>                 10,427,683
<NUMBER-OF-SHARES-SOLD>                        0
<NUMBER-OF-SHARES-REDEEMED>                    0
<SHARES-REINVESTED>                            0
<NET-CHANGE-IN-ASSETS>                16,178,570
<ACCUMULATED-NII-PRIOR>                        0
<ACCUMULATED-GAINS-PRIOR>                      0
<OVERDISTRIB-NII-PRIOR>                        0
<OVERDIST-NET-GAINS-PRIOR>                     0
<GROSS-ADVISORY-FEES>                    621,386
<INTEREST-EXPENSE>                             0
<GROSS-EXPENSE>                        1,422,831
<AVERAGE-NET-ASSETS>                  41,167,835
<PER-SHARE-NAV-BEGIN>                     262.93
<PER-SHARE-NII>                            23.04
<PER-SHARE-GAIN-APPREC>                    34.88
<PER-SHARE-DIVIDEND>                           0
<PER-SHARE-DISTRIBUTIONS>                  65.96
<RETURNS-OF-CAPITAL>                           0
<PER-SHARE-NAV-END>                       185.13
<EXPENSE-RATIO>                            0.035
<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