ML LEE ACQUISITION FUND RETIREMENT ACCOUNTS II L P
10-Q, 1999-08-16
Previous: NORD PACIFIC LIMITED, 10-Q, 1999-08-16
Next: NET 2 L P, 10-Q, 1999-08-16



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

                                    FORM 10-Q

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

                       For the Six Months Ended June 30, 1999

                         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 - 14th Floor
                          New York, New York 10080-6114
             (Address of principal executive offices and zip code)


       Registrant's telephone number, including area code: (212) 449-7175


          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 ___.

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



<PAGE>
                         PART I - FINANCIAL INFORMATION

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

                                TABLE OF CONTENTS

Part I. Financial Information


Item 1. Financial Statements


Statements of Assets, Liabilities and Partners'
  Capital as of June 30, 1999 and December 31, 1998

Statements of Operations - For the Three and Six Months
  Ended June 30, 1999 and 1998

Statements of Changes in Net Assets - For the Six
  Months Ended June 30, 1999 and 1998

Statements of Cash Flows - For the Six Months
  Ended June 30, 1999 and 1998

Statement of Changes in Partners' Capital at
  June 30, 1999

Schedule of Portfolio Investments - June 30, 1999

Notes to Financial Statements

Supplemental Schedule of Realized Gains and Losses - Schedule 1

Supplemental Schedule of Unrealized Appreciation
  and Depreciation - Schedule 2

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

Part II. Other Information



<PAGE>
<TABLE>
<CAPTION>

                          ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                         Statements of Assets, Liabilities and Partners' Capital
                                      (Dollars in Thousands)
                                           (Unaudited)
<S>                                                                                   <C>                 <C>

                                                                                      June 30, 1999       December 31, 1998
                                                                                      -------------       -----------------

Assets:

Investments - Notes 2,4,5
  Portfolio Investments at fair value
    Managed Companies (amortized cost $9,156
      at June 30, 1999 and at December 31, 1998)                                      $      9,156           $       9,156
    Non-Managed Companies (amortized cost $11,329
      at June 30, 1999 and $18,894 at December 31, 1998)                                     3,822                   6,777
    Temporary Investments, at amortized cost (cost $4,065
      at June 30, 1999 and $4,029 at December 31, 1998)                                      4,090                   4,038
Cash                                                                                            27                      11
Receivable for Investment Sold                                                                   -                     417
Accrued Interest and Other Receivables - Note 2                                                188                   1,396
Prepaid Expenses                                                                                 1                       3
                                                                                      ------------           -------------
Total Assets                                                                          $     17,284           $      21,798
                                                                                      ============           =============

Liabilities and Partners' Capital:

Liabilities
    Legal and Professional Fees Payable                                               $         14           $          25
    Reimbursable Administrative Expenses Payable - Note 8                                       62                      22
    Independent General Partners' Fees Payable - Note 9                                          -                      15
    Deferred Interest Income - Note 2                                                           33                      43
                                                                                      ------------           -------------
Total Liabilities                                                                              109                     105
                                                                                      ------------           -------------

Partners' Capital - Note 2
    Individual General Partner                                                                  10                      11
    Managing General Partner                                                                   133                     568
    Limited Partners (177,515 Units)                                                        17,032                  21,114
                                                                                      ------------           -------------
Total Partners' Capital                                                                     17,175                  21,693
                                                                                      ------------           -------------
Total Liabilities and Partners' Capital                                               $     17,284           $      21,798
                                                                                      ============           =============
</TABLE>

See the Accompanying Notes to Financial Statements (Unaudited).

<PAGE>
<TABLE>
<CAPTION>
                          ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                       Statements of Operations
                                        (Dollars in Thousands)
                                             (Unaudited)
<S>                                                              <C>               <C>               <C>              <C>

                                                                    For the Three Months Ended          For the Six Months Ended
                                                                 June 30, 1999      June 30, 1998    June 30, 1999    June 30, 1998
                                                                 -------------      -------------    -------------    -------------

Investment Income - Notes 2, 4, 6
  Interest                                                       $         311      $         214    $         622    $         640
  Discount & Other Income                                                   90                156              163              215
                                                                 -------------      -------------    -------------    -------------
    Total Investment Income                                                401                370              785              855
                                                                 -------------      -------------    -------------    -------------
Expenses:
  Investment Advisory Fee - Note 7                                         134                148              267              294
  Fund Administration Fee - Note 8                                          45                 44               89               89
  Reimbursable Administrative Expenses-Note 8                               62                101              140              217
  Legal and Professional Fees                                                -                131                -              148
  Independent General Partners' Fees and Expenses - Note 9                  14                 18               33               48
  Insurance Expense                                                          1                  1                2                2
                                                                 -------------      -------------    -------------    -------------
    Total Expenses                                                         256                443              531              798
                                                                 -------------      -------------    -------------    -------------
Net Investment Income (Loss)                                               145                (73)             254               57

Net Realized Gain (Loss) on Investments - Note 4 and Schedule 1              -               7,894          (1,170)           8,066

Net Change in Unrealized Appreciation (Depreciation)
   on Investments - Note 5 and Schedule 2
   Publicly Traded Securities                                                -             (7,757)               -              468
   Nonpublic Securities                                                      -                  -            4,610                -
                                                                 -------------      -------------    -------------    -------------
   Subtotal                                                                  -             (7,757)           4,610              468
                                                                 -------------      -------------    -------------    -------------
Net Increase in Net Assets Resulting From Operations                       145                 64            3,694            8,591

Less:  Earned MGP Distributions to Managing General Partner                (22)            (1,348)             (50)          (1,397)
                                                                 -------------      -------------    -------------    -------------
Net Increase (Decrease) Available For Pro-Rata
  Distribution To All Partners                                   $         123      $      (1,284)   $       3,644    $       7,194
                                                                 =============      =============    =============    =============


</TABLE>

See the Accompanying Notes to Financial Statements (Unaudited).





<PAGE>
<TABLE>
<CAPTION>
                          ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                   Statements of Changes in Net Assets
                                          (Dollars in Thousands)
                                               (Unaudited)

<S>                                                                    <C>                <C>
                                                                            For the Six Months Ended
                                                                        --------------------------------
                                                                        June 30, 1999     June 30, 1998
                                                                        --------------    --------------

From Operations:
  Net Investment Income                                                 $          254    $           57
  Net Realized Gain (Loss) on Investments                                       (1,170)            8,066
  Net Change in Unrealized Depreciation from Investments                         4,610               468
                                                                        --------------    --------------
  Net Increase in Net Assets Resulting from Operations                           3,694             8,591
  Cash Distributions to Partners                                                (8,212)          (13,772)
                                                                        --------------    --------------
  Total Decrease                                                                (4,518)           (5,181)
Net Assets:
Beginning of Year                                                               21,693            33,078
                                                                        --------------    --------------
End of Period                                                         $         17,175    $       27,897
                                                                        ==============    ==============


</TABLE>

See the Accompanying Notes to Financial Statements (Unaudited).
<PAGE>
<TABLE>
<CAPTION>
                          ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                        Statements of Cash Flows
                                         (Dollars in Thousands)
                                              (Unaudited)
<S>                                                                                         <C>                      <C>
                                                                                                      For the Six Months Ended
                                                                                            --------------------------------------
                                                                                            June 30, 1999            June 30, 1998
                                                                                            -------------            -------------
Increase (Decrease) in Cash and Cash Equivalents
Cash Flows from Operating Activities:
  Interest, Discount and Other Income                                                       $       1,966            $         857
  Fund Administration Fee                                                                             (89)                     (89)
  Investment Advisory Fee                                                                            (267)                    (294)
  Independent General Partners' Fees and Expenses                                                     (48)                     (35)
  (Purchase) Sale of Temporary Investments, Net                                                       (35)                  (2,244)
  Proceeds from Sales of Portfolio Company Investments                                              6,812                   15,356
  Reimbursable Administrative Expense                                                                (100)                    (125)
  Legal and Professional Fees                                                                         (11)                    (178)
                                                                                            -------------            -------------
Net Cash Provided By Operating Activities                                                           8,228                   13,248
                                                                                            -------------            -------------
Cash Flows From Financing Activities:
  Cash Distributions to Partners                                                                   (8,212)                 (13,404)
                                                                                            -------------            -------------
Net Cash Used in Financing Activities                                                              (8,212)                 (13,404)
                                                                                            -------------            -------------
  Net Increase (Decrease) in Cash                                                                      16                     (156)
  Cash at Beginning of year                                                                            11                      161
                                                                                            -------------            -------------
Cash at End of Period                                                                       $          27            $           5
                                                                                            -------------            -------------

Reconciliation of Net Investment Income
  to Net Cash Provided by Operating Activities
  Net Investment Income                                                                     $         254            $          57
                                                                                            -------------            -------------
Adjustments to Reconcile Net Investment Income
  to Net Cash Provided by Operating Activities
  Decrease in Investments                                                                           7,530                    5,045
  Decrease in Receivable for Investment Sold                                                          417                        -
  Decrease in Accrued Interest and Discount Receivable                                              1,181                        3
  Decrease in Prepaid Expenses                                                                          2                        2
  Decrease in Legal and Professional Fees Payable                                                     (11)                     (30)
  Increase in Reimbursable Administrative Expenses Payable                                             40                       92
  Increase (Decrease) in Independent General Partners' Fees Payable                                   (15)                      13
  Net Realized Gain (Loss) on Sales of Investments                                                 (1,170)                   8,066
                                                                                            -------------            -------------
Total Adjustments                                                                                   7,974                   13,191
                                                                                            -------------            -------------
Net Cash Provided by Operating Activities                                                   $       8,228            $      13,248
                                                                                            =============            =============


</TABLE>

See the Accompanying Notes to Financial Statements (Unaudited).
<PAGE>
<TABLE>
<CAPTION>

                          ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                               Statements of Changes in Partners' Capital
                                         (Dollars in Thousands)
                                              (Unaudited)

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

                                                                    Individual        Managing
                                                                     General          General          Limited
                                                                     Partner          Partner          Partners             Total
                                                                   ----------         --------         ---------          ---------
For the Six Months Ended June 30, 1999
  Partners' Capital at January 1, 1999                             $       11         $    568         $  21,114          $  21,693
  Allocation of Net Investment Income                                       -               53               201                254
  Allocation of Net Realized Loss on Investments                            -               (5)           (1,165)            (1,170)
  Allocation of Net Change in Unrealized
     Depreciation From Investments                                          1               10             4,599              4,610
  Cash Distributions to Partners                                           (2)            (493)           (7,717)            (8,212)
                                                                   ----------         --------         ---------          ---------
Partners' Capital at June 30, 1999                                 $       10         $    133         $  17,032          $  17,175
                                                                   ==========         ========         =========          =========


</TABLE>

See the Accompanying Notes to Financial Statements (Unaudited).

<PAGE>
<TABLE>
<CAPTION>
             ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                        Schedule of Portfolio Investments
                                 June 30, 1999
                             (Dollars in Thousands)
                                   (Unaudited)

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


                  BIG V SUPERMARKETS, INC. (a)
$6,963            Big V Supermarkets, Inc., Sr. Sub. Nt. 14.14% due 03/15/01(b)         12/27/90    $ 6,963  $   6,963
62,667 Shares     Big V Holding Corp., Inc., Common Stock(c)                            12/27/90      2,193      2,193
                    (8.8% of fully diluted common equity) (f)                                       ------------------------------
                                                                                                      9,156      9,156       53.64
                                                                                                    ------------------------------
7,032 Warrants    COLE NATIONAL CORPORATION
                  Cole national Corporation, Common Stock Purchase Warrants (c)          9/26/90          -         -
                   (0.0% of fully diluted common equity assuming exercise of
                   warrants)
                       $744 13% Sr. Secured Bridge Note
                       Purchased 09/25/90........................               $744
                       Repaid 11/15/90...........................               $744
                       Realized Gain.............................                 $0
                                                                                                     -----------------------------
                                                                                                          -         -         0.00
                                                                                                     -----------------------------
                  TOTAL INVESTMENT IN MANAGED COMPANIES                                              $ 9,156   $ 9,156       53.64
                                                                                                     -----------------------------
                  NON-MANAGED COMPANIES

                  BIOLEASE, INC. - Note 5
$513              Biolease, Inc., 13% Sub. Nt. due 06/06/04(b)                          06/08/94        443       257
63.20 Shares      Biolease, Inc., Common Stock(c)                                       06/08/94         62         -
6,554 Warrants    Biotransplant, Inc., Common Stock Purchase Warrants(c)                06/08/94          9         9
                                                                                                     -----------------------------
                                                                                                        514       266         1.56
                                                                                                     -----------------------------
                  FITZ AND FLOYD - Note 5, 12
$1,580            Fitz and Floyd, 12% Sub. Nt. due 4/15/04(b)                           04/11/97      1,580     1,580
5,530 Shares      Fitz and Floyd, Series A Preferred Stock(c)                           04/11/97      8,248     1,976
33,575 Shares     Fitz and Floyd, Common Stock (c)                                      04/11/97          -         -
                      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      20.83
                                                                                                    -----------------------------

                  FLA. ORTHOPEDICS, INC. - Notes 5,6
12,634 Shares     FLA. Holdings, Inc. Series B Preferred Stock (c)(e)                   08/02/93        987          -
 2,493 Warrants   FLA. Holdings, Inc. Common Stock Purchase Warrants(c)                 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
                                                                                                    -----------------------------
                  TOTAL INVESTMENT IN NON-MANAGED  COMPANIES                                        $11,329    $ 3,822    $ 22.39
                                                                                                    -----------------------------
</TABLE>

See the Accompanying Notes to Financial Statements (Unaudited).
<PAGE>
<TABLE>
<CAPTION>
             ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                        Schedule of Portfolio Investments
                                 June 30, 1999
                             (Dollars in Thousands)
                                 (Unaudited)
                                 (Continued)

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

                  SUMMARY OF MEZZANINE INVESTMENTS

                  Subordinated Notes                                                     Various    $  8,986   $  8,800     51.56
                  Preferred Stock, Common Stock, Warrants and Stock Rights               Various      11,499      4,178     24.48
                                                                                                    -----------------------------
                  TOTAL MEZZANINE INVESTMENTS                                                       $ 20,485   $ 12,978     76.04
                                                                                                    -----------------------------

                  TEMPORARY INVESTMENTS

                  COMMERCIAL PAPER
$ 3,840           Ford Motor Credit, 4.75% due 7/1/99                                    5/14/99       3,816     3,840
$   250           American General Finance, 4.74% due 7/1/99                             5/18/99         249       250
                                                                                                    -----------------------------
                  TOTAL INVESTMENT IN COMMERCIAL PAPER                                              $  4,065   $ 4,090     23.96
                                                                                                    -----------------------------
                  TOTAL TEMPORARY INVESTMENTS                                                       $  4,065   $ 4,090     23.96
                                                                                                    -----------------------------
                  TOTAL INVESTMENT PORTFOLIO                                                        $ 24,550   $17,068    100.00%
                                                                                                    =============================


(a)  Represents investment in affiliates as defined in the Investment Company
     Act of 1940.
(b)  Restricted security.
(c)  Restricted non-income producing equity security.
(d)  Inclusive of receipt of payment-in-kind securities.
(e)  Non-accrual investment status.
(f)  Percentages of Common Equity have not been audited by Pricewaterhouse
     Coopers LLP.
(g)  Represents original cost and excludes accretion of discount of $22 for
     Mezzanine Investments and $25 for Temporary Investments


</TABLE>

See the Accompanying Notes to Financial Statements (Unaudited).
<PAGE>
             ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                          Notes to Financial Statements
                                June 30, 1999
                                  (Unaudited)

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  generally  its
original  cost plus  accrued  value in the case of  original  issue  discount or
deferred pay securities. Such investments generally 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.
<PAGE>
      Temporary  Investments  with maturities of less than 60 days are stated at
amortized cost, which approximates market value.

     The  information   presented  herein  is  based  on  pertinent  information
available to the Managing General Partner and Investment  Adviser as of June 30,
1999. 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.

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  June  30,  1999  the
Retirement Fund had in its portfolio of investments no payment-in-kind notes. As
of June 30,  1998,  the  Retirement  Fund had in its  portfolio  of  investments
$504,150 of payment-in-kind notes which excluded $2.8 million of payment-in-kind
notes received from notes placed on non-accrual status.

Investment Transactions

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

Interim Financial Statements

     The financial  information  included in this interim  report as of June 30,
1999 and for the period then ended has been  prepared by  management  without an
audit by independent  certified public  accountants.  The results for the period
ended  June 30,  1999  are not  necessarily  indicative  of the  results  of the
operations  expected for the year and reflect  adjustments,  all of a normal and
recurring  nature,  necessary  for the fair  presentation  of the results of the
interim period.  In the opinion of Mezzanine  Investments II, L.P., the Managing
General Partner of the Retirement Fund, all necessary adjustments have been made
to  the  aforementioned   financial  information  for  a  fair  presentation  in
accordance with generally accepted accounting principles.

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;
<PAGE>
        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; and

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


4.      Investment Transactions

     On March 12, 1999, the  Retirement  Fund and Fund II (together the "Funds")
entered  into  a  Note  Repurchase  and  Warrant  Cancellation   Agreement  (the
"Agreement")  with Stablex  Canada Inc. and Seaway TLC Inc. to purchase,  retire
and  cancel  all of the  Subordinated  Notes  outstanding  and held by the Funds
(including all Deferred  Interest Notes).  Pursuant to the Agreement,  the Funds
also  relinquished all Warrants held.  Total proceeds  received by the Funds for
retiring  the  Notes and  Warrants  was  $12,000,000;  of which  $6,394,800  was
allocated to the  Retirement  Fund.  The  Retirement  Fund  recognized a loss of
approximately  $1.2  million  from this  transaction.  The  distribution  of any
Capital  Proceeds  relating to this  transaction was made in connection with the
first quarter cash  distribution,  to Limited Partners of record as of March 12,
1999.

     In addition, under the Agreement, the Funds are entitled,  collectively, to
receive twenty percent (20%) of the net proceeds of any payment or consideration
or  distribution  (whether  received  in  cash,  property,   securities  or  any
combination thereof) arising out of transfer,  disposition,  recapitalization or
exchange of  substantially  all of the stock or other equity  interest in either
Stablex Canada Inc. or Seaway TLC Inc. if such transaction is consummated within
forty-two  (42)  months  from the closing of the  Agreement.  Any  Distributable
Capital Proceeds  relating to future receipts by the Retirement Fund pursuant to
the  Agreement  will be payable to Limited  Partners of record as of the date of
such receipt.

     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.

5.   Unrealized Appreciation and Depreciation of Investments

     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
security has been on non-accrual status since the date indicated:

     -  Florida Orthopedics January 1, 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 six
months ended June 30, 1999 and 1998,  the  Retirement  Fund paid  $267,000,  and
$294,070,  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 a Fund  Administration  Fee.  The Fund  Administration  Fee is an annual
amount of $400,000 for the Retirement Fund and Fund II on a combined basis.  The
Fund  Administration Fee is calculated and paid quarterly,  in advance,  by each
Fund. For the six months ended June 30, 1999 and 1998, the Retirement  Fund paid
$89,000 in Fund Administration Fees.

     In addition, the Fund Administrator is entitled to reimbursement of 100% of
all out-of-pocket  expenses incurred by the Fund  Administrator on behalf of the
Funds  ("Reimbursable  Administrative  Expenses").  Reimbursable  Administrative
Expenses  primarily  consist of printing,  audit and tax preparation,  and legal
fees and expenses,  and custodian  fees. For the three and six months ended June
30, 1999 and 1998,  the  Retirement  Fund incurred  Reimbursable  Administrative
Expenses in the amount of $62,218 $140,092, $100,864 and $216,844, respectively.

     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).

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 six
months ended June 30, 1999 and 1998,  the Retirement  Fund incurred  $33,183 and
$47,712, 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 such
Deferred Distribution Amount is paid in full.

     During the six months ended June 30,  1999,  the  Retirement  Fund paid the
Individual  General Partner  distributions  totaling $2,174 and Managing General
Partner  distributions   totaling  $493,345  (which  includes  $461,381  of  MGP
Distributions).  As of June 30, 1999, the Managing  General Partner has earned a
total of $30.7 million in MGP Distribution, none of which is deferred in payment
to  the Managing General Partner as a Deferred Distribution Amount.

<PAGE>

11.  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,
1998, the tax basis of the Retirement Fund's assets are greater than the amounts
reported in the  financial  statements  by $12.2  million.  This  difference  is
primarily  attributable to net unrealized  depreciation on investments which has
not been recognized for tax purposes.

12.  Subsequent Events

     On August 3, 1999,  the  Individual  General  Partners  approved the second
quarter  1999 cash  distribution  which  represents  Net  Distributable  Cash of
$110,866 from Mezzanine Investments and $1,715 from Temporary  Investments.  The
total amount distributed to Limited Partners was $90,533 or $.51 per Unit, which
was paid on August 13, 1999. The Managing  General  Partner  received a total of
$252 with  respect to its  interest  in the  Retirement  Fund and $22,173 in MGP
Distributions.  Thomas H. Lee, as an Individual  General  Partner,  received $25
with respect to his interest in the Retirement Fund.

     On August 5, 1999 The Retirement Fund executed, as a selling shareholder, a
Stock Purchase  Agreement pursuant to which it intends to sell all of its shares
of Fitz and Floyd,  Inc.  Capital Stock (the "Sale").  The Retirement  Fund will
receive  approximately  $7.5  million  from the Sale  which  includes  return of
capital and proceeds on its Fitz and Floyd,  Inc.  Capital  Stock and payment in
full of its 12% Fitz and Floyd, Inc.  Subordinated Notes,  including  prepayment
premium. The Sale, which is subject to regulatory approval and customary closing
conditions,  is expected  to close  during the third  quarter of 1999,  although
there can be no assurance that the transaction will be completed.

<PAGE>
<TABLE>
<CAPTION>

                                               SCHEDULE 1
                          ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                           Supplemental Schedule of Realized Gains and Losses
                                 For the Six Months Ended June 30, 1999
                                         (Dollars in Thousands)
                                              (Unaudited)
<S>                                                 <C>          <C>                 <C>                <C>          <C>
                                                                  Principal Amount/    Investment        Net          Realized
Security                                                          Number of Shares        Cost        Proceeds          Loss
                                                                  ----------------     ----------     --------       ----------

Soretox
  Stablex Canada, Inc.                                Various          $    7,565       $   7,565    $    6,395      $   (1,170)
                                                                      ----------       ----------    ----------      ----------
Total Realized Loss for Six Months Ended
  June 30, 1999                                                                        $    7,565    $    6,395      $   (1,170)
                                                                                       ==========    ==========      ==========



</TABLE>



<PAGE>
<TABLE>
<CAPTION>
                                         Scedule 2
                     ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
               Supplemental Schedule of Unrealized Appreciation and Depreciation
                            For The Six Months Ended June 30, 1999
                                   (Dollars in Thousands)
                                        (Unaudited)

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

                                                              Total Unrealized  Total Unrealized
                                                                 Appreciation    Appreciation
                                                                (Depreciation)  (Depreciation)  Total Unrealized   Total Unrealized
                                                                for the Three    for the Six      Appreciation        Appreciation
                                              Investment  Fair   Months Ended    Months Ended    (Depreciation) at (Depreciation) at
Security                                         Cost    Value  June 30, 1999   June 30, 1999   December 31, 1998    June 30, 1999
- --------------------------------------------  ---------- -----  -------------   ---------------  -----------------  ----------------

Non Public Securities:
Fitz and Floyd
  Preferred Stock                                 8,248  1,976    $      -           $     -         $  (6,271)           $ (6,271)
Biolease
  Common Stock*                                      62      -           -                 -               (62)                (62)
  Subordinated Notes*                               443    257           -                 -              (207)               (207)
FLA. Orthopedics, Inc.
  Preferred  Stock*                                 987     -            -                 -              (987)               (987)
  Subordinated Note                                   -     -            -                 -                 -                   -
                                                                  --------           -------         ---------            --------
Total Unrealized Depreciation
  From Non Public Securities                                             -                 -            (7,527)             (7,527)
                                                                  --------           -------         ---------            --------
Reversal of Unrealized Appreciation
  (Depreciation) from Securities Sold in 1999
Soretox
  Subordinated Notes*                                                    -             4,610            (4,610)                  -
                                                                  --------           -------         ---------            --------
Net Unrealized Appreciation (Depreciation)                        $      -           $ 4,610         $ (12,137)           $ (7,527)
                                                                  ========           =======         =========            ========
*  Restricted Security

</TABLE>
<PAGE>
Item 2.  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 June 30, 1999, the Retirement  Fund had outstanding a total (at cost) of
$20.4  million  invested in  Mezzanine  Investments  representing  $9.1  million
Managed and $11.3  million  Non-Managed  portfolio  investments.  The  remaining
proceeds  were invested in a Temporary  Investment  in  commercial  paper with a
maturity of less than 60 days.

     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 June 30, 1999 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 August 16,
1999 the remaining reserve balance was $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.

     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.

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 six months ended June 30, 1999, the Retirement  Fund had investment
income of $785,074 as  compared  to  $854,803  for the same period in 1998.  The
decrease in investment  income from 1998 to 1999 is due primarily to the sale of
income producing portfolio companies in 1998.

     Major expenses for the period  consisted of Investment  Advisory Fees, 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 three and six months ended
June  30,  1999  and  1998  was  $133,500,  $267,000,  $147,608,  and  $294,070,
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.


<PAGE>

     As compensation  for its services,  the Fund  Administrator  is entitled to
receive 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
Administrative Expenses") primarily consist of printing, audit, tax preparation,
legal fees and expenses,  and custodian fees. For the three and six months ended
June 30, 1999 and 1998, the Retirement Fund incurred Reimbursable Administrative
Expenses  in  the  amount  of  $62,218,   $140,092,   $100,864   and   $216,844,
respectively.

     The Fund  Administration  Fees paid to the Fund Administrator for the three
and six months ended June 30, 1999 and 1998 were $44,500,  $89,000, $44,500, and
$89,000, respectively.

     Legal and  professional  fees for the six months  ended June 30,  1998 were
$147,592.  These expenses were  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 certain litigation proceedings.

     For the six  months  ended  June  30,  1999,  the  Retirement  Fund had net
investment  income of  $254,008,  as  compared to $57,477 for the same period in
1998. The increase in net  investment  income from 1998 to 1999 is the result of
settlement of litigation in 1998 resulting in lower legal and professional  fees
in 1999.  For the three months ended June 30, 1999 the  Retirement  Fund had net
investment  income of 146,691 as compared to net  investment  loss of 72,781 for
the same period in 1998

Net Assets

     The Retirement  Fund's net assets  decreased by $4.5 million during the six
months  ended  June 30,  1999,  due to net  investment  income of  $254,008  and
reversal of unrealized  depreciation  of $4.6 million  partially  offset by cash
distributions  to partners of $8.2  million  (6.8 million of which was return of
capital from the sale of  portfolio  investments)  and  realized  losses of $1.2
million.  This compares to the decrease of net assets by 5.2 million  during the
six months  ended June 30,  1998,  due to the payment of cash  distributions  to
partners of $13.8 million  partially  offset by realized  gains of $8.1 million,
net investment income of $57,477 and net unrealized appreciation of $467,800.

Unrealized Appreciation and Depreciation on Investments

     For the six months  ended June 30, 1999,  the  Retirement  Fund  recorded a
reversal of net unrealized depreciation of $4.6 million all of which was related
to the reversal of net unrealized  depreciation from Stablex,  which was sold on
March 12, 1999. This compares to net unrealized depreciation of $7.8 million for
the same  period  in 1998.  The  Retirement  Fund's  cumulative  net  unrealized
depreciation as of June 30, 1999 totaled $7.5 million.

     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.

     Approximately  83.4% 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.  As of June 30, 1999
Retiremnt Fund's investment in Big V Supermarkets Inc. represents  approximately
53.6% of the Retirement Fund's fair value.
<PAGE>
     The  information   presented  herein  is  based  on  pertinent  information
available to the Managing General Partner and Investment  Adviser as of June 30,
1999. 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 on Investments

     For the six  months  ended  June  30,  1999,  the  Retirement  Fund had net
realized  losses from  investments  of $1.2  million as compared to net realized
gains of $8.1 million for the same period in 1998. For  additional  information,
please refer to Supplemental Schedule of Realized Gains and Losses - Schedule 1.

Cash Distributions

     On May 10, 1999, the Individual General Partners approved the first quarter
1999 cash  distribution  which represents net investment income of $132,612 from
Mezzanine  Investments and Net  Distributable  Capital Proceeds from the sale of
Stablex of  $6,394,800  (all of which is return of  capital).  The total  amount
distributed  to Limited  Partners was  $6,479,298 or $36.50 per Unit,  which was
paid on May 14, 1999. The Managing  General Partner  received a total of $18,250
with  respect  to its  interest  in  the  Retirement  Fund  and  $28,475  in MGP
Distributions.  Thomas H. Lee, as an Individual General Partner, received $1,825
with respect to his interest in the Retirement Fund.

     On August 3, 1999,  the  Individual  General  Partners  approved the second
quarter  1999 cash  distribution  which  represents  Net  Distributable  Cash of
$110,866 from Mezzanine Investments and $1,715 from Temporary  Investments.  The
total amount distributed to Limited Partners was $90,533 or $.51 per Unit, which
was paid on August 13, 1999. The Managing  General  Partner  received a total of
$252 with  respect to its  interest  in the  Retirement  Fund and $22,173 in MGP
Distributions.  Thomas H. Lee, as an Individual  General  Partner,  received $25
with respect to his interest in the Retirement Fund.

     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's  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,  and 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 a Limited  Partner  decide to sell his 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.

Year 2000 Compliance Initiative

     The year 2000  ("Y2K")  problem is the result of a  widespread  programming
technique that causes computer  systems to identify a date based on the last two
numbers of a year,  with the  assumption  that the first two numbers of the year
are "19". As a result,  the year 2000 would be stored as "00", causing computers
to incorrectly interpret the year as 1900. Left uncorrected, the Y2K problem may
cause   information   technology   systems   (e.g.,   computer   databases)  and
non-information  technology systems (e.g.,  elevators) to produce incorrect data
or cease operating completely.
<PAGE>

     Overall,  the Retirement Fund believes that it has identified and evaluated
its  internal  Y2K  problem  and that it is  devoting  sufficient  resources  to
renovating technology systems that are not already Y2K compliant. The Retirement
Fund has been working with third-party  software vendors to ensure that computer
programs  utilized by the Retirement  Fund are Y2K compliant.  In addition,  the
Retirement Fund has contacted third parties to ascertain  whether these entities
are addressing the Y2K issue within their own operation.

     ML Fund Administrators, Inc. an indirect wholly owned subsidiary of Merrill
Lynch  and  Co.,   Inc.   ("Merrill   Lynch")  is   responsible   for  providing
administrative  and  accounting  services  necessary  to support the  Retirement
Fund's operations,  including maintenance of the books and records,  maintenance
of the partner  database,  issuance of financial  reports and tax information to
partners and  processing  distribution  payments to partners.  In 1995,  Merrill
Lynch   established   the  Year  2000   Compliance   Initiative,   which  is  an
enterprisewide  effort  (of  which  ML Fund  Administrators  Inc.  is a part) to
address the risks  associated with the Y2K problem,  both internal and external.
The integration testing phase, which will occur throughout 1999,  validates that
a system can  successfully  interface  with both internal and external  systems.
Merrill Lynch continues to survey and communicate  with third parties whose Year
2000 readiness is important to the company.  Based on the nature of the response
and the importance of the product or service involved,  Merrill Lynch determines
if additional testing is needed.

     Merrill Lynch participated in further industrywide testing during March and
April  1999,  sponsored  by the  Securities  Industry  Association.  These tests
involved an expanded number of firms, transactions, and conditions compared with
those previously conducted.

     Although the Retirement Fund has not finally determined the cost associated
with its Year 2000 readiness  efforts,  the Retirement  Fund does not anticipate
the cost of the Y2K problem to be material to its business,  financial condition
or results of operations in any given year.  However,  there can be no guarantee
that the systems of other  companies on which the  Retirement  Fund systems rely
will be timely  converted,  or that a failure to convert by another company or a
conversion that is incompatible  with the Retirement Fund systems would not have
a material adverse effect on the Retirement Fund's business, financial condition
or results of operations.

Item 3.  Quantitative and Qualitative Disclosure About Market
                  Risk

     As of June 30, 1999,  the  Retirement  Fund maintains a portion of its cash
equivalents in financial instruments with original maturities of three months or
less.  These  financial  instruments are subject to interest rate risk, and will
decline in value if interest rates increase.  A significant increase or decrease
in interest  rates  would not have a material  effect on the  Retirement  Fund's
financial position.
<PAGE>
Part II - Other Information

     Items 1 - 5 are  herewith  omitted as the  response  to all items is either
     none or not applicable.

     Item 6. Exhibits and Reports on Form 8-K

     (a) Exhibits:

         Exhibit 27 - Financial  Data Schedule for the quarter ended June
                      30, 1999.

     (b) Reports on form 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
16th day of August, 1999.


                        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: August 16, 1999      /s/   Robert Remick
                            ----------------------------
                            Robert Remick
                            Vice President and Treasurer
                            (Chief Financial Officer)





WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

<ARTICLE>                       6
<LEGEND>
     This schedule  contains summary  financial  information  extracted from the
June 30, 1999 Form 10-Q Statements of Assets,  Liabilities and Partners' Capital
and  Statements of  Operations  and is qualified in its entirety by reference to
such financial statements.
</LEGEND>

<S>                              <C>
<MULTIPLIER>                              1,000
<PERIOD-TYPE>                    6-MOS
<FISCAL-YEAR-END>                    DEC-31-1999
<PERIOD-START>                       JAN-01-1999
<PERIOD-END>                         JUN-30-1999
<INVESTMENTS-AT-COST>                     24,550
<INVESTMENTS-AT-VALUE>                    17,068
<RECEIVABLES>                                188
<ASSETS-OTHER>                                28
<OTHER-ITEMS-ASSETS>                           0
<TOTAL-ASSETS>                            17,284
<PAYABLE-FOR-SECURITIES>                       0
<SENIOR-LONG-TERM-DEBT>                        0
<OTHER-ITEMS-LIABILITIES>                    109
<TOTAL-LIABILITIES>                          109
<SENIOR-EQUITY>                                0
<PAID-IN-CAPITAL-COMMON>                       0
<SHARES-COMMON-STOCK>                        178
<SHARES-COMMON-PRIOR>                        178
<ACCUMULATED-NII-CURRENT>                      0
<OVERDISTRIBUTION-NII>                         0
<ACCUMULATED-NET-GAINS>                        0
<OVERDISTRIBUTION-GAINS>                       0
<ACCUM-APPREC-OR-DEPREC>                  (7,527)
<NET-ASSETS>                              17,175
<DIVIDEND-INCOME>                              0
<INTEREST-INCOME>                            622
<OTHER-INCOME>                               163
<EXPENSES-NET>                               531
<NET-INVESTMENT-INCOME>                      254
<REALIZED-GAINS-CURRENT>                  (1,170)
<APPREC-INCREASE-CURRENT>                  4,610
<NET-CHANGE-FROM-OPS>                      3,694
<EQUALIZATION>                                 0
<DISTRIBUTIONS-OF-INCOME>                  1,400
<DISTRIBUTIONS-OF-GAINS>                       0
<DISTRIBUTIONS-OTHER>                      6,812
<NUMBER-OF-SHARES-SOLD>                        0
<NUMBER-OF-SHARES-REDEEMED>                    0
<SHARES-REINVESTED>                            0
<NET-CHANGE-IN-ASSETS>                    (4,518)
<ACCUMULATED-NII-PRIOR>                        0
<ACCUMULATED-GAINS-PRIOR>                      0
<OVERDISTRIB-NII-PRIOR>                        0
<OVERDIST-NET-GAINS-PRIOR>                     0
<GROSS-ADVISORY-FEES>                        267
<INTEREST-EXPENSE>                             0
<GROSS-EXPENSE>                              531
<AVERAGE-NET-ASSETS>                      19,434
<PER-SHARE-NAV-BEGIN>                     118.96
<PER-SHARE-NII>                             1.13
<PER-SHARE-GAIN-APPREC>                    25.91
<PER-SHARE-DIVIDEND>                           0
<PER-SHARE-DISTRIBUTIONS>                  43.47
<RETURNS-OF-CAPITAL>                       38.38
<PER-SHARE-NAV-END>                        95.96
<EXPENSE-RATIO>                            0.027
[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