GS FINANCIAL PRODUCTS US LP
10-Q, 1996-07-15
INVESTORS, NEC
Previous: INTERIM SERVICES INC, 8-A12B/A, 1996-07-15
Next: ORYX TECHNOLOGY CORP, 10QSB, 1996-07-15



SULLIVAN & CROMWELL

                                         NEW YORK TELEPHONE: (212) 558-4000
          TELEX: 62694 (INTERNATIONAL) 127816 (DOMESTIC)  125 Broad Street, 
                                                        New York 10004-2498
          CABLE ADDRESS: LADYCOURT, NEW YORK                     __________
           FACSIMILE: (212) 558-3588 (125 Broad Street)250 PARK AVENUE, NEW 
                                                            YORK 10177-0021
                (212) 558-3792 (250 Park Avenue)1701 PENNSYLVANIA AVE, N.W. 
                                                WASHINGTON, D.C. 20006-5805
                            444 SOUTH FLOWER STREET, LOS ANGELES 90071-2901
                                              8, PLACE VENDOME, 75001 PARIS
                     ST. OLAVE'S HOUSE, 9a IRONMONGER LANE, LONDON EC2V 8EY
                                         101 COLLINS STREET, MELBOURNE 3000
                             2-1, MARUNOUCHI I-CHOME, CHIYODA-KU, TOKYO 100
                              GLOUCESTER TOWER, 11 PEDDER STREET, HONG KONG

                                                         July 12, 1996

Securities and Exchange Commission,
  450 Fifth Street, N.W., 
    Washington, D.C. 20549.

          Re:  GS Financial Products U.S., L.P. --
               Form 10-Q for the quarterly period ended May 31, 1996

Ladies and Gentlemen:

          On behalf of GS Financial Products U.S., L.P. (the "Company"),
enclosed for filing under the Securities Exchange Act of 1934 (the
"Exchange Act") and the rules and regulations thereunder is the Company's
Form 10-Q for the quarterly period ended May 31, 1996.
          The accompanying EDGAR filing represents the Company's first
electronic filing with the Securities and Exchange Commission.
Accordingly, pursuant to Rule 901(d) of Regulation S-T, a paper copy of the
accompanying Form 10-Q is being sent to OFIS Filer Support, SEC Operations
Center, 6432 General Green Way, Alexandria, VA 22312-2413 within 6 business
days of the date of the accompanying filing.  The paper copy will be
stamped "THIS PAPER DOCUMENT IS BEING SUBMITTED PURSUANT TO RULE 901(D) OF
REGULATION S-T".
          Should you have any questions or comments concerning the enclosed
documents, please contact Robert W. Reeder (212 558-3755) or the
undersigned (212-558-4940).

                         Very truly yours,

                         /s/ William G. Farrar

                         William G. Farrar

(Enclosures)

cc:  Michael H. Mitchell (Stop 3-3)
     Charles A. Sjoquist (Stop 7-2)
     Kathryn L. Jorden (Stop 7-2)
     (Securities and Exchange Commission)

     Anthony J. Leitner
     Robert L. Gulley
     (Goldman, Sachs & Co.)
<PAGE>

                  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 May 31, 1996


                   Commission File Number: 000-25178


                   GS Financial Products U.S., L.P.
        (Exact name of registrant as specified in its charter)



           Cayman Islands                       52-1919759
          (State or other                 (I.R.S. employer
          jurisdiction of                  identification no.)
           incorporation
                 or                           
           organization)                           



                             P.O. Box 896
                  Harbour Centre, North Church Street
                     Grand Cayman, Cayman Islands
                          British West Indies
               (Address of principal executive offices)

                            (809) 945-1326
         (Registrant's telephone number, including area code)







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>

GS FINANCIAL PRODUCTS U.S., L.P.
Form 10-Q

********************************************************************************
PART  I: FINANCIAL INFORMATION                           Page No.

Item 1: Financial Statements (Unaudited):

     Condensed Statements of Income for the Three Fiscal Months and 
     the Six Fiscal Months ended May 26, 1995 and May 31, 1996......... 3

     Condensed Balance Sheets as of November 24, 1995 and
     May 31, 1996...................................................... 4

     Condensed Statement of  Changes in Partners' Capital  for the Six 
     Fiscal Months ended May 31, 1996.................................. 5

     Condensed  Statements of  Cash Flows  for the  Six Fiscal  Months 
     ended May 26, 1995 and May 31, 1996............................... 6

     Notes to the Condensed Financial Statements....................... 7


Item 2: Management's Discussion and Analysis of Financial Condition
     and Results of Operations.........................................13

     Liquidity and Capital Resources...................................16


PART II: OTHER INFORMATION

Item 1:  Legal Proceedings.............................................22


Item 4:  Submission of Matters to a Vote of Security Holders...........22


Item 6:  Exhibits and Reports on Form 8-K..............................22


Signature..............................................................23

<PAGE>

PART I: FINANCIAL INFORMATION


                   GS FINANCIAL PRODUCTS U.S., L.P.

                    Condensed Statements of Income
                      (U.S. dollars in thousands)
                              (Unaudited)
                              __________


                              For the Three          For the Six
                           Fiscal Months Ended   Fiscal Months Ended
                            May 26,    May 31,     May 26,    May 31, 
                               1995       1996        1995       1996
Revenues:
   Intermediation profit     $1,933     $2,445      $2,569     $4,377
   Interest                   1,577      1,573       2,619      3,713
   Equity in earnings             8       (11)           9       (11)
   (loss) of affiliate
          Total revenues      3,518      4,007       5,197      8,079

Interest expense                 78        632         154      1,192

   Revenues, net of           3,440      3,375       5,043      6,887
   interest expense

Expenses:
   Operating                    321        190         599        490

Income before taxes           3,119      3,185       4,444      6,397

Income taxes                    125        124         178        252
          Net Income         $2,994     $3,061      $4,266     $6,145


<PAGE>
                   GS FINANCIAL PRODUCTS U.S., L.P.

                       Condensed Balance Sheets
                      (U.S. dollars in thousands)
                              (Unaudited)
                              __________


                                     November 24, 1995   May 31, 1996

 Assets:
    Cash and cash equivalents                 $168,692       $138,092
    Short-term investments                      24,690              0
    Financial instruments owned, at 
    fair value:
      Derivative transactions                  230,326        219,139
    Investment in affiliates                     1,127          1,066
    Other assets                                   217            254
           Total assets                       $425,052       $358,551


 Liabilities and Partners' Capital:
    Financial instruments issued, at 
    fair value:
      Derivative transactions
           Affiliates                         $153,638        $97,622
           Non-affiliates                       98,720         87,940
    Long-term borrowings                        40,000         40,000
    Other liabilities and accrued                7,889          4,014
    expenses
           Total liabilities                   300,247        229,576

    Commitments and contingencies

    Partners' capital:
      Limited partners                         124,172        128,322
      General partner                              633            653
           Total partners' capital             124,805        128,975

      Total liabilities and partners'         $425,052       $358,551
      capital


<PAGE>
                   GS FINANCIAL PRODUCTS U.S., L.P.

          Condensed Statement of Changes in Partners' Capital
             For the Six Fiscal Months Ended May 31, 1996
                      (U.S. dollars in thousands)
                              (Unaudited)
                              __________


                                       General    Limited       Total 
                                     Partner's  Partners'   Partners'
                                       Capital    Capital     Capital

 Balance, November 24, 1995               $633   $124,172    $124,805

 Net Income                                 30      6,115       6,145

 Translation adjustment                    (1)       (49)        (50)

 Distribution to partners                  (9)    (1,916)     (1,925)

 Balance, May 31, 1996                    $653   $128,322    $128,975



<PAGE>
                  GS FINANCIAL PRODUCTS U.S., L.P.

                  Condensed Statements of Cash Flows
                      (U.S. dollars in thousands)
                              (Unaudited)
                              __________


                                           For the Six Fiscal Months Ended
                                              May 26, 1995   May 31, 1996
 Cash flows from operating activities:
    Net income                                      $4,266         $6,145
    Equity in (earnings) loss of affiliate             (9)             11

 Decreases (Increases) in operating assets:
 
    Short-term investments                               0         24,690
    Financial instruments owned, at fair value:
      Derivative transactions                       62,849         11,187
    Other assets                                     (253)           (37)

 (Decreases) Increases in operating liabilities:
 
    Financial instruments issued, at fair value: 
      Derivative transactions
           Affiliates                             (66,706)       (56,016)
           Non-affiliates                           32,800       (10,780)
    Other liabilities and accrued expenses             657        (3,875)
    

 Net cash provided by (used in)                     33,604       (28,675)
      operating activities

 Cash flows from financing activities:
    Distribution to partners                             0        (1,925)

 Net cash used in financing activities                   0        (1,925)

 Net increase (decrease) in cash and                33,604       (30,600)
    cash equivalents

 Cash and cash equivalents, beginning               78,256        168,692
 of period

 Cash and cash equivalents, end of                $111,860       $138,092
      period


 Supplemental disclosure of cash flow 
      information:
    Interest paid                                     $149             $0

    Income taxes paid                                   $0           $657

The Company recorded  an accrual for the  six fiscal months ended May 
26, 1995 of $1.617 million for the withholding of U.S. federal income 
taxes on behalf of  its partners.  This amount was accounted for as a 
distribution to partners.
<PAGE>
                   GS FINANCIAL PRODUCTS U.S., L.P.
                Notes to Condensed Financial Statements
                              (Unaudited)
                              __________

1.   Business and Basis of Presentation:

     The  business   of  GS  Financial   Products  U.S.,  L.P.   (the 
     "Company")  is  to enter  into,  as  principal or  guarantor,  a 
     variety   of   types   of   transactions   involving   financial 
     instruments such as  interest rate swaps, interest  rate options 
     (e.g., interest rate  caps, interest rate floors and  options on 
     interest  rate swaps),  currency  swaps and  options,  commodity 
     swaps   and  options,   index   swaps  and   forward   contracts 
     (collectively,  "Derivative   Transactions").   Generally,   the 
     Company  enters into  or guarantees  Derivative Transactions  in 
     situations   where  two   or   more  counterparties   (typically 
     including  a related  party)  wish to  enter  into one  or  more 
     Derivative Transactions between themselves but  want the Company 
     to  substitute  its credit  for  that  of  one or  more  of  the 
     counterparties.  Market  practice for such transactions  is that 
     the Company  typically substitutes  its own  credit for that  of 
     one or more of the counterparties by  entering into each of such 
     transactions    directly   as    principal.   Such    Derivative 
     Transactions  may  also  include the  use  of  futures,  or  the 
     purchase   of  the   underlying  instruments   subject  to   the 
     transactions,   such   as   foreign    currency   and   physical 
     commodities. Because it  conducts its business exclusively  on a 
     matched basis,  the Company  is subject to  credit risk but  not 
     market  risk (as described  under Financial  Instruments --  see 
     Note 2).

     The unaudited condensed  financial statements should be  read in 
     conjunction  with  the  audited  financial   statements  of  the 
     Company as of  and for the fiscal years ended November  25, 1994 
     and November 24,  1995, included in the Company's  Annual Report 
     on  Form 10-K  for  the fiscal  year  ended November  24,  1995.  
     Results  for   the  six  fiscal   months  are  not   necessarily 
     indicative of  results for a full  fiscal year.  In the  opinion 
     of  management,  all  adjustments,  consisting  only  of  normal 
     recurring adjustments,  necessary for  a fair presentation  have 
     been reflected.

     The condensed  balance sheet  data as of  November 24, 1995  was 
     derived from audited  financial statements but does  not include 
     all  disclosures required  under  generally accepted  accounting 
     principles.

     The Company's  financial programs  and counterparty credit  risk 
     have been rated  AAA by Standard & Poor's Ratings  Group ("S&P") 
     and Fitch  Investors Service, Inc.  ("Fitch").  There can be  no 
     assurance  that  S&P  and  Fitch  will   continue  to  rate  the 
     Company's  financial  programs  and  counterparty  credit  risk, 
     respectively,  in their  highest category  and  any decrease  in 
     such  ratings may  adversely  affect  the Company's  ability  to 
     compete successfully. 
<PAGE>
                   GS FINANCIAL PRODUCTS U.S., L.P.
          Notes to Condensed Financial Statements, continued
                              (Unaudited)
                              __________

     The  preparation  of financial  statements  in  conformity  with 
     generally accepted accounting principles  requires management to 
     make  estimates   and  assumptions  that  affect   the  reported 
     amounts.

     The Company  is organized as  a Cayman Islands exempted  limited 
     partnership. All  the partnership interests  in the Company  are 
     owned by subsidiaries of The Goldman Sachs Group, L.P. 

     The  Company's   financial  statements  are  reported   in  U.S. 
     dollars,  the functional currency  of the  Company.  Assets  and 
     liabilities  denominated  in  currencies  other  than  the  U.S. 
     dollar are  measured using exchange  rates prevailing as of  the 
     balance  sheet dates.   Revenues and  expenses  are measured  at 
     weighted  average  rates  of  exchange  for   the  periods.  The 
     Company's equity in  gains or losses resulting  from translating 
     the  financial  statements   of  affiliates  in  which   it  has 
     invested,  whose functional  currency  is  other than  the  U.S. 
     dollar, is  recorded as  cumulative translation adjustments  and 
     included in partners' capital.

     The Company's  Derivative Transactions are  recorded on a  trade 
     date basis.

     Financial  instruments  are recorded  at  their  estimated  fair 
     value.   Consequently, changes in  the amounts  recorded in  the 
     balance sheet resulting from changed market  values are included 
     currently in income as intermediation profit.   As a result, due 
     to  the  nature  of  the  Company's  activities,  a  substantial 
     portion of the  intermediation profit from credit  enhancing new 
     Derivative  Transactions may  be recognized  upon entering  into 
     such  transactions.  Such  amounts were  $2.0  million and  $2.3 
     million for the three fiscal months ended  and six fiscal months 
     ended  May 26,  1995, respectively,  and $1.5  million and  $2.9 
     million for the three fiscal months ended  and six fiscal months 
     ended May 31, 1996, respectively.

     The  remainder  of  intermediation  profit   for  these  periods 
     resulted principally  from an increase  in the present value  of 
     the  expected surplus cash  flows from  the Company's  portfolio 
     due to a reduction in time remaining  until those cash flows are 
     realized   (including   the   impact   of    all   hedges)   and 
     intermediation  profit earned on  performance guarantees,  which  
     is deferred and amortized over the term  of the guarantee.  (See 
     Notes 2 and 3.)

     Fair value for  all financial instruments is estimated  by using 
     financial  models  developed by  affiliates,  which  incorporate 
     market  data for  the relevant  instruments  or for  instruments 
     with  similar characteristics.   Fair value  is  estimated at  a 
     specified  point  in time.   The  nature,  size, and  timing  of 
     transactions  and   the  liquidity  of   the  markets  may   not 
     ultimately allow for the realization of these values.
<PAGE>
                  GS FINANCIAL PRODUCTS U.S., L.P.
          Notes to Condensed Financial Statements, continued
                              (Unaudited)
                              __________

     Derivative  Transactions entered  into  under master  agreements 
     and  other  arrangements  that  provide  the   Company,  in  its 
     opinion, with the  right of setoff in the event of  a bankruptcy 
     or default by the counterparty are presented  net in the balance 
     sheets. 

     Cash  equivalents  are  short-term,  highly  liquid  investments 
     including  time deposits at  banks with  original maturities  of 
     three  months  or less.   Short-term  investments  include  time 
     deposits at banks  with original maturities of one year  or less 
     and   are  carried  at   cost  plus   accrued  interest,   which 
     approximates market value.

     Certain  prior year amounts  have been  reclassified to  conform 
     with the May 31, 1996 presentation. 


2.   Financial Instruments:

     Financial  instruments  owned and  issued  represent  Derivative 
     Transactions with net  positive values and net  negative values, 
     respectively.  Derivative Transactions are  principally interest 
     rate  swaps,  interest  rate  options,   index  swaps,  currency 
     options,  currency   forwards  and  currency  swaps   which  are 
     denominated in  various currencies. Financial instruments  owned 
     are  principally obligations  of  major international  financial 
     institutions,  primarily  banks, which  are  rated  single-A  or 
     better by major internationally recognized rating agencies.

     Futures contracts  are exchange-traded standardized  contractual 
     commitments to buy  or sell a specified quantity of  a financial 
     instrument,  currency or  commodity  at  a specified  price  and 
     future  date.  Forward  contracts  are over-the-counter  ("OTC") 
     contracts  between  two   parties  who  agree  to   exchange   a 
     specified  quantity  of  a  financial  instrument,  currency  or 
     commodity  at  a   specified  price  and  future   date.  Option 
     contracts convey  the right  to buy (call  option) or sell  (put 
     option)  a financial  instrument,  currency  or commodity  at  a 
     pre-determined price.  For written option  contracts, the writer 
     receives  a  premium  in  exchange  for   bearing  the  risk  of 
     unfavorable  changes in  the financial  instrument, currency  or 
     commodity.   Swaps are  OTC contracts  between  two parties  who 
     agree to  exchange periodic  cash flow  streams calculated on  a 
     pre-determined contractual (notional) amount.
<PAGE>
                  GS FINANCIAL PRODUCTS U.S., L.P.
          Notes to Condensed Financial Statements, continued
                              (Unaudited)
                              __________

     In  the normal  course of  its business  the  Company issues  or 
     guarantees various  Derivative Transactions whereby the  Company 
     agrees to pay amounts that may increase  in the event of changes 
     in the  level of an underlying  index.  The Company enters  into 
     such  transactions with  counterparties only  if it  is able  to 
     enter into offsetting  transactions that entitle the  Company to 
     receive amounts  that are equal to  or in excess of  the amounts 
     it owes.   As a result,  so long as  none of its  counterparties 
     defaults,  the Company  believes that  it bears  no market  risk 
     (i.e.,  its  ability to  satisfy  its  obligations will  not  be 
     affected by market conditions).  While the  ultimate excess cash 
     flows  on these  offsetting  transactions  will be  positive  or 
     zero,  the  reported  revenues  in  any  period  (based  on  the 
     discounted value of  these excess cash flows)  will  be impacted 
     by changes in interest rates or foreign exchange rates.

     The   Company's  principal   risk  in   respect  of   Derivative 
     Transactions owned or  guaranteed is the credit  risk associated 
     with potential  failure by counterparties  to perform under  the 
     terms of  their obligations to  the Company. Credit exposure  is 
     measured  by  the  loss  the Company  would  record  in  such  a 
     circumstance  and equals,  at any  point in  time,  the cost  of 
     replacing such financial instruments, net of  collateral.  As of 
     November  24, 1995  and May  31, 1996,  the Company's  aggregate 
     credit  exposure consisting  solely  from financial  instruments 
     was approximately  $214 million and approximately  $211 million, 
     respectively.  

     At November 24, 1995, the Company  had credit exposure exceeding 
     10% of its  total assets to one counterparty,  which represented 
     16% of total  assets.  This counterparty had a rating  of single 
     A or better from at least  one internationally recognized credit 
     rating  agency.   At  May  31,  1996,  the  Company  had  credit 
     exposure net of collateral exceeding 10% of  its total assets to 
     four  counterparties, which  represented  45% of  total  assets.  
     Each of  the counterparties had a  rating of  single-A minus  or 
     better  from  at least  one  internationally  recognized  credit 
     rating agency.

     The   Company  limits  its   credit  risk   by  doing   business 
     principally  with   highly  rated  counterparties.  In   certain 
     circumstances, the  Company may also  require a counterparty  to 
     post  marketable  securities,  principally  securities  of  U.S. 
     government agencies and U.S. treasuries, as  collateral in order 
     to  reduce the  amount of  the Company's  credit exposure.   The 
     Company  has obtained  collateral of  approximately $12  million 
     and pledged  collateral of approximately  $7 million related  to 
     Derivative Transactions.
<PAGE>
                  GS FINANCIAL PRODUCTS U.S., L.P.
          Notes to Condensed Financial Statements, continued
                              (Unaudited)
                              __________

     The Company  also limits  its credit  risk by observing  certain 
     limitations  on  new Derivative  Transactions.  If  such  limits 
     exceed management's  criteria, the Company  will not enter  into 
     any transaction which  increases that risk.  The  calculation of 
     these limitations incorporates  the net assets of  the Company's 
     general  partner which is  ultimately liable  for the  Company's 
     obligations (see Note 6).

     A  summary  of  the  notional  or   contractual  amounts  ($  in 
     millions) of the Company's Derivative  Transactions by principal 
     characteristic  is  set  out below.  It  should  be  noted  that 
     notional principal amount  is not a measure of market  or credit 
     risk.  

                                    November 24, 1995  May 31, 1996

     Non-affiliates
        Interest rate swap agreements          $7,240        $7,648
        Options written                         1,423         1,815
        Options purchased                       1,453         1,930
        Currency and other swap agreements        614           765

      Affiliates
        Interest rate swap agreements          $9,808       $10,429
        Options written                         1,452         1,850
        Options purchased                       2,084         2,555
        Currency and other swap agreements      1,489         1,596
     
<PAGE>
                   GS FINANCIAL PRODUCTS U.S., L.P.
          Notes to Condensed Financial Statements, continued
                              (Unaudited)
                              __________

     The notional  amount of Derivative Transactions  with affiliates 
     differs  from  that  with  non-affiliates  generally  due  to  a 
     different  notional  amount of  affiliate  versus  non-affiliate 
     transactions guaranteed,  as well as to  Derivative Transactions 
     between  the Company and  affiliates which  hedge the  Company's 
     interest rate  or currency  exposure on  surplus cash flow  from 
     its portfolio,  or which are  intended to mitigate total  credit 
     risk.

     As described in  Note 1, Derivative Transactions are  carried at 
     estimated  fair  value,  with the  resulting  gains  and  losses 
     recognized currently as intermediation profit.   The fair values 
     of Derivative  Transactions owned or  issued as of November  24, 
     1995 and  May 31, 1996  and the average  monthly fair values  of 
     such instruments  for the  fiscal year  ended November 24,  1995 
     and  the six  fiscal  months ended  May  31, 1996,  computed  in 
     accordance with the Company's netting policy, are as follows:

  ($ in millions)      As of November 24, 1995         As of May 31, 1996
                          Assets   Liabilities       Assets   Liabilities
  Derivative
    Non-affiliates        $230.3        $ 98.7       $219.1         $87.9
    Affiliates               0.0         153.6          0.0          97.6
  


            Average Monthly Fair Value for Fiscal Periods
                     (dollar amounts in millions)

                    Twelve fiscal months ended    Six fiscal months ended
                             November 24, 1995               May 31, 1996
                          Assets   Liabilities       Assets   Liabilities
  Derivative 
    Non-affiliates        $219.9         $73.0       $221.7        $103.5

    Affiliates               0.0         124.8          3.1         100.1


3.  Related Party Transactions:

    During  the  six fiscal  month  period ended  May 31,  1996,  the 
    Company  purchased third  party interest rate  swaps and  options 
    from  an affiliate at fair value and hedged these  purchases with 
    Derivative  Transactions  issued to  affiliates.   Intermediation 
    profit related to  these transactions during this period was $473 
    thousand.  No such  transactions were entered into during the six 
    fiscal month period ended May 26, 1995.

    In  the  ordinary course  of business,  the  Company enters  into 
    hedging   transactions  with  affiliates.    At  May  31,   1996, 
    substantially  all   of  the  Company's  Derivative  Transactions 
    involved some degree of hedging with affiliates.
<PAGE>
                   GS FINANCIAL PRODUCTS U.S., L.P.
          Notes to Condensed Financial Statements, continued
                              (Unaudited)
                              __________

    In accordance  with agreements with certain affiliates, technical 
    and  administrative services may be  provided to the Company  for 
    an  amount representing 105% of  the cost incurred. In  addition, 
    the  Company  has  entered into  a  custodian and  space  sharing 
    agreement  with another  affiliate for which  an agreed upon  fee 
    per annum is charged.

    The Company also  obtains brokerage and custodial  services from 
    affiliates.  Approximately  $57 thousand  and $102 thousand  was 
    charged for  such services  during the  three fiscal months  and 
    six  fiscal months  ended May  26, 1995,  respectively, and  $36 
    thousand  and $84  thousand  was charged  for the  three  fiscal 
    months and six fiscal months ended May 31, 1996, respectively.


4.   Investment in Affiliates:

     The  Company  owns   an  approximate  1%  general   and  limited 
     partnership  interest in  GS  Financial Products  International, 
     L.P. ("FPI").   The Company accounts  for its investment in  FPI 
     under  the equity  method because  of  its non-managing  general 
     partner interest in FPI.

     FPI is  engaged in a  business similar to  that of the  Company.  
     As of May  31, 1996, its assets consist principally  of Japanese 
     equity and equity linked securities.  Under  Cayman Islands law, 
     as a  general partner, the  Company would be  liable for all  of 
     the liabilities of  FPI if the assets of FPI were  inadequate to 
     meet its obligations.  As of May 31,  1996, FPI's long-term debt 
     securities were rated Aaa/AAA/AAA by  Moody's Investors Service, 
     Inc. ("Moody's"), S&P and  Fitch, respectively.

     FPI's functional currency  is the Japanese yen, and  the amounts 
     presented below  were translated  at the appropriate  yen/dollar 
     exchange rate.

     Selected financial data for FPI ($ in millions):
                               November 24, 1995        May 31, 1996

     Total assets                           $516                $583
     Total liabilities                       406                 481
     Partners' capital                       110                 102


<PAGE>
                   GS FINANCIAL PRODUCTS U.S., L.P.
          Notes to Condensed Financial Statements, continued
                              (Unaudited)
                              __________
5.  Long-term Borrowings:

    On  October 25, 1995, the Company issued $40.0 million  in Nikkei 
    225  Indexed Notes  due December 22,  2000 (the "Nikkei  Notes").  
    The  Company  entered  into  a  derivative  transaction  with  an 
    affiliate  to  effectively  convert  its  obligations  under  the 
    Nikkei  Notes  into  U.S.  dollar-based  floating  interest  rate 
    costs.   Including the impact of the derivative  transaction, the 
    current  and weighted average interest  rate on the Nikkei  Notes 
    was  5.888% as  of November 24,  1995 and 5.4375%  as of May  31, 
    1996.   The gains  and losses on  the derivative transaction  are 
    deferred  and the periodic  receipts and payments associated  are 
    recognized  as adjustments  to interest expense  and are  accrued 
    over the life of the Nikkei Notes.


6.  Liability of General Partner:

    The  Company's sole general partner  is GS Financial Products  US 
    Co. (the  "Corporate General Partner"). Under Cayman Islands law, 
    the  Corporate General Partner,  but not its shareholders,  would 
    be  liable  for all  of the  obligations of  the  Company if  the 
    assets  of the Company were  inadequate to meet its  obligations.  
    The  sole business of the Corporate General Partner is  to manage 
    the Company. 

    The  assets of the Corporate General Partner  consist principally 
    of  cash   and  short-term  investments.  Short-term  investments 
    include  U.S. Treasuries  and government  agency securities  with 
    maturities  of less than one year,  and are carried at  cost plus 
    accrued  interest, which approximates  fair value. The  Corporate 
    General  Partner had  assets and  equity of $11.9  million as  of 
    November 24, 1995 and $12.1 million as of May 31, 1996.


7.  Income Taxes:

    The  Company is  not subject  to U.S. federal  income taxes.   In 
    accordance  with   U.S.  federal  tax  regulations,  the  Company 
    withholds   income  tax   on  behalf  of   its  partners.    Such 
    withholding amounted to  $1.925 million for the six fiscal months 
    ended  May  31, 1996.   For the  fiscal year  ended November  24, 
    1995,  withholdings  of $4.486  million  were included  in  other 
    liabilities  and accrued  expenses and owed  to a related  party, 
    which  had  made   payments  of  such amount  on  behalf  of  the 
    Company. 

    Certain of the Company's  income is subject to a 4% New York City 
    unincorporated  business tax.  The  statements of income for  the 
    three  and six fiscal  month periods ended  May 26, 1995 and  May 
    31, 1996, include  a provision for unincorporated business tax on 
    income  earned by the  Company related to  doing business in  New 
    York City. 
<PAGE>
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS


Overview

     The  Company is  a derivative  products company  engaged in  the 
business of  entering into, as principal  or guarantor, a variety  of 
types of  Derivative Transactions,  principally interest rate  swaps, 
interest  rate  options  (e.g., interest  rate  caps,  interest  rate 
floors  and  options on  interest  rate  swaps), currency  swaps  and 
currency  options, index  swaps,  commodity  swaps and  options,  and 
forward contracts.  Generally, the Company enters  into or guarantees 
Derivative   Transactions   in   situations   where   two   or   more 
counterparties   wish  to   enter  into   one   or  more   Derivative 
Transactions between themselves,  but want the Company  to substitute 
its credit  for that  of one  or more of  the counterparties.  Market 
practice  for  such  transactions  is  that   the  Company  typically 
substitutes  its  own  credit  for  that  of   one  or  more  of  the 
counterparties by  entering into each  of such transactions  directly 
as principal. Such  Derivative Transactions may also include  the use 
of futures contracts,  or the purchase of the  underlying instruments 
subject to  the transactions, such  as foreign currency and  physical 
commodities.   The   Company's   owned   or   guaranteed   Derivative 
Transactions  consist principally  of interest  rate swaps,  interest 
rate options,  index swaps, currency  options, currency forwards  and 
currency swaps denominated in a variety of currencies.

     At  May 31, 1996,  the Company  had entered  into or  guaranteed  
$25.0 billion  notional amount  of interest  rate swaps and  options, 
$2.9 billion notional  amount of currency options and swaps  and $0.7 
billion notional  amount of other swaps  and options with a  total of 
74 counterparties.

     In general, the Company refers to transactions  where all of the 
payment  obligations or  delivery obligations  can be  met from  cash 
flow or  delivery obligations  from one or  more transactions in  its 
portfolio as being "hedged".  It is important  to note in this regard 
that the Company hedges its cash flow on  a portfolio basis, not on a 
transaction  by  transaction  basis.    Accordingly,  any  particular 
payment or delivery obligation under a transaction  may not be offset 
with a single corresponding transaction.

     Through  May  31,  1996,  substantially  all  of  the  Company's 
Derivative  Transactions   involved  some  degree  of   hedging  with 
affiliates.   The  Company  has entered  into  or  guaranteed   $16.4 
billion notional  amount of  Derivative Transactions with  affiliates 
principally  to hedge  exposures  on  third party  transactions.   In 
general,  the   notional  amount  of  Derivative   Transactions  with 
affiliates  exceeds  that  with non-affiliates  due  to  the  greater 
notional  amount  of  affiliate   versus  non-affiliate  transactions 
guaranteed, as  well as Derivative  Transactions between the  Company 
and affiliates  which hedge the  Company's interest rate or  currency 
exposure  on surplus  cash  flow from  its  portfolio, or  which  are 
intended to mitigate total credit risk.

<PAGE>
Results of Operations

     Changes in  the Company's revenues  are highly dependent on  the 
volume  of new  transactions  originated. Financial  instruments  are 
recorded at their estimated fair value.  Consequently, changes in the 
amounts recorded in  the balance sheet resulting from  changed market 
values are included currently in income  as intermediation profit. As 
a result,  a substantial  portion of  the intermediation profit  from 
new  Derivative Transactions  may be  recognized  upon entering  into 
such  transactions.   Hence,  the  Company's   profitability  may  be 
extremely variable from  quarter to quarter, depending on  the volume 
and maturity of new origination.

     Although certain  of the  interest rate  swaps in the  Company's 
current  portfolio require  payments in  currencies  other than  U.S. 
dollars, the  Company has entered  into Derivative Transactions  with 
affiliates of The  Goldman Sachs Group, L.P. ("Group")  which entitle 
it to  receive equal or  greater amounts of  the same currencies.  To 
the extent that the Company has or is  entitled to receive amounts of 
currencies other  than the U.S. dollar  which amounts are not  needed 
to  service   the  Company's  obligations,  the   Company's  reported 
earnings will be affected by changes in  the value (expressed in U.S. 
dollars)  of such  currencies.   However, as  of  May 31,  1996,  the 
Company does not  consider its exposure to currencies other  than the 
U.S. dollar to be material to its  financial condition since, even if 
the Company were  to realize no value from any currencies  other than 
the U.S. dollar, its net worth would be  reduced by less than 1%.  As 
the Company is unable to predict the  movement of foreign currencies, 
the  Company is  unable to  predict whether  its net  worth would  be 
reduced as a result of such exposure.

     Changes in interest  rates will change the present value  of any 
future cash flows  to which the Company is entitled.   Therefore, the 
Company may experience fluctuations in reported  earnings as a result 
of changes  in interest  rates.  However, the  sensitivity as of  May 
31, 1996 of the Company's portfolio to interest  rates is such that a 
one percentage  point adverse change  in interest rates would  reduce 
the  Company's net  worth  at that  date  by less  than 1%.   As  the 
Company  is unable to  predict the  movement of  interest rates,  the 
Company is unable  to predict whether its net worth would  be reduced 
as a result of such exposure.

     Neither the  Company nor its partners  is subject to any  income 
or profits tax, capital gains tax, capital  transfer tax, estate duty 
or inheritance  tax under the laws  of the Cayman Islands.   Further, 
the  Company  has  obtained a  Tax  Exemption  Certificate  from  the 
Governor of the Cayman Islands, which is  effective for 50 years from 
March 3, 1992,  which provides that no law thereafter enacted  in the 
Cayman Islands imposing any tax on profits,  income, capital gains or 
appreciation may apply to the Company or any partner thereof.

<PAGE>
     For United  States federal income  tax purposes, the Company  is 
treated as  a partnership.  Accordingly,  the Company is not  subject 
to  United States federal  income tax  on its  profits. Instead,  any 
profits  or losses of  the Company  are attributed  to its  partners.  
However,  the Company  does  withhold  United States  federal  income 
taxes on  behalf of its partners with  respect to their share  of the 
Company's profits from  the active conduct of business in  the United 
States.  Certain of the Company's income is subject  to a 4% New York 
City  unincorporated business  tax.   Depending  upon the  manner  in 
which  the  business  of  the  Company  will  be  operated  in  other 
jurisdictions,  there  is  a  possibility  that   one  or  more  such 
jurisdictions would impose tax on the profits of the Company.

Three  Fiscal Months  Ended May  31, 1996  Versus Three  Fiscal Months 
Ended May 26, 1995

     For  the three fiscal  months ended  May 31,  1996, the  Company 
reported  revenues   net  of  interest   expense  of  $3.4   million, 
consisting principally of intermediation profits of  $2.4 million and 
net interest income of $0.9 million.  During  the period, the Company 
entered   into  or   guaranteed  36   Derivative  Transactions   with 
non-affiliates,   and  49   hedging   Derivative  Transactions   with 
affiliates.  The  aggregate notional  principal amount of  Derivative 
Transactions entered  into or  guaranteed by  the Company during  the 
period  was $4.1 billion,  which resulted  in initial  intermediation 
profits of $1.5 million.  The remainder  of intermediation profit for 
this  period principally  resulted from  an increase  in the  present 
value  of  the  expected  surplus  cash   flows  from  the  Company's 
portfolio due to  a reduction in the time remaining until  those cash 
flows  are  realized  (including the  impact  of  all  hedges).   The 
Company incurred interest  expense of $632 thousand during  the three 
fiscal months ended May 31, 1996.

     In  comparison, the Company  reported revenues  net of  interest 
expense of  $3.4 million for  the three fiscal  months ended May  26, 
1995, which consisted  principally of intermediation profits  of $1.9 
million and interest  income of $1.6 million. During the  period, the 
Company entered  into or guaranteed  26 Derivative Transactions  with 
non-affiliates  and  hedged these  transactions  with  26  Derivative 
Transactions  with  affiliates.   The  aggregate  notional  principal 
amount of Derivative  Transactions entered into or guaranteed  by the 
Company  during  the  period was  $3.7  billion,  which  resulted  in 
initial    intermediation   profits   of    $2.0   million.     Total 
intermediation  profit of  $1.9 million  for the  fiscal quarter  was 
lower than initial intermediation profits due  to the adverse effects 
of changes  in interest rates during  the period which was  partially 
offset by  an increase in the  present value of the  expected surplus 
cash flows  from the Company's  portfolio due to  a reduction in  the 
time remaining  until those  cash flows  are realized (including  the 
impact of all hedges).  Interest expense for  the three fiscal months 
ended May 26, 1995 was $78 thousand.

<PAGE>
     Interest income  for the fiscal quarter  ended May 31, 1996  was 
$1.6  million,  approximately the  same  as  that earned  during  the 
fiscal quarter ended  May 26, 1995.  Total intermediation  profit for 
the three month  fiscal period ending May 31, 1996  was approximately 
$0.5  million, or  26%,  more  than the  same  fiscal period  of  the 
previous  year,  principally reflecting  the  substantial  beneficial 
effect of  interest rate  changes on  the Company's portfolio  during 
the 1996 fiscal  period and the minor adverse effect of  such changes 
during  the 1995 fiscal  period.  Initial  intermediation profit  for 
the  three  fiscal  months  ended May  31,  1996  decreased  by  $0.5 
million, or  25% from  the three  fiscal months ended  May 26,  1995, 
reflecting  a  decrease   in  the  average  maturity   of  Derivative 
Transactions entered  into with non-affiliates.  Interest  expense of 
$632  thousand  for  the  three fiscal  months  ended  May  31,  1996 
increased significantly  from the $78  thousand incurred in the  same 
fiscal  period in  1995.   Interest expense  for the  fiscal  quarter 
ended May  31, 1996 reflected interest  on the Company's $40  million 
Nikkei 225 Indexed Notes due December 22,  2000, which were issued in 
October 1995,  while interest  expense for  the fiscal quarter  ended 
May 26,  1995 reflected interest on  the Company's $5 million  Series 
A-1  Floating  Rate Notes  which  were  issued in  October  1994  and 
matured in October 1995.

     Operating expenses  for the  three fiscal  months ended May  31, 
1996  were $190 thousand,  compared to  $321 thousand  in the  fiscal 
quarter ended May 26, 1995.  Fees and  expense reimbursement to Group 
affiliates included within  operating expenses were $36  thousand and 
$57 thousand for the  fiscal quarters ended May 31, 1996 and  May 26, 
1995, respectively.  Other operating expenses were  $154 thousand and 
$264 thousand for  the three fiscal month periods ended May  31, 1996 
and May 26,  1995, respectively, and consisted principally  of legal, 
accounting and rating agency fees.

     Net income of $3.1 million for the  fiscal quarter ended May 31, 
1996 was approximately the same as net  income for the fiscal quarter 
ended May  26, 1995.   Total assets as  of May  31, 1996 were  $358.6 
million, compared with total assets of $425.1  million as of November 
24,  1995.   The  decline  in  total  assets  primarily  reflected  a 
decrease  of  $30.6  million  in cash  and  cash  equivalents  and  a 
decrease in  short term investments of  $24.7 million as the  Company 
entered   into  Derivative  Transactions   which  reduced   financial 
instruments issued to affiliates. 
<PAGE>
Six Fiscal Months  Ended May 31, 1996 Versus Six Fiscal  Months Ended 
May 26, 1995

     For  the six  fiscal  months ended  May  31, 1996,  the  Company 
reported  revenues net  of interest  expense of  $6.9 million,  which 
consisted principally of  intermediation profits of $4.4  million and 
net interest income  of $2.5 million. During the period,  the Company 
entered   into  or   guaranteed  63   Derivative  Transactions   with 
non-affiliates, including 8 transactions which  the Company purchased 
from  an   affiliate  at  their   market  value,  and  hedged   these 
transactions with  82 Derivative  Transactions with affiliates.   The 
aggregate  notional  principal  amount   of  Derivative  Transactions 
entered into or guaranteed by the Company  during the period was $7.8 
billion,  which resulted in  initial intermediation  profits of  $2.9 
million.   The remainder  of intermediation  profit  for this  period 
resulted  from an  increase  in the  present  value of  the  expected 
surplus cash  flows from the Company's  portfolio due to a  reduction 
in the time remaining until those cash  flows are realized (including 
the impact of all hedges).  The Company  incurred interest expense of 
$1.2 million during the six fiscal months ended May 31, 1996.

     For  the  six fiscal  months  ended  May  26, 1995,  the  Company 
reported  revenues net  of  interest expense  of  $5.0 million,  which 
consisted principally  of intermediation  profits of $2.6  million and 
interest  income of  $2.6  million.  During  the  period, the  Company 
entered   into  or   guaranteed   40   Derivative  Transactions   with 
non-affiliates  and  hedged  these  transactions  with  40  Derivative 
Transactions with affiliates.  The aggregate notional principal amount 
of Derivative Transactions  entered into or guaranteed  by the Company 
during  the  period  was  $5.6  billion,  which  resulted  in  initial 
intermediation   profits   of   $2.3  million.    The   remainder   of 
intermediation profit for this period resulted from an increase in the 
present value  of the expected  surplus cash flows from  the Company's 
portfolio due  to a reduction in  the time remaining until  those cash 
flows are realized,  which was partly offset by the  adverse effect of 
changes in interest  rates during the period (including  the impact of 
all hedges).  Interest expense for the six fiscal months ended May 26, 
1995 was $0.2 million.
<PAGE>
     Interest income  for the six fiscal  months ending May 31,  1996 
increased to  $3.7 million compared to  $2.6 million during the  same 
period of the preceding year, as a  result of larger average balances 
of cash  and cash equivalents.   Total intermediation profit for  the 
six fiscal  month period ending May  31, 1996 was approximately  $4.4 
million or  69% more  than the  same fiscal period  of the  preceding 
year,  principally reflecting  the substantial  beneficial effect  of 
interest  rate changes  on the  Company's portfolio  during the  1996 
fiscal period  and the  minor adverse effect  of such changes  during 
the 1995 fiscal period.  Total intermediation  profits during the six 
fiscal  month  period ended  May  31,  1996 also  benefited  from  an 
increase  in  initial  intermediation profit  of  $0.6  million  when 
compared to the same fiscal period of  the preceding year, reflecting 
an  increase  in   the  number  and  notional  value   of  Derivative 
Transactions  entered  into  during  the   fiscal  period.   Interest 
expense of $1.2 million for the six fiscal  months ended May 31, 1996 
increased significantly  from the $0.2  million incurred in the  same 
fiscal period  in 1995.  Interest expense  for the six fiscal  months 
ended May  31, 1996 reflected interest  on the Company's $40  million
principal amount of Nikkei 225 Indexed Notes due  December 22,  2000,
which were issued in October 1995, while interest expense for the six
fiscal months ended May 26,  1995 reflected interest on the Company's
$5 million  Series A-1  Floating  Rate  Notes  which  were  issued in
October 1994 and matured in October 1995.

     Operating expenses for the six fiscal months  ended May 31, 1996 
were $490 thousand, compared to $599 thousand  during the same period 
in  1995.   Fees  and  expense  reimbursement   to  Group  affiliates 
included  within  operating  expenses  were  $84  thousand  and  $102 
thousand for  the six fiscal  months ended May  31, 1996 and May  26, 
1995, respectively.  Other operating expenses were  $406 thousand and 
$497 thousand  for the six fiscal months  ended May 31, 1996  and May 
26,  1995,   respectively,  and   consisted  principally  of   legal, 
accounting and rating agency fees. 

     Net income  for the  six fiscal  months ended May  31, 1996  was 
$6.1 million compared  to $4.3 million for the same fiscal  period in 
1995.  Cash used in operating activities during  the six fiscal month 
period  ended  May 31,  1996  was  $28.7 million,  which  principally 
reflected  payments made  on financial  instruments issued  exceeding 
receipts on financial instruments owned.  In  comparison, for the six 
fiscal month period ended May 26, 1995,  cash provided from operating 
activities was  $33.6 million and  principally reflected receipts  on 
financial  instruments owned  exceeding  payments made  on  financial 
instruments issued.
<PAGE>
Liquidity and Capital Resources

     The  Company  conducts its  business  in  a manner  designed  to 
require that cash payments to the Company  from its portfolio, taking 
into  account market  fluctuations and  the  possibility of  default, 
will be sufficient to make when due all  required payments on all the 
Company's liabilities,  including payments of principal  and interest 
on  borrowings.  The  Company  needs  capital principally  to  absorb 
potential  losses due  to  counterparty defaults.  If  counterparties 
were to  default on  their obligations to  the Company, these  losses 
could be  substantial.  However, based on  the credit quality of  its 
counterparties   (including  affiliates),   the   Company  does   not 
currently  anticipate any  default losses  and has  not recorded  any 
provisions for credit losses.

     The  Company believes that  the best  measure, at  any point  in 
time,  of its credit  exposure to  a particular  counterparty is  the 
cost it would  incur to replace the obligations of  that counterparty 
if  it  defaulted, net  of  any  high quality  marketable  securities 
posted as collateral  by the counterparty. The Company  believes that 
under  current market  conditions  it  could enter  into  replacement 
contracts  for all of  its contracts  if the  counterparties were  to 
default. However,  there can be no  assurance that the Company  could 
enter  into such  replacement  contracts due  to factors  beyond  the 
control of the Company, such as the limited  liquidity of many of the 
Company's  assets  and  the  potential   unavailability  of  suitable 
replacement   contracts.   Where   several   transactions  with   one 
counterparty are  subject to  a master  agreement which provides  for 
netting and which  the Company believes is legally  enforceable under 
relevant  law, the  Company calculates  the  exposure resulting  from 
those  transactions on a  net basis,  i.e., adding  the positive  and 
negative value; and where the transactions are  not subject to such a 
netting agreement,  the Company  calculates its  exposure on a  gross 
basis, i.e.,  adding only positive  values. This method is  identical 
to  that used  for calculating  the amount  of financial  instruments 
recorded on the  Company's balance sheet.  As a result, at  any point 
in time,  the Company's  aggregate credit exposure  in respect of  an 
asset equals the cost  of replacing such asset less the value  of any 
collateral  posted by  the  counterparty.   The Company  has  applied 
Financial   Accounting  Standards   Board   Interpretation  No.   39, 
"Offsetting of Amounts Relating to Certain  Contracts", for financial 
reporting purposes for all periods presented.

     In  certain circumstances,  the Company  may  reduce its  credit 
exposure  to  a  counterparty  by  requiring  that  the  counterparty 
deposit margin or  collateral.  When accepting margin  or collateral, 
the  Company generally  accepts  high quality  marketable  securities 
(e.g., U.S. Treasury  bonds or notes and securities issued  or backed 
by  U.S.  governmental  agencies).   The  Company  calculates  credit 
exposure net of  collateral when it believes that it has  a perfected 
security interest in such collateral under an enforceable agreement. 
<PAGE>
     The  composition, at November 25,  1994, November  24, 1995  and 
May  31, 1996,  of the  Company's credit  exposures is  shown in  the 
tables below according to the long-term debt  ratings of the obligors 
by  S&P rating  and by  the industry  and location  of the  obligors. 
(Totals do not equal financial instruments  owned principally because 
credit  exposures  include  short-term  investments,  cash  and  cash 
equivalents  and  exclude certain  financial  instruments  where  the 
Company  believes  that  it  does  not  have  credit  risk  --  e.g., 
financial instruments owned  in respect of which collateral  has been 
received to the  extent of the value of the collateral  received.) At 
November 25, 1994, November 24, 1995 and May  31, 1996, the Company's 
counterparties consisted  largely of banks  located in Europe,  North 
America and the Far  East, as well as affiliates. It is  important to 
note that the  Company's credit exposures will fluctuate as  a result 
of new  transactions, as well as  changes in the replacement  cost of 
existing  transactions due  to changes  in, among  other things,  the 
level of indices to which transactions are  linked, supply and demand 
for particular transactions and the time  remaining until maturity of 
the transactions.


          Current Credit Exposure - By S&P Rating of Obligor:
                     (dollar amounts in millions)

                  November 25, 1994   November 24, 1995        May 31, 1996
                                    
  S&P Rating:      __$__    Percent    __$__    Percent    __$__    Percent

  AAA              $94.2      35.9%   $119.3      29.3%   $119.4      34.2%

  AA+                0.0       0.0       9.4       2.3      10.0       2.9
                                             
  AA                70.5      26.8      37.3       9.2      50.0      14.3
                              
  AA-                8.9       3.4      89.7      22.0      10.4       3.0

  A+                56.6      21.6     117.1      28.8      42.9      12.3
                              
  A                 31.9      12.1      32.3       7.9      65.8      18.9
                              
  A-                 0.0       0.0       2.1       0.5      50.5      14.4
                                                             
  BBB                0.5       0.2       0.0       0.0       0.0       0.0

    Total         $262.6     100.0%   $407.2     100.0%   $349.0     100.0%
<PAGE>



    Current Credit Exposure - By Country of Obligor's Headquarters:
                     (dollar amounts in millions)

                  November 25, 1994   November 24, 1995        May 31, 1996

  Country:         __$__    Percent    __$__    Percent    __$__    Percent

  U.S.            $138.0      52.6%   $117.5      28.8%   $132.4      37.9%

  Japan             15.5       5.9     102.2      25.1      92.0      26.4

  Switzerland       19.0       7.2      43.0      10.6      50.0      14.3
                              
  France            30.1      11.5      65.6      16.1      35.5      10.2

  Netherlands       27.7      10.5      34.2       8.4      24.8       7.1

  U.K.              22.5       8.6       2.6       0.6       4.7       1.4
                              
  Germany            0.0       0.0      34.1       8.4       1.5       0.4
                                             
  Other              9.8       3.7       8.0       2.0       8.1       2.3

       Total      $262.6     100.0%   $407.2     100.0%   $349.0       100%





             Current Credit Exposure - By Obligor Industry:
                     (dollar amounts in millions)

                  November 25, 1994   November 24, 1995        May 31, 1996

  Industry:        __$__    Percent    __$__    Percent    __$__    Percent

  Banks           $203.5      77.5%   $349.7      85.8%   $303.1      86.9%

  Industrials       21.6       8.2      29.6       7.3      22.8       6.5

  Financials        31.5      12.0      20.3       5.0      17.9       5.1
                              
  Government
  Agencies           6.0       2.3       7.6       1.9       5.2       1.5
                                             
       Total      $262.6     100.0%   $407.2     100.0%   $349.0     100.0%

<PAGE>

     The Company  has entered into and  expects to continue to  enter 
into  transactions  frequently  with FPI  or  Goldman  Sachs  Capital 
Markets,  L.P. ("GSCM",  obligations  of GSCM  being  unconditionally 
guaranteed  by  Group) in  order  to  hedge transactions  with  third 
parties.  (The  notional  amount  of   Derivative  Transactions  with 
affiliates  exceeds  that  with  non-affiliates  due   to  a  greater 
notional  amount  of  affiliate   versus  non-affiliate  transactions 
guaranteed, as  well as Derivative  Transactions between the  Company 
and affiliates  which hedge the  Company's interest rate or  currency 
exposure  on surplus  cash  flow from  its  portfolio, or  which  are 
intended  to mitigate  total  credit risk.)   At  May 31,  1996,  the 
Company had no credit  exposure to either FPI or GSCM as a  result of 
these  transactions  since  it did  not  have  a  positive  estimated 
replacement cost  for its position  with either counterparty.   Since 
the Company had no net credit exposure to  Group or its affiliates at 
May  31,   1996,  the  Company   does  not  believe  that   financial 
information with  respect to  Group is material  to investors in  the 
Company's securities. 

     The Company anticipates that its credit  exposures may be highly 
concentrated since  financial instruments  owned may  be issued by  a 
limited number of  counterparties.  At May 31, 1996, the  Company had 
credit exposure net  of collateral exceeding 10% of its  total assets 
to the Sumitomo  Bank, the Fuji Bank, the United Bank  of Switzerland 
and  the Republic National  Bank.  The  Company would  incur a  large 
loss if any or  all of these entities were to default.   However, the 
Sumitomo Bank, the Fuji Bank, the United  Bank of Switzerland and the 
Republic National  Bank were rated A,  A-, AAA and AA,  respectively,  
by  S&P  at  May  31,  1996,  and  the  Company  currently  does  not 
anticipate any  loss as a  result of these exposures.   Additionally, 
the Company  currently does not consider  its credit exposure to  any 
counterparty  excessive since  none  of  such exposures  exceeded the
Company's net worth.

     As  of May  31, 1996,  the  Company was  a  party to  Derivative 
Transactions  with a  notional amount  of  $28.6 billion.  Of  these, 
$4.7  billion  notional amount  represented  Derivative  Transactions 
which  could not expose  the Company  to credit  risk (e.g.,  options 
written).   The  composition  of  the  remainder   of  the  Company's 
Derivative Transactions  by maturity and  counterparty S&P rating  is 
illustrated below.  Notional amounts presented for  November 25, 1994 
will not conform to the Company's  financial statements since certain 
transactions  with potential  credit risk  (e.g., options  purchased) 
were  not  required  to  be  disclosed  in  the  Company's  financial 
statements.  It  should be  noted that  notional principal amount  is 
not a measure of market or credit risk.
<PAGE>
   Notional Amount of Derivative Transactions with Potential Credit Exposure
                             - By Maturity:
                     (dollar amounts in millions)

                  November 25, 1994   November 24, 1995        May 31, 1996

                   __$__    Percent    __$__    Percent    __$__    Percent

  1994-1996     $  5,201      29.7%  $ 3,402      15.2%  $ 2,546      10.6%
                                           
  1997-1999        7,605      43.4    10,544      47.2    13,031      54.5

  2000-2003        2,575      14.7     4,469      20.0     4,205      17.6

  2004-2005        1,808      10.3     3,283      14.7     3,136      13.1

  2006-2021          334       1.9       637       2.9     1,004       4.2

      Total      $17,523     100.0%  $22,335     100.0%  $23,922     100.0%


   Notional Amount of Derivative Transactions With Potential Credit Exposure
                    - By Credit Quality of Obligor:
                     (dollar amounts in millions)

                  November 25, 1994   November 24, 1995        May 31, 1996

  S&P Rating:      __$__    Percent    __$__    Percent    __$__    Percent

     AAA          $2,144      12.2%   $2,571      11.5%   $3,120      13.1%

     AA+               0       0.0       500       2.2       600       2.5
                                             
     AA            1,351a      7.7       685b      3.1       749b      3.1
                            
     AA-           1,354       7.7     1,254       5.6     1,300       5.4

     A+            1,622c      9.3     1,482       6.6       465       1.9
                            
     A               535       3.0     1,301       5.8     1,805       7.6
                              
     A-                0       0.0        99       0.4       862       3.6
                                             
     Below A-        150       0.9       200d      0.9       440d      1.8
                              
  Affiliates      10,367      59.2    14,243      63.9    14,581      61.0
                          
      Total      $17,523     100.0%  $22,335     100.0%  $23,922     100.0%


  (a)   Includes  $700  million  notional  amount  of  Derivative 
        Transactions which were collateralized in part.
  (b)   Includes  $685  million  notional  amount  of  Derivative 
        Transactions which were collateralized in part.
  (c)   Includes  $500  million  notional  amount  of  Derivative 
        Transactions which were collateralized.
  (d)   Includes  $50   million  notional  amount  of  Derivative 
        Transactions which were collateralized.
<PAGE>
   Notional Amount of Derivative Transactions With Potential Credit 
                               Exposure
                 - By Principal Underlying Index Type:
                     (dollar amounts in millions)

                  November 25, 1994   November 24, 1995        May 31, 1996

                   __$__    Percent    __$__    Percent    __$__    Percent

  Interest rate  $16,982      96.9%  $19,792      88.6%  $21,199      88.6%

  Currency           502       2.9     1,826       8.2     2,085       8.7

  Other               39       0.2       717       3.2       638       2.7

      Total      $17,523     100.0%  $22,335     100.0%  $23,922     100.0%


     The notional amount of currencies, expressed  in U.S. dollars at 
May 31,  1996, to  be exchanged under  currency options and  currency 
swaps outstanding at  May 31, 1996 were U.S. dollars  ($695 million), 
Dutch   guilders   (approximately   $372   million),   Japanese   yen 
(approximately  $363  million), Deutsche  marks  (approximately  $282 
million), British pounds (approximately $281  million), French francs 
(approximately  $34  million),  Brazilian   real  (approximately  $16 
million),  Canadian  dollars (approximately  $10  million),  European 
Currency   units   (approximately   $9    million),   Swedish   krona 
(approximately $8 million), Swiss francs  (approximately $8 million), 
Belgian   francs   (approximately  $4   million),   Spanish   pesetas 
(approximately  $2  million)  and  Italian   lire  (approximately  $1 
million).

     The fair  values of Derivative  Transactions owned or issued  as 
of November  24, 1995 and May 31,  1996 and the average  monthly fair 
values of  such instruments  for the fiscal  year ended November  24, 
1995  and the  fiscal six  months  ended May  31,  1996, computed  in 
accordance with the Company's netting policy, are as follows:

  ($ in millions)      As of November 24, 1995         As of May 31, 1996
                          Assets   Liabilities       Assets   Liabilities
Derivative Transactions

    Non-affiliates       $ 230.3        $ 98.7      $ 219.1       $ 87.9

    Affiliates               0.0         153.6          0.0         97.6


            Average Monthly Fair Value for Fiscal Periods
                     (dollar amounts in millions)

                    Twelve fiscal months ended    Six fiscal months ended 
                             November 24, 1995               May 31, 1996
                          Assets   Liabilities       Assets   Liabilities
Derivative Transactions

    Non-affiliates       $ 219.9        $ 73.0      $ 221.7       $ 103.5

    Affiliates               0.0         124.8          3.1         100.1
<PAGE>
     The  Company is  also a  general partner  of FPI  and, as  such, 
would ultimately be liable for all the obligations  of FPI if it were 
insolvent.   At May  31,  1996, FPI  had  total liabilities  of  $481 
million.  At May 31, 1996, the long-term  debt securities of FPI were 
rated Aaa/AAA/AAA by Moody's, S&P and Fitch, respectively.

     At May  31, 1996,  the Company  had $138.1 million  of cash  and 
cash  equivalents available  to meet  its  payment obligations.   The 
Company  believes that such  level of  cash and  cash equivalents  is 
sufficient to enable it to meet all of its operating requirements.

     The Company  intends to expand  its portfolio by purchasing  new 
Derivative Transactions,  principally from affiliates of  Group.  The 
Company  has  an  effective  registration   statement  covering  $500 
million of Medium-Term  Notes that are being offered on  a continuous 
basis.  The Company anticipates issuing  additional Medium-Term Notes 
or  otherwise  incurring debt  in  order  to acquire  new  Derivative 
Transactions.   As  a  result,  the  Company   anticipates  that  its 
leverage  will increase.   The  Company's  activities are  likely  to 
include  purchasing  new instruments,  primarily  interest  rate  and 
currency swaps, and entering into hedges which  convert the return on 
such Derivative Transactions into a fixed or  floating rate of return 
on the Company's investment.

     Partners' capital is not subject to  withdrawal or redemption by 
the  partners.   However,  under U.S.  federal  tax  regulation,  the 
Company  withholds  income  tax on  behalf  of  its  partners.   Such 
withholding amounted  to $1.617  million and  $1.925 million for  the 
six fiscal months ended May 26, 1995  and May 31, 1996, respectively.  
The distribution  for the six  fiscal months ended  May 26, 1995  was 
accrued  as  a  distribution  to  partners   and  included  in  Other 
liabilities and  accrued expenses in  the balance sheet.  Other  than 
such  withholding, all  net income  during the  three  and six  month 
periods  ending May  26, 1995  and May  31,  1996, respectively,  was 
retained in partners' capital.  The Company  anticipates that it will 
make distributions to partners  of up to 100% of its earnings  in the 
future.

     At May  31, 1996,  the Company had  $129.0 million of  partners' 
capital.  The Company  believes that this level of  partners' capital 
is sufficient  for it  to continue to  expand both  the type and  the 
volume of its Derivative Transactions.

Important Factors Regarding Forward-Looking Statements

     The Company has  made in this Quarterly Report on Form  10-Q and 
anticipates that it  will make in future filings with  the Securities 
and  Exchange Commission, in  press releases  and otherwise,  written 
and oral  forward-looking statements.   Any statement concerning  the 
Company's   expectations,  beliefs,   or   intentions  about   future 
conditions or events  should be considered to be  forward-looking and 
should be  understood to be subject  to the factors discussed  below, 
among  others, which  may cause  actual results  for  the Company  to 
differ  materially from  those  anticipated by  such  forward-looking 
statements.
<PAGE>
     The Company's expectation that it will not  be subject to market risk,
that it will  receive an equal or  greater payment or delivery with respect
to any payment or   delivery obligation it incurs,   and that it  will have
scheduled cash sources that are available on or before the required payment
of an  obligation is  dependent upon  the  absence of counterparty default.
While the Company has procedures in place to  monitor the credit quality of
its counterparties, the credit quality of a counterparty may be affected by
economic, political  and   other  events  beyond  the   Company's  control.
Defaults  by counterparties with  large  obligations to  the Company  could
materially   and adversely affect  the Company's  results of operations and
financial condition.

     Group  indirectly controls  the  Company  and   all of   its  business
activities.  Group has several affiliates that compete with the Company for
Derivative Transactions and has its own credit policies for counterparties.
No assurance can be given that Group will not  allocate transactions to its
other affiliates or will permit the business of  the Company to continue to
expand.

     The Company expects routinely to enter into transactions with GSCM and
other affiliates of  Group.  The obligations of  GSCM will be guaranteed by
Group and the obligations of other Group  affiliates may also be guaranteed
by Group.   The Company may,  therefore, have a significant credit exposure
to Group in the future.  If the Company has a material exposure to Group, a
default by Group would have a material and adverse effect on the Company.

     In certain circumstances the Company anticipates that it would attempt
to enter into Derivative Transactions to replace a defaulted transaction or
to reduce  the risk of default.  Failure  to replace a defaulted Derivative
Transaction or the inability  to  enter into  a Derivative  Transaction  to
reduce the  risk of default could prevent  the Company from eliminating the
market or credit    risk with respect   to  one or more  other   Derivative
Transactions.  The Company's ability  to enter into replacement  Derivative
Transactions or other risk reducing Derivative Transactions will be limited
by the  availability  of appropriate counterparties  willing  to enter into
suitable  Derivative  Transactions.   No assurance can  be  given  that the
Company will be able to enter  into replacement or risk reducing Derivative
Transactions.

     The   Company anticipates that    it  will  continue to  depend   upon
affiliates  of   Group  for  the  performance    of essential   management,
operational,  and administrative  functions   and the  solicitation  of new
business.   The failure of the   relevant Group affiliate to perform  those
functions could prevent the Company from continuing to expand its business.

     While   the Company  believes  that in  the  case of  credit exposures
calculated on a "net basis" (i.e., adding the positive and negative values)
or net of collateral that it has in  place an enforceable netting agreement
or an enforceable security interest, no assurance can be given that a court
under  all circumstances would enforce  the  netting agreement or recognize
the validity of the security interest.

     The Company's financial  programs  and counterparty credit   risk have
been rated in   the highest  categories by   S&P  and Fitch (the    "Rating
Agencies").  A  change in the  Company's ratings would materially adversely
impact its ability to  compete successfully.  The  Company's ratings may be
changed or withdrawn at any time by any of the  Rating Agencies, based upon
factors selected solely by the Rating Agencies.
<PAGE>

PART II: OTHER INFORMATION


Item 1:  LEGAL PROCEEDINGS


    No litigation was commenced against the Company through May 31, 1996.



Item 4:  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS


    None.



Item 6:  EXHIBITS AND REPORTS ON FORM 8-K


         (a)  Exhibits:
              (not applicable)


         (b)  Reports on Form 8-K:
              (not applicable)

<PAGE>
                               SIGNATURE


     Pursuant to  the requirements 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.



                              GS FINANCIAL PRODUCTS U.S., L.P.
                              acting by its general partner, 
                              GS Financial Products US Co.



     Date: July 15, 1996      By:            /s/     Greg Swart

                              __________________________________________
                                                                
                                                Greg Swart
                                President, Principal Financial Officer
                                   and Principal Accounting Officer

                              For and on behalf of GS Financial Products
                              Co., managing general partner of GS Financial
                              Products U.S., L.P.

<PAGE>



                           INDEX TO EXHIBITS

Exhibits

None.




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