ML LEE ACQUISITION FUND RETIREMENT ACCOUNTS II L P
10-Q, 2000-05-15
Previous: JONES GROWTH PARTNERS L P, 10-Q, 2000-05-15
Next: YARC SYSTEMS CORPORATION INC, 10KSB40/A, 2000-05-15




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

                                    FORM 10-Q

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

                  For the Quarterly Period Ended March 31, 2000

                         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)

                      2 World Financial Center, 14th Floor
                          New York, New York 10281-6114
             (Address of principal executive offices and zip code)


Registrant's telephone number, including area code:  (212) 236-6577


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 ___.

<PAGE>
             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 March 31, 2000 (Unaudited) and December 31, 1999 (Unaudited)

Statements of Operations
  For the Three Months Ended March 31, 2000 and 1999 (Unaudited)

Statements of Changes in Net Assets
  For the Three Months Ended March 31, 2000 and 1999 (Unaudited)

Statements of Cash Flows
  For the Three Months Ended March 31, 2000 and 1999 (Unaudited)

Statements of Changes in Partners' Capital
  For the Three Months Ended March 31, 2000 (Unaudited)

Schedule of Portfolio Investments
  As of March 31, 2000 (Unaudited)

Notes to Financial Statements (Unaudited)

Supplemental Schedule of Net Unrealized Appreciation and Depreciation
  - Schedule 1 (Unaudited)


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


Item 3.   Quantative and Qualitative Disclosure About Market Risk



PART II - OTHER INFORMATION

Item 6.   Exibits and Reports on Form 8-K

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

                                                                   March 31, 2000        December 31, 1999
                                                                   --------------        -----------------
<S>                                                                <C>                   <C>
Assets:
Investments - Notes 4 and 6
  Portfolio Investments at fair value
    Managed Companies (amortized cost $9,156
      as of March 31, 2000 and as of December 31, 1999)               $     9,156               $    9,156
    Non-Managed Companies (amortized cost $1,500
      as of March 31, 2000 and as of December 31, 1999)                       266                      266
    Temporary Investments, at amortized cost (cost $11,907
      as of March 31, 2000 and $11,698 as of December 31, 1999)            11,994                   11,727
Cash                                                                           18                       32
Accrued Interest and Other Receivables                                        140                       92
Prepaid Expenses                                                                3                        4
                                                                      -----------               ----------
Total Assets                                                          $    21,577               $   21,277
                                                                      ===========               ==========

Liabilities and Partners' Capital:

Liabilities
    Legal and Professional Fees Payable                               $        11               $        5
    Reimbursable Administrative Expenses Payable - Note 5                     147                      125
    Independent General Partners' Fees Payable - Note 5                         2                        5
    Deferred Interest Income                                                   19                       24
                                                                      -----------               ----------
Total Liabilities                                                             179                      159
                                                                      -----------               ----------

Partners' Capital
    Individual General Partner                                                 11                       11
    Managing General Partner                                                  215                      181
    Limited Partners (177,515 Units)                                       21,172                   20,926
                                                                      -----------               ----------
Total Partners' Capital                                                    21,398                   21,118
                                                                      -----------               ----------
Total Liabilities and Partners' Capital                               $    21,577               $   21,277
                                                                      ===========               ==========


See the Accompanying Notes to Financial Statements (Unaudited).
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                              ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                          STATEMENTS OF OPERATIONS
                                           (DOLLARS IN THOUSANDS)
                                                (UNAUDITED)


                                                                            For the Three Months Ended
                                                                            --------------------------
                                                                        March 31, 2000       March 31, 1999
                                                                        --------------       --------------
<S>                                                                     <C>                  <C>
Investment Income
  Interest                                                                  $      444           $      311
  Discount and Other Income                                                        115                   73
                                                                            ----------           ----------
    Total Investment Income                                                        559                  384
                                                                            ----------           ----------
Expenses:
  Investment Advisory Fee - Note 5                                                 134                  134
  Fund Administration Fee - Note 5                                                  45                   45
  Reimbursable Administrative Expenses - Note 5                                     74                   77
  Legal and Professional Fees                                                        8                    -
  Independent General Partners' Fees and Expenses                                   17                   20
  Insurance Expense                                                                  1                    1
                                                                            ----------           ----------
    Total Expenses                                                                 279                  277
                                                                            ----------           ----------
Net Investment Income                                                              280                  107
                                                                            ----------           ----------
Realized Loss on Sale of Investment                                                  -               (1,170)
                                                                            ----------           ----------
Net Change in Unrealized Depreciation on Investments - Schedule 1
   Nonpublic Securities                                                              -                4,610
                                                                            ----------           ----------

Net Increase in Net Assets Resulting From Operations                               280                3,547

Less:  Earned MGP Distributions to Managing General Partner                        (34)                 (28)
                                                                            ----------           ----------
Net Increase Available For Pro-Rata Distribution To All Partners            $      246           $    3,519
                                                                            ==========           ==========


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

                                    ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                           STATEMENTS OF CHANGES IN NET ASSETS
                                                  (DOLLARS IN THOUSANDS)
                                                       (UNAUDITED)



                                                                               For the Three Months Ended
                                                                               --------------------------
                                                                         March 31, 2000         March 31, 1999
                                                                         --------------         --------------
<S>                                                                      <C>                    <C>
From Operations:
  Net Investment Income                                                      $      280             $      107
  Realized Loss on Sale of Investment                                                 -                 (1,170)
  Net Change in Unrealized Depreciation on Investments                                -                  4,610
                                                                             ----------             ----------

  Net Increase in Net Assets Resulting from Operations                              280                  3,547
  Cash Distributions to Partners                                                      -                 (1,684)
                                                                             ----------             ----------

  Total Increase                                                                    280                  1,863
Net Assets:
  Beginning of Year                                                              21,118                 21,693
                                                                             ----------             ----------

  End of Period                                                              $   21,398             $   23,556
                                                                             ==========             ==========


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

                           ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                         STATEMENTS OF CASH FLOWS
                                           (DOLLARS IN THOUSANDS)
                                                (UNAUDITED)

                                                                            For the Three Months Ended
                                                                            --------------------------
                                                                       March 31, 2000        March 31, 1999
                                                                       --------------        --------------
<S>                                                                    <C>                   <C>
Increase (Decrease) in Cash

Cash Flows from Operating Activities:
  Interest, Discount and Other Income                                      $      448            $   1,570
  Fund Administration Fee                                                         (45)                 (45)
  Investment Advisory Fee                                                        (134)                (134)
  Independent General Partners' Fees and Expenses                                 (20)                 (29)
  Purchase of Temporary Investments, Net                                         (209)              (6,464)
  Proceeds from Sale of Portfolio Company Investment                                -                6,812
  Reimbursable Administrative Expense                                             (52)                 (22)
  Legal and Professional Fees                                                      (2)                  (2)
                                                                           ----------            ---------
Net Cash Provided by (Used in) Operating Activities                               (14)               1,686
                                                                           ----------            ---------
Cash Flows From Financing Activities:
  Cash Distributions to Partners                                                    -               (1,684)
                                                                           ----------            ---------
Net Cash Used in Financing Activities                                               -               (1,684)
                                                                           ----------            ---------
  Net Increase (Decrease) in Cash                                                 (14)                   2
  Cash at Beginning of Year                                                        32                   11
                                                                           ----------            ---------
Cash at End of Period                                                      $       18            $      13
                                                                           ==========            =========


Reconciliation of Net Investment Income
  to Net Cash Provided by (Used in) Operating Activities

Net Investment Income                                                      $      280            $     107
                                                                           ----------            ---------
Adjustments to Reconcile Net Investment Income
  to Net Cash Provided by (Used in) Operating Activities:
 (Increase) Decrease in Investments at Cost                                      (209)               1,935
  Increase in Receivable for Investment Sold                                        -                 (417)
 (Increase) Decrease in Accrued Interest and Discount Receivable                 (111)               1,186
  Decrease in Prepaid Expenses                                                      1                    1
  Increase (Decrease) in Legal and Professional Fees Payable                        6                   (2)
  Increase in Reimbursable Administrative Expenses Payable                         22                   56
  Decrease in Independent General Partners' Fees Payable                           (3)                 (10)
  Realized Loss on Sale of Investment                                               -               (1,170)
                                                                           ----------            ---------
Total Adjustments                                                                (294)               1,579
                                                                           ----------            ---------
Net Cash Provided by (Used in) Operating Activities                        $      (14)           $   1,686
                                                                           ==========            =========

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

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




                                                                 Individual        Managing
                                                                  General          General           Limited
                                                                  Partner          Partner           Partners        Total
                                                                 ----------        --------          --------       --------
<S>                                                              <C>               <C>               <C>            <C>
For the Three Months Ended March 31, 2000
  Partners' Capital as of January 1, 2000                        $       11        $    181          $ 20,926       $ 21,118
  Allocation of Net Investment Income                                     -              34               246            280
                                                                 ----------        --------          --------       --------
Partners' Capital as of March 31, 2000                           $       11        $    215          $ 21,172       $ 21,398
                                                                 ==========        ========          ========       ========


See the Accompanying Notes to Financial Statements (Unaudited).
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                          ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                                     SCHEDULE OF PORTFOLIO INVESTMENTS
                                                            MARCH 31, 2000
                                                        (DOLLARS IN THOUSANDS)
                                                              (UNAUDITED)

                                                                                                                           % of
 Principal                                                                            Investment  Investment    Fair       Total
Amount/Shares     Investment                                                             Date       Cost(f)     Value   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) (e)                                       ------------------------------
                                                                                                      9,156      9,156       42.75%
                                                                                                    ------------------------------
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       42.75%
                                                                                                    ==============================

                  NON-MANAGED COMPANIES

                  BIOLEASE, INC. - Note 6, Schedule 1
$513              Biolease, Inc., 13% Sub. Nt. due 06/06/04(b)                          06/08/94    $   442    $   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
                                                                                                    ------------------------------
                                                                                                        513        266        1.24%
                                                                                                    ------------------------------
                  FLA. ORTHOPEDICS, INC. - Schedule 1
12,634 Shares     FLA. Holdings, Inc. Series B Preferred Stock (a)(c)(d)                08/02/93        987          -
 2,493 Warrants   FLA. Holdings, Inc. Common Stock Purchase Warrants (a)(c)(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%
                                                                                                    -----------------------------
                  TOTAL INVESTMENT IN NON-MANAGED  COMPANIES                                        $ 1,500    $   266       1.24%
                                                                                                    =============================


 See the Accompanying Notes to Financial Statements (Unaudited).
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                  ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                            SCHEDULE OF PORTFOLIO INVESTMENTS (continued)
                                                      MARCH 31, 2000
                                                  (DOLLARS IN THOUSANDS)
                                                        (UNAUDITED)


                                                                                                                          % of
  Principal                                                                            Investment Investment    Fair      Total
 Amount/Shares    Investment                                                              Date      Cost(f)     Value  Investments
 -------------    ----------                                                           ---------- ----------  -------- -----------
<S>               <C>                                                                   <C>        <C>        <C>        <C>
                  SUMMARY OF MEZZANINE INVESTMENTS

                  Subordinated Notes                                                     Various    $ 7,405    $ 7,220      33.71%
                  Preferred Stock, Common Stock, Warrants and Stock Rights               Various      3,251      2,202      10.28%
                                                                                                    -----------------------------
                  TOTAL MEZZANINE INVESTMENTS                                                       $10,656    $ 9,422      43.99%
                                                                                                    =============================

                  TEMPORARY INVESTMENTS

                  COMMERCIAL PAPER
$10,000           Ford Motor Credit, 5.74% due 4/3/00                                   2/14/00       9,922      9,995
$2,000            American General Finance, 5.75% due 4/3/00                            2/17/00       1,985      1,999
                                                                                                    -----------------------------
                  TOTAL INVESTMENT IN COMMERCIAL PAPER                                              $11,907    $11,994      56.01%
                                                                                                    -----------------------------
                  TOTAL TEMPORARY INVESTMENTS                                                       $11,907    $11,994      56.01%
                                                                                                    -----------------------------
                  TOTAL INVESTMENT PORTFOLIO                                                        $22,563    $21,416     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)  Non-accrual investment status.
(e)  Percentages of Common Equity have not been audited by PricewaterhouseCoopers LLP.
(f)  Represents original cost and excludes accretion of discount of $22 for Mezzanine
     Investments and $87 for Temporary Investments


See the Accompanying Notes to Financial Statements (Unaudited).
</TABLE>
<PAGE>
             ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                          NOTES TO FINANCIAL STATEMENTS
                               MARCH 31, 2000
                                 (UNAUDITED)

1.   Organization

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

     Mezzanine Investments II, L.P. (the "Managing General Partner"), subject to
the  supervision  of the  Individual  General  Partners  (as  defined  below and
hereinafter  with the Managing  General Partner as the "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.

2.   Basis of Accounting

     For financial  reporting  purposes,  the records of the Retirement Fund are
maintained using the accrual method of accounting.  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.

     The financial  statements reflect all adjustments which are, in the opinion
of management,  necessary for a fair  presentation  of the financial  condition,
results of operations and cash flows for the periods presented. Such adjustments
consisted of those of a normal  recurring  nature,  as well as an  adjustment of
$120,000 to correct for a 1999  understatement of Mezzanine  Investment  income.
The  results of  operations  for the three  months  ended March 31, 2000 are not
necessarily  indicative of the results that may be achieved for the entire year.
Footnote disclosure which substantially  duplicates the disclosure  contained in
the Retirement Fund's Annual Report on Form 10-K for the year ended December 31,
1999, which is hereby incorporated by reference, has been omitted.

3.   Investment Transactions

     As  previously  reported,  the  Retirement  Fund  had  expected  to  make a
distribution of Distributable  Capital Proceeds  relating to the August 27, 1999
sale of Fitz and Floyd, Inc. However,  on November 9, 1999, a special meeting of
the General  Partners of the  Retirement  Fund was held to review the Retirement
Fund's reserves,  prior to considering  making any cash  distributions.  At this
meeting,  the General Partners were briefed on the status of certain  litigation
commenced  by Hills  Stores  Company  ("Hills")  against  its former  directors,
including Thomas H. Lee (who had been serving on the Hills Board of Directors as
a  representative  of the Retirement  Fund). The Hills litigation was brought in
connection with the July 1995 payment by Hills of  approximately  $32 million in
golden  parachute  payments to certain of its  officers in  connection  with the
change of control of Hills  associated  with the Dickstein  proxy  contest.  The
General  Partners  discussed  the  potential  liabilities  to  Thomas  H. Lee in
connection   with  this   litigation   and  the  Retirement   Fund's   potential
indemnification  obligations  to Thomas H. Lee, as well as the  liquidity of the
Retirement Fund's remaining assets.

     Following  discussion of these issues,  the Individual  General Partners of
the Retirement  Fund  determined  that since the Retirement Fund may have future
indemnification  obligations with respect to such litigation,  suitable reserves
should be maintained for such contingency.  Accordingly,  the Individual General
Partners  determined,  at  such  time,  that it  would  not be  prudent  to make
distributions to Partners.  However,  this reserve will be reviewed each quarter
by the  General  Partners of the  Retirement  Fund in light of the status of the
litigation,  and  distributions,  if any,  will be made in  accordance  with the
Retirement Fund's Partnership Agreement. On February 22, 2000, the court granted
defendants'  motion for summary  judgement  dismissing  claims  against Mr. Lee.
However,  Hills has the right to appeal that ruling after trial of the remaining
claims  against  certain  other  defendants,  which is  currently  scheduled  to
commence in May 2000. On March 7, 2000, the General Partners reviewed the status
of the Hills matter again,  considering the court's ruling on February 22, 2000,
and the  Individual  General  Partners  again  determined  that it would  not be
prudent  to  make  distributions  to  Partners  at  such  time.  Currently,  the
Retirement Fund has reserved all the net proceeds received from the sale of Fitz
and  Floyd,  Inc.,  as well as the third and fourth  quarter  1999  income  from
operations.

4.   Non-Accrual of Investments

     In  accordance  with  the  Retirement  Fund's  Accounting  Policy,  Florida
Orthopedics, Inc. has been on non-accrual status since January 1, 1995.

5.   Related Party Transactions

     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 is entitled to receive an Investment  Advisory Fee
as compensation for these services.

     As compensation for its services,  the Fund Administrator,  an affiliate of
the Managing General Partner,  is entitled to receive a Fund Administration Fee.
In addition,  the Fund  Administrator  is entitled to  reimbursement  of 100% of
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.

     As provided by the Partnership  Agreement,  the Managing General Partner of
the Retirement Fund is entitled to receive incentive distributions after Limited
Partners  have  received   their   Priority   Return  of  10%  per  annum  ("MGP
Distributions"). Of the MGP Distributions, the Investment Adviser is entitled to
receive 95% and ML Mezzanine II Inc. is entitled to receive 5%. During 2000, the
Managing General Partner received no cash distributions.

6.   Subsequent Event

     On  April  28,  2000,  BioLease,   Inc.  ("BioLease")  refinanced  existing
construction  and term loans and utilized a portion of the refinancing  proceeds
to make a $76,000  partial  paydown to the  Retirement  Fund of  BioLease's  13%
Senior Subordinated Note.
<PAGE>
<TABLE>
<CAPTION>
                                                              SCHEDULE 1
                                         ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                          SCHEDULE OF UNREALIZED APPRECIATION AND DEPRECIATION
                                               FOR THE THREE MONTHS ENDED MARCH 31, 2000
                                                        (DOLLARS IN THOUSANDS)
                                                              (UNAUDITED)


                                                                     Unrealized            Total Unrealized      Total Unrealized
                                                                    Appreciation             Appreciation           Appreciation
                                                                 (Depreciation) for         (Depreciation)         (Depreciation)
                                   Investment        Fair          the Three Months             as of                   as of
Security                              Cost           Value       Ended March 31, 2000      December 31, 1999       March 31, 2000
- --------------------------         ----------      --------      --------------------      -----------------     -----------------
<S>                                <C>             <C>           <C>                       <C>                   <C>
Non Public Securities:
Biolease, Inc.
  Common Stock*                     $     62       $      -               $         -             $      (62)           $      (62)
  Subordinated Notes* (a)                442            257                         -                   (207)                 (207)
FLA. Orthopedics, Inc.
  Preferred  Stock*                      987              -                         -                   (987)                 (987)
  Subordinated Note                        -              -                         -                      -                     -
                                                                          -----------             ----------            ----------
Total Unrealized Depreciation                                             $         -             $   (1,256)           $   (1,256)
                                                                          ===========             ==========            ==========

*  Restricted Security
(a) Investment cost excludes accretion of discount of $22

See the Accompanying Notes to Financial Statements (Unaudited).
</TABLE>
<PAGE>
Item 2.  Management's  Discussion  and Analysis of Financial  Condition and
         Results of Operations

Liquidity & Capital Resources

     At  the  regular  quarterly  meeting  of the  General  Partners  of  ML-Lee
Acquisition Fund (Retirement  Accounts) II, L.P. (the "Retirement Fund") held on
December 14, 1999,  Vernon R. Alden,  Joseph L. Bower,  Stanley H.  Feldberg and
Thomas H. Lee (the  "Individual  General  Partners")  determined  to extend  the
initial  ten  year  term of the  Retirement  Fund,  which  was due to  terminate
December 20, 1999, for an additional two year period. Pursuant to Section 2.4 of
the Patnership  Agreement,  the term of the  Retirement  Fund will now expire on
December  20,  2001.  Such  extension  will  allow the  Retirement  Fund to more
effectively  deal with its assets  pending  their  liquidation.  The term of the
Retirement  Fund  will now  expire  on  December  20,  2001.  In  addition,  the
Individual  General  Partners  have  the  right,  pursuant  to  the  Partnership
Agreement,  to extend the term of the Retirement Fund for an additional one year
period if they  determine  that such  extension  is in the best  interest of the
Retirement Fund.

     On August 6, 1991, the Independent  General Partners approved a reserve for
follow-on  investments of approximately  $20,000,000 for the Retirement Fund. As
of May 12, 2000, this remaining reserve balance was approximately $3,400,000 due
to follow-on  investments in Petco Animal Supplies,  Fitz and Floyd,  Inc., Fine
Clothing,  Inc.,  Hills and Ghirardelli  Holdings and Anchor Advanced  Products.
Additionally,  approximately  $7,700,000 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.

     As  previously  reported,  the  Retirement  Fund  had  expected  to  make a
distribution of Distributable  Capital Proceeds  relating to the August 27, 1999
sale of Fitz and Floyd, Inc. However,  on November 9, 1999, a special meeting of
the General  Partners of the  Retirement  Fund was held to review the Retirement
Fund's reserves,  prior to considering  making any cash  distributions.  At this
meeting,  the General Partners were briefed on the status of certain  litigation
commenced  by Hills  Stores  Company  ("Hills")  against  its former  directors,
including Thomas H. Lee (who had been serving on the Hills Board of Directors as
a  representative  of the Retirement  Fund). The Hills litigation was brought in
connection with the July 1995 payment by Hills of  approximately  $32 million in
golden  parachute  payments to certain of its  officers in  connection  with the
change of control of Hills  associated  with the Dickstein  proxy  contest.  The
General  Partners  discussed  the  potential  liabilities  to  Thomas  H. Lee in
connection   with  this   litigation   and  the  Retirement   Fund's   potential
indemnification  obligations  to Thomas H. Lee, as well as the  liquidity of the
Retirement Fund's remaining assets.

     Following  discussion of these issues,  the Individual  General Partners of
the Retirement  Fund  determined  that since the Retirement Fund may have future
indemnification  obligations with respect to such litigation,  suitable reserves
should be maintained for such contingency.  Accordingly,  the Individual General
Partners  determined,  at  such  time,  that it  would  not be  prudent  to make
distributions to Partners.  However,  this reserve will be reviewed each quarter
by the  General  Partners of the  Retirement  Fund in light of the status of the
litigation,  and  distributions,  if any,  will be made in  accordance  with the
Retirement Fund's Partnership Agreement. On February 22, 2000, the court granted
defendants'  motion for summary  judgement  dismissing  claims  against Mr. Lee.
However,  Hills has the right to appeal that ruling after trial of the remaining
claims  against  certain  other  defendants,  which is  currently  scheduled  to
commence in May 2000. On March 7, 2000, the General Partners reviewed the status
of the Hills matter again,  considering the court's ruling on February 22, 2000,
and the  Individual  General  Partners  again  determined  that it would  not be
prudent  to  make  distributions  to  Partners  at  such  time.  Currently,  the
Retirement Fund has reserved all the net proceeds received from the sale of Fitz
and  Floyd,  Inc.,  as well as the third and fourth  quarter  1999  income  from
operations.

     At March 31, 2000, the Retirement Fund had outstanding a total (at cost) of
$10,656,000 invested in Mezzanine  Investments  representing  $9,156,000 Managed
portfolio  investments,   $1,500,000  Non-Managed  portfolio  investments,   and
$11,907,000  of  Temporary  Investments  comprised  of  commercial  paper with a
maturity of less than 60 days.

     As provided by the Partnership  Agreement,  the Managing General Partner of
the Retirement Fund is entitled to receive incentive distributions after Limited
Partners  have  received   their   Priority   Return  of  10%  per  annum  ("MGP
Distributions").  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 March 31, 2000 there is no
outstanding Deferred Distribution Amount.

     As recovered capital from portfolio company sales is distributed to Limited
Partners,  the NAV per Unit is  reduced  accordingly,  and the  interest  income
previously generated by holdings which have been sold will no longer be received
by the  Retirement  Fund.  Because the  Retirement  Fund has only four portfolio
companies  remaining,  only two of which are  income  producing,  the  amount of
interest income received by the Retirement Fund is not significant. As a result,
it is expected  that any future  cash  distributions  paid to  Partners  will be
derived  almost  entirely from recovered  capital and gains,  if any, from asset
sales,  which are subject to market conditions and are inherently  unpredictable
as to timing.  Therefore,  in the  absence of cash  available  for  distribution
resulting from the future sale of portfolio  holdings,  the Retirement Fund will
have distributable cash from operations estimated to be less than one dollar per
Unit each quarter  available for future cash  distributions,  to the extent such
cash is not reserved for expenses and  contingencies  (see  discussion  of Hills
matter above).

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.

Forward Looking Information

     In  addition  to  historical   information  contained  or  incorporated  by
reference in this report on Form 10-Q, the  Retirement  Fund may make or publish
forward-looking statements about management expectations,  strategic objectives,
business  prospects,   anticipated  financial  performance,  and  other  similar
matters.  In  order  to  comply  with the  terms  of the  safe  harbor  for such
statements provided by the Private Securities Litigation Reform Act of 1995, the
Retirement  Fund notes that a variety of  factors,  many of which are beyond its
control, affect its operations,  performance, business strategy, and results and
could  cause  actual  results  and  experience  to  differ  materially  from the
expectations  expressed in these statements.  These factors include, but are not
limited to, the effect of changing  economic  and market  conditions,  trends in
business  and finance  and in investor  sentiment,  the level of  volatility  of
interest  rates,  the  actions  undertaken  by both  current and  potential  new
competitors,  the  impact  of  current,  pending,  and  future  legislation  and
regulation  both in the United States and  throughout  the world,  and the other
risks  and  uncertainties  detailed  in this  Form  10-Q.  The  Retirement  Fund
undertakes no  responsibility  to update publicly or revise any  forward-looking
statements.

Results of Operations

Net Investment Income

     For the three  months  ended March 31, 2000,  the  Retirement  Fund had net
investment income of $280,000 as compared to $107,000 for the three months ended
March 31,  1999.  The increase in net  investment  during the three months ended
March  31,  2000,  as  compared  to  the  same  period  in  1999,  is  primarily
attributable to an increase in interest income from both Mezzanine and Temporary
Investments and other factors, as discussed below.

Investment Income and Expenses

     Total  investment  income from  operations for the three months ended March
31, 2000 and 1999 primarily  consists of interest and discount  income earned on
the Retirement Fund's portfolio of Mezzanine Investments,  Temporary Investments
and short-term  money market  instruments.  For the three months ended March 31,
2000,  the  Retirement  Fund had  investment  income of  $559,000 as compared to
$384,000 for the same period in 1999.  The increase in investment  income during
the three months  ended March 31, 2000,  as compared to the same period in 1999,
is  primarily  attributable  to a  $120,000  adjustment  to  correct  for a 1999
understatement of Mezzanine Investment income, plus an increase in income earned
on Temporary  Investments as a result of investing the Fitz and Floyd, Inc. sale
proceeds,  which have been  reserved.  This increase was  partially  offset by a
decrease in income  earned on  Mezzanine  Investments  as a result of the August
1999 sale of Fitz and Floyd, Inc.

     Major expenses for the three months ended March 31, 2000 and 1999 consisted
of Investment Advisory Fees and Administrative Expenses.

     The  Investment   Adviser  and  Fund   Administrator   both  receive  their
compensation on a quarterly basis. The total Investment Advisory Fee incurred by
the Retirement Fund to the Investment Adviser for each of the three months ended
March 31, 2000 and 1999 was  $134,000  and was  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 the Funds on a combined basis.

     As compensation  for its services,  the Fund  Administrator  is entitled to
receive an annual  amount of $400,000  for the Funds on a combined  basis,  plus
100% of out-of-pocket  expenses incurred by the Fund  Administrator on behalf of
the  Retirement  Fund  ("Reimbursable  Administrative  Expenses").  Reimbursable
Administrative  Expenses primarily consist of printing,  audit, tax preparation,
legal fees and expenses,  and custodian fees. For each of the three months ended
March 31, 2000 and 1999, the Retirement Fund incurred an Fund Administration Fee
of $45,000.  For the three months ended March 31, 2000 and 1999,  the Retirement
Fund incurred $74,000 and $77,000,  respectively, in Reimbursable Administrative
Expenses.

     Legal and  professional  fees for the three months ended March 31, 2000 and
1999, were $8,000, and $0, respectively. These expenses are largely 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 certain
litigation proceedings.

Net Assets

     The  Retirement  Fund's net assets  increased by $280,000  during the three
months ended March 31, 2000,  due to net investment  income of $280,000.  During
the three  months  ended  March 31,  1999,  the  Retirement  Fund's  net  assets
increased by $1,863,000, due to net investment income of $107,000 and a reversal
of  net  unrealized  depreciation  of  $4,610,000,   partially  offset  by  cash
distributions  to partners of $1,684,000  and a realized loss from the sale of a
Mezzanine Investment of $1,170,000.

Unrealized Appreciation and Depreciation on Investments

     The Retirement  Fund recorded no unrealized  appreciation  or  depreciation
during  the three  months  ended  March 31,  2000 as  compared  to a  $4,610,000
reversal of net  unrealized  depreciation  during the same  period in 1999.  The
Retirement  Fund's  cumulative net unrealized  depreciation on investments as of
March 31, 2000 totaled $1,256,000.

     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 accreted  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  47.2% of the  Retirement  Fund's  investments  (at cost) are
invested in private  placement  securities for which there are no  ascertainable
market values,  while  approximately  52.8% is invested in commercial paper with
maturities  of less than 60 days.  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 March 31, 2000,  the Retirement  Fund's  investment in Big V
Supermarkets Inc.  represents  approximately 42.8% of the Retirement Fund's fair
value.

     The  information   presented  herein  is  based  on  pertinent  information
available to the Managing General Partner and Investment Adviser as of March 31,
2000. 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 Net
Unrealized Appreciation and Depreciation - Schedule 1.
<PAGE>
Net Realized Gains and Losses

     The  Retirement  Fund recorded no realized gains or losses during the three
months ended March 31, 2000, as compared to a realized loss of $1,170,000 during
the same period in 1999.

Cash Distributions

     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.
<PAGE>
Item 3.  Quantitative and Qualitative Disclosure About Market Risk

     As of March 31, 2000, 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 is not expected to have a material  effect on the  Retirement
Fund's financial position.
<PAGE>

                          PART II - OTHER INFORMATION


     Item 1. Legal Proceedings.
             -----------------
             None

     Item 2. Changes in Securities and Use of Proceeds.
             -----------------------------------------
             None

     Item 3. Defaults Upon Senior Securites.
             ------------------------------
             None

     Item 4. Submission of Matters to a Vote of Security holders.
             ---------------------------------------------------
             None

     Item 5. Other Information.
             -----------------
             None

     Item 6. Exhibits and Reports on Form 8-K.
             --------------------------------
             (a) Exhibits:

                 Exhibit 27 - Financial  Data Schedule for the quarter  ended
                 March 31, 2000.

             (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
its behalf by the undersigned, thereunto duly authorized on the 15th day of May,
2000.


                                   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:  May 15, 2000           /s/ Kevin T. Seltzer
                               ----------------------------------
                                   Kevin T. Seltzer
                                   ML Mezzanine II, Inc.
                                   Vice President and Treasurer
                                  (Principal Financial Officer of Registrant)


<TABLE> <S> <C>

<ARTICLE>                6
<LEGEND>
     This schedule  contains summary  financial  information  extracted from the
March 31, 2000 Form 10-Q Balance  Sheets and  Statements  of  Operations  and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER>                     1,000

<S>                              <C>
<PERIOD-TYPE>                    3-MOS
<FISCAL-YEAR-END>                    DEC-31-2000
<PERIOD-START>                       JAN-01-2000
<PERIOD-END>                         MAR-31-2000
<INVESTMENTS-AT-COST>                 22,563
<INVESTMENTS-AT-VALUE>                21,416
<RECEIVABLES>                            140
<ASSETS-OTHER>                            21
<OTHER-ITEMS-ASSETS>                       0
<TOTAL-ASSETS>                        21,577
<PAYABLE-FOR-SECURITIES>                   0
<SENIOR-LONG-TERM-DEBT>                    0
<OTHER-ITEMS-LIABILITIES>                179
<TOTAL-LIABILITIES>                      179
<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>              (1,256)
<NET-ASSETS>                          21,398
<DIVIDEND-INCOME>                          0
<INTEREST-INCOME>                        444
<OTHER-INCOME>                           115
<EXPENSES-NET>                           279
<NET-INVESTMENT-INCOME>                  280
<REALIZED-GAINS-CURRENT>                   0
<APPREC-INCREASE-CURRENT>                  0
<NET-CHANGE-FROM-OPS>                    280
<EQUALIZATION>                             0
<DISTRIBUTIONS-OF-INCOME>                  0
<DISTRIBUTIONS-OF-GAINS>                   0
<DISTRIBUTIONS-OTHER>                      0
<NUMBER-OF-SHARES-SOLD>                    0
<NUMBER-OF-SHARES-REDEEMED>                0
<SHARES-REINVESTED>                        0
<NET-CHANGE-IN-ASSETS>                   280
<ACCUMULATED-NII-PRIOR>                    0
<ACCUMULATED-GAINS-PRIOR>                  0
<OVERDISTRIB-NII-PRIOR>                    0
<OVERDIST-NET-GAINS-PRIOR>                 0
<GROSS-ADVISORY-FEES>                    134
<INTEREST-EXPENSE>                         0
<GROSS-EXPENSE>                          279
<AVERAGE-NET-ASSETS>                  21,258
<PER-SHARE-NAV-BEGIN>                 117.89
<PER-SHARE-NII>                         1.38
<PER-SHARE-GAIN-APPREC>                    0
<PER-SHARE-DIVIDEND>                       0
<PER-SHARE-DISTRIBUTIONS>                  0
<RETURNS-OF-CAPITAL>                       0
<PER-SHARE-NAV-END>                   119.27
<EXPENSE-RATIO>                        0.013


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission