ML LEE ACQUISITION FUND RETIREMENT ACCOUNTS II L P
10-Q, 2000-11-14
Previous: AMERICAN ENERGY GROUP LTD, NT 10-Q, 2000-11-14
Next: ML LEE ACQUISITION FUND RETIREMENT ACCOUNTS II L P, 10-Q, EX-27, 2000-11-14




                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 Quarterly Period Ended September 30, 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) 236-6576


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 September 30, 2000 (Unaudited) and December 31, 1999 (Unaudited)

Statements of Operations
  For the Three and Nine Months Ended September 30, 2000 and 1999 (Unaudited)

Statements of Changes in Net Assets
  For the Nine Months Ended September 30, 2000 and 1999 (Unaudited)

Statements of Cash Flows
  For the Nine Months Ended September 30, 2000 and 1999 (Unaudited)

Statements of Changes in Partners' Capital
  For the Nine Months Ended September 30, 2000 (Unaudited)

Schedule of Portfolio Investments
  As of September 30, 2000 (Unaudited)

Notes to Financial Statements (Unaudited)

Supplemental Schedule of Realized Loss
  - Schedule 1 (Unaudited)

Supplemental Schedule of Unrealized Depreciation
  - Schedule 2 (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)


                                                                  September 30, 2000     December 31, 1999
                                                                  ------------------     -----------------
<S>                                                                <C>                   <C>
Assets:

Investments - Notes 3, 4 and 7
  Portfolio Investments at fair value
    Managed Companies (amortized cost $7,763
      as of September 30, 2000 and $9,156 as of December 31, 1999)    $     7,763               $    9,156
    Non-Managed Companies (amortized cost $1,435
      as of September 30, 2000 and $1,500 as of December 31, 1999)            228                      266
    Temporary Investments, at amortized cost (cost $13,667
      as of September 30, 2000 and $11,698 as of December 31, 1999)        13,671                   11,727
Cash                                                                          204                       32
Accrued Interest                                                              110                       92
Prepaid Expenses                                                                -                        4
                                                                      -----------               ----------
Total Assets                                                          $    21,976               $   21,277
                                                                      ===========               ==========

Liabilities and Partners' Capital:

Liabilities
    Reimbursable Administrative Expenses Payable - Note 6             $       141               $      125
    Independent General Partners' Fees Payable - Note 6                         1                        5
    Legal and Professional Fees Payable                                        12                        5
    Deferred Interest Income                                                    7                       24
                                                                      -----------               ----------
Total Liabilities                                                             161                      159
                                                                      -----------               ----------

Partners' Capital
    Individual General Partner                                                 11                       11
    Managing General Partner                                                  267                      181
    Limited Partners (177,515 Units)                                       21,537                   20,926
                                                                      -----------               ----------
Total Partners' Capital                                                    21,815                   21,118
                                                                      -----------               ----------
Total Liabilities and Partners' Capital                               $    21,976               $   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            For the Nine Months
                                                                       Ended September 30,             Ended September 30,
                                                                   --------------------------      -------------------------
                                                                      2000            1999            2000            1999
                                                                   ----------      ----------      ---------       ---------
<S>                                                               <C>             <C>             <C>             <C>
Investment Income:
  Interest                                                         $      220      $      333      $     926       $     955
  Discount and Other Income                                               222              55            529             218
                                                                   ----------      ----------      ---------       ---------
    Total Investment Income                                               442             388          1,455           1,173
                                                                   ----------      ----------      ---------       ---------
Expenses:
  Investment Advisory Fee - Note 6                                        134             134            401             401
  Fund Administration Fee - Note 6                                         45              45            134             134
  Reimbursable Administrative Expenses - Note 6                            64              46            190             186
  Independent General Partners' Fees and Expenses                          16              19             47              52
  Legal and Professional Fees                                               -              29              8              29
  Insurance Expense                                                         1               1              4               3
                                                                   ----------      ----------      ---------       ---------
    Total Expenses                                                        260             274            784             805
                                                                   ----------      ----------      ---------       ---------
Net Investment Income                                                     182             114            671             368

Realized Loss on Sales of Investments - Note 3 and Schedule 1               -         (2,298)             (5)         (3,468)

Net Change in Unrealized Depreciation on
  Investments - Schedule 2
  Nonpublic Securities                                                      -           6,271             31          10,881
                                                                   ----------      ----------      ---------       ---------
Net Increase in Net Assets Resulting from Operations                      182           4,087            697           7,781

Less:  Earned MGP Distributions to Managing General Partner               (27)            (32)           (91)            (82)
                                                                   ----------      ----------      ---------       ---------
Net Increase Available For Pro-Rata Distribution to All Partners   $      155      $    4,055      $     606       $   7,699
                                                                   ==========      ==========      =========       =========

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 Nine Months Ended September 30,
                                                                        ---------------------------------------
                                                                              2000                   1999
                                                                           ----------             ----------
<S>                                                                        <C>                    <C>
From Operations:
  Net Investment Income                                                    $      671             $      368
  Realized Loss on Sales of Investments                                            (5)                (3,468)
  Net Change in Unrealized Depreciation on Investments                             31                 10,881
                                                                           ----------             ----------

  Net Increase in Net Assets Resulting from Operations                            697                  7,781
  Cash Distributions to Partners                                                    -                 (8,325)
                                                                           ----------             ----------

  Total Increase (Decrease)                                                       697                   (544)
Net Assets:
  Beginning of Year                                                            21,118                 21,693
                                                                           ----------             ----------

  End of Period                                                            $   21,815             $   21,149
                                                                           ==========             ==========


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 Nine Months Ended September 30,
                                                                     ---------------------------------------
                                                                            2000                  1999
                                                                        -----------           -----------
<S>                                                                     <C>                   <C>
Increase in Cash

Cash Flows from Operating Activities:
  Interest, Discount and Other Income                                    $    1,445            $   2,358
  Investment Advisory Fee                                                      (401)                (401)
  Fund Administration Fee                                                      (134)                (134)
  Reimbursable Administrative Expense                                          (174)                (161)
  Independent General Partners' Fees and Expenses                               (51)                 (62)
  Legal and Professional Fees                                                   (13)                 (52)
  Purchase of Temporary Investments, Net                                     (1,969)              (7,529)
  Proceeds from Sales, Maturities and Paydowns of
    Portfolio Company Investments                                             1,469               14,341
                                                                         ----------            ---------
Net Cash Provided by Operating Activities                                       172                8,360
                                                                         ----------            ---------
Cash Flows From Financing Activities:
  Cash Distributions to Partners                                                  -               (8,325)
                                                                         ----------            ---------
Net Cash Used in Financing Activities                                             -               (8,325)
                                                                         ----------            ---------
  Net Increase in Cash                                                          172                   35
  Cash at Beginning of Year                                                      32                   11
                                                                         ----------            ---------
Cash at End of Period                                                    $      204            $      46
                                                                         ==========            =========


Reconciliation of Net Investment Income
  to Net Cash Provided by Operating Activities

Net Investment Income                                                    $      671            $     368
                                                                         ----------            ---------
Adjustments to Reconcile Net Investment Income
  to Net Cash Provided by Operating Activities:
 (Increase) Decrease in Investments at Cost                                    (507)               9,862
  Decrease in Receivable for Investment Sold                                      -                  417
 (Increase) Decrease in Accrued Interest and Discount Receivable                (10)               1,186
  Decrease in Prepaid Expenses                                                    4                    3
  Increase in Reimbursable Administrative Expenses Payable                       16                   25
  Decrease in Independent General Partners' Fees Payable                         (4)                 (10)
  Increase (Decrease) in Legal and Professional Fees Payable                      7                  (23)
  Realized Loss on Sales of Investments                                          (5)              (3,468)
                                                                         ----------            ---------
Total Adjustments                                                              (499)               7,992
                                                                         ----------            ---------
Net Cash Provided by Operating Activities                                $      172            $   8,360
                                                                         ==========            =========

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 Nine Months Ended September 30, 2000
  Partners' Capital as of January 1, 2000                        $       11      $    181      $ 20,926      $ 21,118
  Allocation of Net Investment Income                                     -            86           585           671
  Allocation of Realized Loss on Sale of Investment                       -             -            (5)           (5)
  Allocation of Net Change in Unrealized Depreciation
    on Investments                                                        -             -            31            31
                                                                 ----------      --------      --------      --------
Partners' Capital as of September 30, 2000                       $       11      $    267      $ 21,537      $ 21,815
                                                                 ==========      ========      ========      ========


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
                                                            SEPTEMBER 30, 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) - Note 3
$5,570            Big V Supermarkets, Inc., Sr. Sub. Nt. 14.14% due 03/15/01(b)(g)      12/27/90    $ 5,570    $ 5,570
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)                                       -------------------------------
                                                                                                      7,763      7,763       35.84%
                                                                                                    -------------------------------
                  COLE NATIONAL CORPORATION
7,032 Warrants    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                                             $ 7,763    $ 7,763       35.84%
                                                                                                    ===============================

                  NON-MANAGED COMPANIES

                  BIOLEASE, INC. - Notes 3 and 7 and Schedule 2
$437              BioLease, Inc., 13% sub. Nt. due 06/06/04(b)                          06/08/94    $   377    $   219
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
6,128 Options     BioTransplant, Inc., Common Stock Purchase Options(c)                 02/02/96          -          -
                                                                                                    -------------------------------
                                                                                                        448        228        1.05%
                                                                                                    -------------------------------
                  FLA. ORTHOPEDICS, INC. - Schedule 2
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)             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                                        $ 1,435    $   228       1.05%
                                                                                                    ==============================


 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)
                                                     SEPTEMBER 30, 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    $ 5,947    $ 5,789      26.72%
                  Preferred Stock, Common Stock, Warrants and Stock Rights               Various      3,251      2,202      10.17%
                                                                                                    ------------------------------
                  TOTAL MEZZANINE INVESTMENTS                                                       $ 9,198    $ 7,991      36.89%
                                                                                                    ==============================

                  TEMPORARY INVESTMENTS

                  COMMERCIAL PAPER
$10,000           Ford Motor Credit, 6.48% due 11/13/00                                 9/29/00       9,919      9,923
$ 3,750           State Street Clipper Receivable, 6.60% due 10/2/00                    9/29/00       3,748      3,748
                                                                                                    ------------------------------
                  TOTAL INVESTMENT IN COMMERCIAL PAPER                                              $13,667    $13,671      63.11%
                                                                                                    ------------------------------
                  TOTAL TEMPORARY INVESTMENTS                                                       $13,667    $13,671      63.11%
                                                                                                    ------------------------------
                  TOTAL INVESTMENT PORTFOLIO                                                        $22,865    $21,662     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 are not audited by PricewaterhouseCoopers LLP.
(f)  Represents original cost and excludes accretion of discount of $18 for
     Mezzanine Investments and $4 for Temporary Investments.
(g)  $2,089,000 is scheduled to mature on December 15, 2000, with the remaining
     $3,481,000 scheduled to mature on March 15, 2001.

See the Accompanying Notes to Financial Statements (Unaudited).
</TABLE>
<PAGE>
             ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                          NOTES TO FINANCIAL STATEMENTS
                              SEPTEMBER 30, 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 and nine months ended September 30, 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

     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.  The  Retirement  Fund  realized  a loss  from  this
transaction of $5,000, after the payment of $12,000 in transaction costs and the
write-off of $7,000 of unamortized note discount.

     On June 15, 2000,  $1,393,000  (20%) of the  Retirement  Fund's  $6,963,000
senior  subordinated Note from Big V Supermarkets,  Inc. ("Big V") matured.  The
Retirement  Fund recorded no gain or loss from this  transaction.  An additional
$2,089,000 (30%) is scheduled to mature on December 15, 2000, with the remaining
$3,481,000 (50%) scheduled to mature on March 15, 2001.

     In September  2000,  the court  approved a settlement in respect 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 settlement provided a
complete release of Mr. Lee in his role as a director of Hills. As a result, the
reserves  which  had  been   maintained  by  the  Retirement   Fund  for  future
indemnification obligations are no longer required for such purpose.

     However,  before consenting to the disposition of all or part of Retirement
Fund's  reserves,  at the most recent  quarterly  meeting,  the General Partners
reviewed  certain  contractual  covenants,  commitments  and  contingencies  the
Retirement Fund has with respect to its investment in Big V  Supermarkets,  Inc.
("Big V"). Such covenants,  commitments and contingencies may have the effect of
delaying and/or precluding future  distributions,  and accordingly,  the General
Partners have determined that further distributions should not be made until the
Retirement  Fund's  responsibilities  under  such  covenants,   commitments  and
contingencies have been more thoroughly  investigated and resolved.  The General
Partners  will  continue to review such  reserves  each quarter in light of this
matter,  and  distributions,  if  any,  will  be made  in  accordance  with  the
Retirement Fund's Partnership Agreement.

     Subsequently,  the  Retirement  Fund and Fund II  agreed to  guarantee,  in
aggregate, $1,000,000 of short-term financing requirements of Big V.
<PAGE>
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.   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.  In accordance with this policy,
as of September 30, 2000 and December 31, 1999, the Retirement  Fund's portfolio
of investments excluded  approximately  $105,000 and $86,000,  respectively,  of
such payment-in-kind notes received from BioLease, Inc.

6.   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.

7.   Subsequent Events

     On November 9, 2000,  the  Retirement  Fund  exercised its rights under the
BioTransplant, Inc. common stock purchase warrants and purchased 6,554 shares of
BioTransplant,  Inc.  common  stock for $19,662,  exclusive  of any  transaction
costs.



<PAGE>
<TABLE>
<CAPTION>

                                                  SCHEDULE 1
                             ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                     SUPPLEMENTAL SCHEDULE OF REALIZED LOSS
                                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000
                                            (DOLLARS IN THOUSANDS)
                                                  (UNAUDITED)


                                   Principal Amount/    Investment       Net        Realized
Security                           Number of Shares        Cost        Proceeds       Loss
--------                           ----------------     ----------     --------     --------
<S>                                <C>                  <C>            <C>          <C>

Biolease, Inc. (Note)                    $ 76              $ 69          $ 64         $ (5)
                                         ====              ====          ====         ====

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

<PAGE>
<TABLE>
<CAPTION>
                                                              SCHEDULE 2
                                         ML-LEE ACQUISITION FUND (RETIREMENT ACCOUNTS) II, L.P.
                                           SUPPLEMENTAL SCHEDULE OF UNREALIZED DEPRECIATION
                                             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000
                                                        (DOLLARS IN THOUSANDS)
                                                              (UNAUDITED)



                                                             Reversal of       Reversal of
                                                              Unrealized        Unrealized
                                                             Depreciation      Depreciation
                                                                 for              for           Total Unrealized   Total Unrealized
                                                          the Three Months    the Nine Months     Depreciation       Depreciation
                            Investment        Fair             Ended              Ended              as of              as of
Security                       Cost           Value       September 30, 2000 September 30, 2000 December 31, 1999 September 30, 2000
--------------------------  ----------      --------      ------------------ ------------------ ----------------- ------------------
<S>                         <C>             <C>             <C>               <C>              <C>                 <C>
Non Public Securities:
Biolease, Inc.
  Common Stock*             $     62        $     -            $         -      $        -        $       (62)       $      (62)
  Subordinated Notes* (a)        377            219                      -               -               (176)             (176)
FLA. Orthopedics, Inc.
  Preferred  Stock*              987              -                      -               -               (987)             (987)
  Subordinated Note*               -              -                      -               -                  -                 -
                                                               -----------      ----------         ----------        ----------
Unrealized Depreciation from Non Public Securities                       -               -             (1,225)           (1,225)
                                                               -----------      ----------         ----------        ----------

Reversal of Unrealized Depreciation on Securities Sold in 2000:
BioLease, Inc.
  Subordinate Note*                                                      -              31                (31)                -
                                                               -----------      ----------         ----------        ----------
Total Unrealized Depreciation                                  $         -      $       31         $   (1,256)       $   (1,225)
                                                               ===========      ==========         ==========        ==========

* Restricted  Security
(a) Investment  cost is after April 28, 2000 partial note
paydown and excludes accretion of remaining discount of $18.

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 August 11, 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.

     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.  The  Retirement  Fund  realized  a loss  from  this
transaction of $5,000, after the payment of $12,000 in transaction costs and the
write-off of $7,000 of unamortized note discount.

     On June 15, 2000,  $1,393,000  (20%) of the  Retirement  Fund's  $6,963,000
senior  subordinated Note from Big V Supermarkets,  Inc. ("Big V") matured.  The
Retirement  Fund recorded no gain or loss from this  transaction.  An additional
$2,089,000 (30%) is scheduled to mature on December 15, 2000, with the remaining
$3,481,000 (50%) scheduled to mature on March 15, 2001.

     On November 9, 2000,  the  Retirement  Fund  exercised its rights under the
BioTransplant,  Inc.  common  stock  warrants  and  purchased  6,554  shares  of
BioTransplant,  Inc.  common  stock for $19,662,  exclusive  of any  transaction
costs.

     In September  2000,  the court  approved a settlement in respect 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 settlement provided a
complete release of Mr. Lee in his role as a director of Hills. As a result, the
reserves  which  had  been   maintained  by  the  Retirement   Fund  for  future
indemnification obligations are no longer required for such purpose.

     However,  before consenting to the disposition of all or part of Retirement
Fund's  reserves,  at the most recent  quarterly  meeting,  the General Partners
reviewed  certain  contractual  covenants,  commitments  and  contingencies  the
Retirement Fund has with respect to its investment in Big V  Supermarkets,  Inc.
("Big V"). Such covenants,  commitments and contingencies may have the effect of
delaying and/or precluding future  distributions,  and accordingly,  the General
Partners have determined that further distributions should not be made until the
Retirement  Fund's  responsibilities  under  such  covenants,   commitments  and
contingencies have been more thoroughly  investigated and resolved.  The General
Partners  will  continue to review such  reserves  each quarter in light of this
matter,  and  distributions,  if  any,  will  be made  in  accordance  with  the
Retirement Fund's Partnership Agreement.

     Subsequently,  the  Retirement  Fund and Fund II  agreed to  guarantee,  in
aggregate, $1,000,000 of short-term financing requirements of Big V.

     At September  30, 2000,  the  Retirement  Fund had  outstanding a total (at
cost) of $9,198,000 invested in Mezzanine  Investments  representing  $7,763,000
Managed portfolio investments, $1,435,000 Non-Managed portfolio investments, and
$13,667,000  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 September 30, 2000 there is
no outstanding Deferred Distribution Amount.

     As recovered capital from portfolio company sales is distributed to Limited
Partners,  the  Limited  Partners  net asset  value  ("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 (to
the extent  such cash is not  reserved  for  expenses  and  contingencies  - see
discussion  above)  available to pay  distributions  to Partners will be derived
almost  entirely from  recovered  capital and gains 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 only cash available for distribution by
the Retirement  Fund will derive from  operations;  this cash is estimated to be
less than one dollar per Unit each 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.

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 and nine  months  ended  September  30,  2000 and 1999,  the
Retirement Fund had net investment  income of $182,000,  $671,000,  $114,000 and
$368,000,  respectively.  The increase in net investment income during the three
and nine months ended September 30, 2000, as compared to the same income periods
in 1999,  is  primarily  attributable  to an increase in interest  and  discount
income from Temporary Investments and other factors, as discussed below.
<PAGE>
Investment Income and Expenses

     Total investment income from operations for the three and nine months ended
September 30, 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 and nine
months ended  September 30, 2000 and 1999,  the  Retirement  Fund had investment
income of $442,000,  $1,455,000,  $388,000  and  $1,173,000,  respectively.  The
increase in investment  income during the three and nine months ended  September
30, 2000, as compared to the same periods in 1999, is primarily  attributable to
an increase in income earned on Temporary  Investments  as a result of investing
the Fitz and Floyd,  Inc. sale  proceeds,  the Biolease,  Inc.  partial  paydown
proceeds,  the Big V Supermarkets,  Inc. partial maturity  proceeds,  and income
from operations from the third quarter 1999 and forward,  all of 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., the April 2000 partial paydown of the Biolease,  Inc. senior  subordinated
note and the June 2000 partial  maturity of the Big V Supermarkets,  Inc. senior
subordinated  note. In addition,  the increase in  investment  income during the
nine months ended September 30, 2000, as compared to the same period in 1999, is
attributable  to a $120,000  adjustment  in the first quarter of 2000 to correct
for a 1999 understatement of Mezzanine Investment income.

     Major  expenses for the three and nine months ended  September 30, 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 the three and nine months
ended September 30, 2000 and 1999 was $134,000, $401,000, $134,000 and $401,000,
respectively,  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 the three and nine months ended
September 30, 2000 and 1999, the Retirement Fund incurred an Fund Administration
Fee of $45,000, $134,000, $45,000 and $134,000,  respectively. For the three and
nine months ended  September  30, 2000 and 1999,  the  Retirement  Fund incurred
$64,000,   $190,000,  $46,000  and  $186,000,   respectively,   in  Reimbursable
Administrative Expenses.

     For the three and nine months ended  September 30, 2000 and 1999,  the Fund
incurred  legal  and  professional  fees of $0,  $8,000,  $29,000  and  $29,000,
respectively. Such expenses are primarily attributable to legal fees incurred on
behalf of indemnified defendants in connection with the Hills Litigation.

Net Assets

     The  Retirement  Fund's net assets  increased  by $697,000  during the nine
months ended September 30, 2000, due to net investment  income of $671,000 and a
reversal of net unrealized  depreciation  of $31,000  partially  offset by a net
realized  loss of $5,000  from the partial  paydown of a  Mezzanine  Investment.
During the nine months ended  September  30,  1999,  the  Retirement  Fund's net
assets  decreased  by  $544,000,  due  to  cash  distributions  to  partners  of
$8,325,000  and realized  losses from the sales of two Mezzanine  Investments of
$3,468,000, partially offset by net investment income of $368,000 and a reversal
of net unrealized depreciation of $10,881,000.

Unrealized Appreciation and Depreciation on Investments

     The Retirement  Fund recorded a reversal of net unrealized  depreciation of
$31,000  during the nine  months  ended  September  30,  2000 as  compared  to a
$10,881,000  reversal of net unrealized  depreciation  during the same period in
1999.  The  Retirement   Fund's   cumulative  net  unrealized   depreciation  on
investments as of September 30, 2000 totaled $1,225,000.

     The  Managing  General  Partner and the  Investment  Adviser  review,  on a
quarterly  basis, the valuation of the Retirement  Fund's portfolio  investments
that  do  not  have  a  readily  ascertainable  market  value;  such  investment
valuations are subject to 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.  Although  the Managing  General  Partner and
Investment  Adviser use their best  judgement  in  estimating  the fair value of
these investments, there are inherent limitations in any estimation technique.

     As  a  result  of  total  net  realized  and  unrealized  appreciation  and
depreciation recorded by the Retirement Fund through September 30, 2000, Limited
Partners' NAV was $121.33 per Unit.  The  Retirement  Fund's net assets  include
private placement securities (approximately 36.6% of net assets) for which there
are no ascertainable  market values and commercial paper (approximately 62.7% of
net assets) which is stated at amortized  cost.  The  Retirement  Fund's private
placement  securities  are  primarily  comprised  of  its  investments  in Big V
Supermarkets,  Inc., which are valued at cost. The September 30, 2000 NAV figure
does  not  reflect  any  change  that  may  have  occurred  in the  value of the
Retirement  Fund's holdings since September 30, 2000, does not reflect  residual
costs  related  to the  Hills  litigation  other  than  those  incurred  through
September  30, 2000,  nor does it represent  the Units'  current  market  value.
Furthermore,  Limited Partners may not be able to realize this value upon a sale
of their Units.

     The  information   presented  herein  is  based  on  pertinent  information
available to the Managing General Partner and Investment Adviser as of September
30, 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
Unrealized Depreciation - Schedule 2.

Net Realized Gains and Losses

     The  Retirement  Fund  recorded a realized  loss of $5,000  during the nine
months ended  September  30, 2000,  as compared to realized losses of $3,468,000
during the same period in 1999.

     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.

Item 3.  Quantitative and Qualitative Disclosure About Market Risk

     As of September 30, 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
                 September 30, 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 14th day of
November, 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:  November 14, 2000     /s/ Kevin T. Seltzer
                                 ----------------------------------
                                   Kevin T. Seltzer
                                   ML Mezzanine II, Inc.
                                   Vice President and Treasurer
                                  (Principal Financial Officer of Registrant)



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