Back to GetFilings.com







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

FORM 10-K

[X] Annual Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934

For The Fiscal Year Ended December 31, 1999

or

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934

Commission File #0-17593

Inland Monthly Income Fund II, L.P.
(Exact name of registrant as specified in its charter)

Delaware 36-3587209
(State of organization) (I.R.S. Employer Identification Number)

2901 Butterfield Road, Oak Brook, Illinois 60523
(Address of principal executive office) (Zip Code)

Registrant's telephone number, including area code: 630-218-8000

Securities registered pursuant to Section 12(b) of the Act:

Title of each class: Name of each exchange on which registered:
None None

Securities registered pursuant to Section 12(g) of the Act:
LIMITED PARTNERSHIP UNITS
(Title of class)

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes X No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to
this Form 10-K. [X]

State the aggregate market value of the voting stock held by nonaffiliates of
the registrant. Not applicable.

The Prospectus of the Registrant dated August 4, 1988, as supplemented and
filed pursuant to Rule 424(b) and 424(c) under the Securities Act of 1933 is
incorporated by reference in Parts I, II and III of this Annual Report on Form
10-K.


-1-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

TABLE OF CONTENTS


Part I Page
------ ----
Item 1. Business...................................................... 3

Item 2. Properties.................................................... 4

Item 3. Legal Proceedings............................................. 7

Item 4. Submission of Matters to a Vote of Security Holders........... 7


Part II
-------
Item 5. Market for the Partnership's Limited Partnership
Units and Related Security Holder Matters.................... 7

Item 6. Selected Financial Data....................................... 8

Item 7. Management's Discussion and Analysis of Financial
Condition and Results of Operations.......................... 9

Item 7(a). Quantitative and Qualitative Disclosures about Market Risk.... 11

Item 8. Financial Statements and Supplementary Data................... 12

Item 9. Changes in and Disagreements with Independent Auditors on
Accounting and Financial Disclosure.......................... 30


Part III
--------
Item 10. Directors and Executive Officers of the Registrant............ 30

Item 11. Executive Compensation........................................ 35

Item 12. Security Ownership of Certain Beneficial Owners and
Management................................................... 36

Item 13. Certain Relationships and Related Transactions................ 36


Part IV
-------
Item 14. Exhibits, Financial Statement Schedules, and
Reports on Form 8-K.......................................... 37

SIGNATURES............................................................. 38




-2-



PART I

Item 1. Business

The Registrant, Inland Monthly Income Fund II, L.P. (the "Partnership"), was
formed on June 20, 1988 pursuant to the Delaware Revised Uniform Limited
Partnership Act, to invest in improved residential, retail, industrial and
other income producing properties. On August 4, 1988, the Partnership commenced
an Offering of 50,000 Limited Partnership Units (subject to an increase of up
to 30,000 additional Units) pursuant to a Registration under the Securities Act
of 1933. The Offering terminated on August 4, 1990, with total sales of
50,647.14 Units at $500 per Unit, resulting in gross offering proceeds of
$25,323,569, not including the General Partner's contribution of $500. All of
the holders of these Units were admitted to the Partnership. Inland Real Estate
Investment Corporation is the General Partner. The Partnership acquired five
properties utilizing $21,224,542 of capital proceeds collected. On January 8,
1991, the Partnership sold one of its properties, The Wholesale Club. On
November 30, 1999, the Partnership sold another of its properties, Eurofresh
Plaza. The Limited Partners of the Partnership share in their portion of
benefits of ownership of the Partnership's real property investments according
to the number of Units held. The Partnership repurchased 551.64 Units for
$260,285 from various Limited Partners through the Unit Repurchase Program.
There are no funds remaining for the repurchase of Units through this program.

The Partnership is engaged in the business of real estate investment which
management considers to be a single operating segment. A presentation of
information about operating segments would not be material to an understanding
of the Partnership's business taken as a whole.

The Partnership acquired fee ownership of the following real property
investments:

Property and Location Square Feet Date of Purchase
- ------------------------------- ------------------- -----------------------
Scandinavian Health Spa 26,040 10/19/88
Health & Racquet Club
Broadview Heights, Ohio

Wholesale Club 103,000 12/06/88
Commercial Warehouse (sold 01/08/91)
Fort Wayne, Indiana

Colonial Manor 107,867 06/07/89
Living Center
LaGrange, Illinois

K mart 84,146 12/29/89
Retail Store
Chandler, Arizona

Eurofresh Plaza 52,475 12/31/90
Shopping Center (sold 11/30/99)
Palatine, Illinois

Reference is made to Note 4 of the Notes to Financial Statements (Item 8 of
this Annual Report) for additional descriptions of the Partnership's real
property investments.


-3-



The Partnership's real property investments are subject to competition from
similar types of properties in the vicinity in which each is located.
Approximate occupancy levels for the properties are set forth on a year-end
basis in the table in Item 2 below to which reference is hereby made. The
Partnership's real property investments are located in Arizona, Illinois and
Ohio. The Partnership has no real property investments located outside the
United States. The Partnership does not segregate revenues or assets by
geographic region, and such a presentation would not be material to an
understanding of the Partnership's business taken as a whole.

The Partnership currently has significant net operating leases with Elite Care
Corporation ("Elite"), K mart Corporation ("K mart") and Scandinavian Health
Spa, Inc. ("SHS"). Revenues from the Elite lease for the Colonial Manor Nursing
Home, the K mart lease for the K mart store and the SHS lease for the
Scandinavian Health Spa represents approximately 44%, 24% and 18%,
respectively, of the Partnership's operating income for the year ended December
31, 1999, 42%, 22% and 17%, respectively, of the Partnership's operating income
for the year ended December 31, 1998, and approximately 40%, 21% and 17%,
respectively, of the Partnership's operating income for the year ended December
31, 1997.

The Partnership has utilized its offering proceeds to acquire properties. The
leases at certain of the Partnership's properties entitle the Partnership to
participate in gross receipts of lessees above fixed minimum amounts. The
Partnership's receipt of such amounts will depend in part on the ability of
those lessees to compete with similar businesses in their respective
vicinities.

The Partnership also competes with many other entities engaged in real estate
investment activities in the disposition of property. The ability to locate
purchasers for the properties will depend primarily on the operations of the
properties and the desirability of the locations of the operating properties.

The Partnership had no employees during 1999.

The terms of transactions between the Partnership and Affiliates of the General
Partner of the Partnership are set forth in Item 11 below and Note 3 of the
Notes to Financial Statements (Item 8 of this Annual Report) to which reference
is hereby made for a description of such terms and transactions.


Item 2. Properties

The Partnership owns directly the properties referred to in Item 1 above and in
Note 4 of the Notes to Financial Statements (Item 8 of this Annual Report) to
which reference is hereby made for a description of said properties.











-4-



The following is a list of approximate occupancy levels for the Partnership's
investment properties as of the end of each of the last five years. N/A
indicates the property was not owned by the Partnership at the end of the year.

Properties 1999 1998 1997 1996 1995
---------- ---- ---- ---- ---- ----
Scandinavian Health Spa 100% 100% 100% 100% 100%
Health & Racquet Club
Broadview Heights, Ohio

Colonial Manor 100% 100% 100% 100% 100%
Living Center
LaGrange, Illinois

K mart 100% 100% 100% 100% 100%
Retail Store
Chandler, Arizona

Eurofresh Plaza N/A 85% 95% 95% 89%*
Shopping Center
Palatine, Illinois

* Certified Grocers Midwest, Inc. vacated Water Tower Market Plaza in August
1995. Certified occupied 29,317 square feet, or approximately 56%, of the
shopping center. This occupancy reflected the payment of guaranteed rental
income received under the original lease. (See Liquidity and Capital
Resources.)


The following is a list of average effective annual rents per square foot for
the Partnership's investment properties for each of the last five years. N/A
indicates the property was not owned by the Partnership at the end of the year.

Properties 1999 1998 1997 1996 1995
---------- ---- ---- ---- ---- ----
Scandinavian Health Spa $ 13.79 13.79 13.79 13.79 13.79
Health & Racquet Club
Broadview Heights, Ohio

Colonial Manor 8.00 8.00 8.00 8.00 8.00
Living Center
LaGrange, Illinois

K mart 5.37 5.37 5.37 5.37 5.37
Retail Store
Chandler, Arizona

Eurofresh Plaza N/A 3.96 4.64 4.66 4.18
Shopping Center
Palatine, Illinois







-5-




The following tables set forth certain information with respect to the amount and expiration of leases for the Partnership's
investment properties:

Square
Feet Renewal Current Rent Per
Lessee Leased Lease Ends Options Annual Rent Square Foot
------ -------- -------------- --------- ------------ -------------

Scandinavian Health Spa, 26,040 12/2004 2/5 years $359,094 $13.79
Inc.

Elite Care Corporation 107,867 1/2006 (2) 1/5 years 927,348 8.60

K Mart Corporation 84,146 7/2013 4/5 years 452,000 5.37



Approx. Annual Annual Base % of Total % of Annual
Number Gross Leasable Base Total Rent Per GLA Base Rent
Year of Area ("GLA") of Rent of Annual Sq. Ft Under Represented Represented
Ending Leases Expiring Leases Expiring Base Expiring By Expiring By Expiring
Dec 31, Expiring (square feet) Leases Rent(1) Leases Leases Leases
- ------- -------- ----------------- ---------- ---------- ------------ ------------ ------------

2000 - - - 1,758,041 - - -

2001 - - - 1,781,233 - - -

2002 - - - 1,804,751 - - -

2003 - - - 1,828,270 - - -

2004 1 26,040 359,094 1,857,788 13.79 11.94 19.33

2005 - - - 1,516,213 - - -

2006 1 107,867 1,066,164 1,518,164 9.88 49.47 70.23

2007 - - - 452,000 - - -

2008 - - - 452,000 - - -

2009 - - - 452,000 - - -


(1) No assumptions have been made regarding the releasing of expired leases. It is the opinion of
the General Partner that the space will be released at market prices.

(2) As of January 28, 2000, the lessee exercised its right to extend the lease term for a period of
five years through February 1, 2006.





-6-


-6-



Item 3. Legal Proceedings

The Partnership is not subject to any material pending legal proceedings.


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

There were no matters submitted to a vote of security holders during 1999.



PART II


Item 5. Market for the Partnership's Limited Partnership Units and Related
Security Holder Matters

As of December 31, 1999, there were 2,027 holders of Units of the Partnership.
There is no public market for Units nor is it anticipated that any public
market for Units will develop. Reference is made to Item 6 below for a
discussion of cash distributions made to the Limited Partners.

Although the Partnership had established a Unit Repurchase Program, there are
no funds remaining for the repurchase of Units through this program.

































-7-



Item 6. Selected Financial Data


INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

For the years ended December 31, 1999, 1998, 1997, 1996 and 1995

(not covered by Independent Auditors' Report)


1999 1998 1997 1996 1995
---- ---- ---- ---- ----
Total assets........... $15,529,722 15,621,400 15,973,079 16,313,004 16,720,422
=========== ========== ========== ========== ==========

Total income........... $ 1,982,302 2,071,413 2,148,859 2,108,760 2,072,835
=========== ========== ========== ========== ==========

Net income from
operations........... $ 1,144,583 1,258,738 1,277,365 1,269,375 1,250,956

Gain on sale of
investment property.. 582,147 - - - -
----------- ---------- ---------- ---------- ----------
Net income............. $ 1,726,730 1,258,738 1,277,365 1,269,375 1,250,956
=========== ========== ========== ========== ==========

Net income (loss) per
the one General
Partner Unit......... $ 16 (4,297) (4,316) (4,316) (4,316)
=========== ========== ========== ========== ==========

Net income allocated per
Limited Partnership
Unit (b)............. $ 34.47 25.21 25.58 25.43 25.06
=========== ========== ========== ========== ==========

Distributions to
Limited Partners..... $ 1,653,427 1,653,426 1,653,426 1,703,419 1,703,356
=========== ========== ========== ========== ==========

Distributions per
Limited Partnership
Unit (b)............. $ 33.01 33.01 33.01 34.00 34.00
=========== ========== ========== ========== ==========


(a) The above selected financial data should be read in conjunction with the
financial statements and related notes appearing elsewhere in this Annual
Report.

(b) The net income per Unit and distribution per Unit data is based upon the
weighted average number of Units outstanding of 50,095.50.



-8-



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

Certain statements in this "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and elsewhere in this annual report on
Form 10-K constitute "forward-looking statements" within the meaning of the
Federal Private Securities Litigation Reform Act of 1995. These forward-
looking statements involve known and unknown risks, uncertainties and other
factors which may cause the Partnership's actual results, performance, or
achievements to be materially different from any future results, performance,
or achievements expressed or implied by these forward-looking statements.
These factors include, among other things, competition for tenants; federal,
state, or local regulations; adverse changes in general economic or local
conditions; uninsured losses; and potential conflicts of interest between the
Partnership and its Affiliates, including the General Partner.

Liquidity and Capital Resources

On August 4, 1988, the Partnership commenced an Offering of 50,000 (subject to
increase to 80,000) Limited Partnership Units pursuant to a Registration
Statement on Form S-11 under the Securities Act of 1933. The Offering
terminated on August 4, 1990, with total sales of 50,647.14 Units at $500 per
Unit, resulting in gross offering proceeds of $25,323,569, not including the
General Partner's contribution of $500. All of the holders of these Units have
been admitted to the Partnership. The Partnership acquired five properties
utilizing $21,224,542 of capital proceeds collected. On January 8, 1991, the
Partnership sold one of its properties, The Wholesale Club. On November 30,
1999, the Partnership sold another of its properties, Eurofresh Plaza. As of
December 31, 1999, cumulative distributions to Limited Partners totaled
$22,943,169, of which $4,395,565 represents proceeds from the sale of The
Wholesale Club and $18,547,604 represents distributable cash flow from the
properties. The Partnership repurchased 551.64 Units for $260,285 from various
Limited Partners through the Unit Repurchase Program. There are no funds
remaining for the repurchase of Units through this program.

As of December 31, 1999, the Partnership had cash and cash equivalents of
$3,665,630 which includes approximately $458,900 held in an unrestricted escrow
account for the payment of real estate taxes for Colonial Manor Living Center.
The Partnership intends to use such remaining funds for distributions and for
working capital requirements.

The properties owned by the Partnership are generating cash flow in excess of
the 8% annualized distributions to the Limited Partners (paid monthly), in
addition to covering all the operating expenses of the Partnership. As of
December 31, 1999, the Partnership has made cumulative distributions of
$253,868 in addition to the 8% annualized return to the Limited Partners from
excess cash flow. To the extent that the cash flow from the properties is
insufficient to meet the Partnership's needs, the Partnership may rely on
advances from Affiliates of the General Partner, other short-term financing, or
may sell one or more of the properties.







-9-



Results of Operations

At December 31, 1999, the Partnership owns three operating properties. Two of
the Partnership's three operating properties, Scandinavian Health Spa and
Colonial Manor Living Center, are leased on a "triple-net" basis which means
that all expenses of the property are passed through to the tenant. The lease
of the other property owned by the Partnership, K mart provides that the
Partnership be responsible for maintenance of the structure and the parking lot
and the tenant is required to reimburse the Partnership for portions of
insurance, real estate taxes and common area maintenance. The Partnership sold
one of its properties, The Wholesale Club, on January 8, 1991. The Partnership
sold another of its properties, Eurofresh Plaza, on November 30, 1999.

Rental income decreased for the year ended December 31, 1999, as compared to
the years ended December 31, 1998 and 1997, due to a decrease in occupancy at
Eurofresh Plaza, as well as for the year ended December 31, 1999, only 11
months of Eurofresh Plaza rental income was received due to the sale of
Eurofresh Plaza on November 30, 1999.

Interest income increased for the years ended December 31, 1999 and 1998, as
compared to the year ended December 31, 1997, due to an increase in interest
rates.

Other income increased for the year ended December 31, 1999, as compared to the
year ended December 31, 1998, due to an increase in percentage rents from the
K Mart store. Other income was higher for the year ended December 31, 1997, as
compared to the year ended December 31, 1998, due to the Partnership receiving
miscellaneous receipts relating to Colonial Manor Living Center.

Professional services to Affiliates decreased for the year ended December 31,
1999, as compared to the year ended December 31, 1998, due to a decrease in
accounting services which was partially offset by an increase in legal
services. Professional services to Affiliates increased for the year ended
December 31, 1998 as compared to 1997 due to an increase in accounting
services. Professional services to non-affiliates increased for the year ended
December 31, 1999, as compared to the years ended December 31, 1998 and 1997,
due to increases in legal services and accounting fees.

General and administrative expenses to Affiliates increased for the year ended
December 31, 1999, as compared to the years ended December 31, 1998 and 1997,
due to increases in investor services and data processing expenses. General
and administrative expenses to non-affiliates was higher for the year ended
December 31, 1999, as compared to the years ended December 31, 1998 and 1997,
due to an increase in state tax expenses.













-10-



Property operating expenses to non-affiliates for the year ended December 31,
1999 remained comparable to the year ended December 31, 1998, due to offsetting
fluctuations in expenses. An increase in snow removal costs was offset by only
11 months of operations for Eurofresh Plaza versus 12 months of operations in
1998. Property operating expenses to non-affiliates decreased for the year
ended December 31, 1998, as compared to the year ended December 31, 1997, due
to a decrease in operating expenses at Eurofresh Plaza. Such expenses include
repairs and maintenance, painting, supplies and real estate taxes. This
decrease was partially offset by an increase in common area maintenance and
marketing.


Year 2000 Issues

As part of it's year 2000 readiness plan, the Partnership had identified three
areas for compliance efforts: business computer systems, tenants and suppliers
and non-information technology systems. The Partnership has not experienced
any problems relating to year 2000 issues in any of these areas. Total costs
associated with year 2000 readiness were not material.


Inflation

In general, rental income and operating expenses for those Partnership
properties operated under triple-net leases, Scandinavian Health Spa and
Colonial Manor Living Center, are not likely to be directly affected by future
inflation, since rents are fixed under the leases and property expenses are the
responsibility of tenants. The capital appreciation of triple-net-leased
properties is likely to be influenced by interest rate fluctuations. To the
extent that inflation affects interest rates, future inflation may have an
effect on the capital appreciation of triple-net-leased properties.

The K mart property is subject to a net lease containing a rental escalation
clause which takes effect when specified sales volumes is achieved. If
inflation, over time, increases the prices of goods sold by K Mart, this may
result in increased rental income for the Partnership.


Item 7(a). Quantitative and Qualitative Disclosures About Market Risk

Not Applicable.
















-11-



Item 8. Financial Statements and Supplementary Data



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)




Index
----- Page
----
Independent Auditors' Report............................................. 13

Financial Statements:

Balance Sheets, December 31, 1999 and 1998............................. 14

Statements of Operations, for the years ended
December 31, 1999, 1998 and 1997..................................... 16

Statements of Partners' Capital, for the years ended
December 31, 1999, 1998 and 1997..................................... 18

Statements of Cash Flows, for the years ended
December 31, 1999, 1998 and 1997..................................... 19

Notes to Financial Statements.......................................... 21

Real Estate and Accumulated Depreciation (Schedule III).................. 29


Schedules not filed:

All schedules other than those indicated in the index have been omitted as the
required information is inapplicable or the information is presented in the
financial statements or related notes.



















-12-







INDEPENDENT AUDITORS' REPORT


To the Partners of
Inland Monthly Income Fund II, L.P.

We have audited the accompanying balance sheets of Inland Monthly Income Fund
II, L.P. (a limited partnership) as of December 31, 1999 and 1998, and the
related statements of operations, partners' capital, and cash flows for each of
the three years in the period ended December 31, 1999. Our audits also
included the financial statement schedule listed in the Index at Item 14(c).
These financial statements and financial statement schedule are the
responsibility of the Partnership's management. Our responsibility is to
express an opinion on these financial statements and financial statement
schedule based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, such financial statements present fairly, in all material
respects, the financial position of Inland Monthly Income Fund II, L.P. as of
December 31, 1999 and 1998, and the results of its operations and its cash
flows for each of the three years in the period ended December 31, 1999, in
conformity with generally accepted accounting principles. Also, in our
opinion, the financial statement schedule referred to above, when considered in
relation to the basic financial statements taken as a whole, presents fairly in
all material respects the information set forth therein.



DELOITTE & TOUCHE LLP



Chicago, Illinois
January 28, 2000
(February 10, 2000 as to Note 7)









-13-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Balance Sheets

December 31, 1999 and 1998




Assets
------

1999 1998
Current assets: ---- ----
Cash and cash equivalents (Note 1).............. $ 3,665,630 1,161,470
Accounts and rents receivable................... 10,406 162,558
Other assets.................................... 167 1,875
------------ ------------
Total current assets.............................. 3,676,203 1,325,903
------------ ------------
Investment properties (including acquisition
fees paid to Affiliates of $1,250,037 and
$1,430,682 at December 31, 1999 and 1998,
respectively) (Notes 1, 3 and 4):
Land............................................ 3,187,438 3,998,149
Buildings and improvements...................... 12,423,443 13,957,812
------------ ------------
15,610,881 17,955,961
Less accumulated depreciation................. 4,046,018 4,047,610
------------ ------------
Net investment properties......................... 11,564,863 13,908,351
------------ ------------
Other assets:
Deferred leasing fees to Affiliates (net of
accumulated amortization of $161,097 and
$143,005 at December 31, 1999 and 1998,
respectively) (Notes 1 and 3)................. 66,635 84,727
Deferred rent receivable (Notes 1 and 6)........ 222,021 302,419
------------ ------------
Total other assets................................ 288,656 387,146
------------ ------------
Total assets...................................... $15,529,722 15,621,400
============ ============












See accompanying notes to financial statements.


-14-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Balance Sheets
(continued)

December 31, 1999 and 1998



Liabilities and Partners' Capital
---------------------------------
1999 1998
---- ----
Current liabilities:
Accounts payable................................ $ 22,749 3,007
Accrued real estate taxes....................... - 185,785
Distributions payable (Note 8).................. 140,427 140,427
Due to Affiliates (Note 3)...................... 878 472
Deposits held for others........................ 458,859 458,203
------------ ------------
Total current liabilities......................... 622,913 787,894

Commission payable to Affiliate (Note 3).......... 132,000 132,000
------------ ------------
Total liabilities................................. 754,913 919,894
------------ ------------
Partners' capital (Notes 1, 2 and 3):
General Partner:
Capital contribution.......................... 500 500
Cumulative net income......................... 59,993 59,977
------------ ------------
60,493 60,477
Limited Partners: ------------ ------------
Units of $500. Authorized 80,000 Units,
50,095.50 Units outstanding (net of offering
costs of $3,148,734, of which $653,165
was paid to Affiliates)..................... 21,916,510 21,916,510
Cumulative net income......................... 15,740,975 14,014,261
Cumulative distributions...................... (22,943,169) (21,289,742)
------------ ------------
14,714,316 14,641,029
------------ ------------
Total Partners' capital........................... 14,774,809 14,701,506
------------ ------------
Total liabilities and Partners' capital........... $15,529,722 15,621,400
============ ============







See accompanying notes to financial statements.


-15-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Statements of Operations

For the years ended December 31, 1999, 1998 and 1997

1999 1998 1997
Income: ---- ---- ----
Rental income (Notes 1, 4 and 6).. $ 1,790,247 1,897,476 1,917,095
Additional rental income.......... 122,453 113,886 165,331
Interest income................... 40,945 40,280 36,424
Other income...................... 28,657 19,771 30,009
------------ ------------ ------------
1,982,302 2,071,413 2,148,859
Expenses: ------------ ------------ ------------
Professional services to
Affiliates...................... 8,128 12,485 11,850
Professional services to
non-affiliates.................. 38,275 27,258 27,230
General and administrative
expenses to Affiliates.......... 31,984 23,447 25,632
General and administrative
expenses to non-affiliates...... 20,484 12,591 15,115
Property operating expenses
to Affiliates................... 33,762 32,041 33,150
Property operating expenses
to non-affiliates............... 257,490 257,015 308,838
Depreciation...................... 429,504 429,745 431,587
Amortization...................... 18,092 18,093 18,092
------------ ------------ ------------
837,719 812,675 871,494
------------ ------------ ------------
Net income from operations.......... $ 1,144,583 1,258,738 1,277,365
Gain on sale of investment
property (Note 5)................. 582,147 - -
------------ ------------ ------------
Net income.......................... $ 1,726,730 1,258,738 1,277,365
============ ============ ============

Net income (loss) allocated to (Note 2):
General Partner................... $ 16 (4,297) (4,316)
Limited Partners.................. 1,726,714 1,263,035 1,281,681
------------ ------------ ------------
Net income.......................... $ 1,726,730 1,258,738 1,277,365
============ ============ ============









See accompanying notes to financial statements.


-16-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Statements of Operations

For the years ended December 31, 1999, 1998 and 1997


Net income (loss) allocated to the
one General Partner Unit:
Net loss from operations............ $ (4,295) (4,297) (4,316)
Gain on sale of investment property. 4,311 - -
------------ ------------ ------------
$ 16 (4,297) (4,316)
============ ============ ============
Net income per Unit allocated to
Limited Partners per weighted
average Limited Partnership
Units of 50,095.50:
Net income from operations.......... $ 22.93 25.21 25.58
Gain on sale of investment property. 11.54 - -
------------ ------------ ------------
$ 34.47 25.21 25.58
============ ============ ============































See accompanying notes to financial statements.


-17-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Statements of Partners' Capital

For the years ended December 31, 1999, 1998 and 1997



General Limited
Partner Partners Total
----------- ----------- -----------
Balance January 1, 1997............. $ 69,090 15,403,165 15,472,255

Net income (loss)................... (4,316) 1,281,681 1,277,365
Distributions ($33.01 per weighted
average of Limited Partnership
Units of 50,095.50)............... - (1,653,426) (1,653,426)
------------ ------------ ------------
Balance December 31, 1997........... 64,774 15,031,420 15,096,194

Net income (loss)................... (4,297) 1,263,035 1,258,738
Distributions ($33.01 per weighted
average of Limited Partnership
Units of 50,095.50)............... - (1,653,426) (1,653,426)
------------ ------------ ------------
Balance December 31, 1998........... 60,477 14,641,029 14,701,506

Net income (loss)................... 16 1,726,714 1,726,730
Distributions ($33.01 per weighted
average of Limited Partnership
Units of 50,095.50)............... - (1,653,427) (1,653,427)
------------ ------------ ------------
Balance December 31, 1999........... $ 60,493 14,714,316 14,774,809
============ ============ ============




















See accompanying notes to financial statements.


-18-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Statements of Cash Flows

For the years ended December 31, 1999, 1998 and 1997



1999 1998 1997
Cash flows from operating activities: ---- ---- ----
Net income........................ $ 1,726,730 1,258,738 1,277,365
Adjustments to reconcile net
income to net cash provided by
operating activities:
Depreciation.................... 429,504 429,745 431,587
Amortization.................... 18,092 18,093 18,092
Gain on sale of investment
property...................... (582,147) - -
Changes in assets and liabilities:
Accounts and rents receivable. 152,152 8,246 (31,357)
Other assets.................. 1,708 186 (1,568)
Deferred rent receivable...... 80,398 48,552 31,663
Accounts payable.............. 19,742 299 (11,414)
Accrued real estate taxes..... (185,785) (2,944) 4,764
Due to Affiliates............. 406 (1,176) (1,277)
Other current liabilities..... - (26,925) -
Net cash provided by operating ------------ ------------ ------------
activities........................ 1,660,800 1,732,814 1,717,855
------------ ------------ ------------
Cash flows from investing activities:
Capital expenditures.............. (43,559) (143,627) -
Proceeds from sale of investment
property.......................... 2,539,690 - -
Net cash provided by (used in) ------------ ------------ ------------
investing activities.............. 2,496,131 (143,627) -
------------ ------------ ------------
Cash flows from financing activities:
Deposits held for others.......... 656 73,755 43,681
Cash distributions ............... (1,653,427) (1,653,426) (1,653,044)
Net cash used in financing ------------ ------------ ------------
activities...................... (1,652,771) (1,579,671) (1,609,363)
------------ ------------ ------------
Net increase in cash and
cash equivalents................ 2,504,160 9,516 108,492
Cash and cash equivalents at
beginning of year................. 1,161,470 1,151,954 1,043,462
Cash and cash equivalents at end ------------ ------------ ------------
of year........................... $ 3,665,630 1,161,470 1,151,954
============ ============ ============





See accompanying notes to financial statements.


-19-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Statements of Cash Flows
(continued)

For the years ended December 31, 1999, 1998 and 1997


Supplemental disclosure of non-cash investing activities:

1999 1998 1997
---- ---- ----
Sale of investment property:
Reduction of investment in
property........................ $ 2,388,639 - -
Reduction of accumulated
depreciation related to
investment property sold........ (431,096) - -
Gain on sale...................... 582,147 - -
Proceeds from sale of investment ------------ ------------ ------------
property...................... $ 2,539,690 - -
============ ============ ============

































See accompanying notes to financial statements.


-20-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Notes to Financial Statements

For the years ended December 31, 1998, 1997 and 1996


(1) Organization and Basis of Accounting

The Registrant, Inland Monthly Income Fund II, L.P. (the "Partnership"), was
formed on June 20, 1988 pursuant to the Delaware Revised Uniform Limited
Partnership Act, to invest in improved residential, retail, industrial and
other income producing properties. On August 4, 1988, the Partnership commenced
an Offering of 50,000 (subject to increase to 80,000) Limited Partnership Units
pursuant to a Registration under the Securities Act of 1933. The Offering
terminated on August 4, 1990, with total sales of 50,647.14 Units at $500 per
Unit, resulting in gross offering proceeds of $25,323,569, not including the
General Partner's contribution for $500. All of the holders of these Units have
been admitted to the Partnership. Inland Real Estate Investment Corporation is
the General Partner. The Limited Partners of the Partnership share in the
benefits of ownership of the Partnership's real property investments in
proportion to the number of Units held. The Partnership repurchased 551.64
Units for $260,285 from various Limited Partners through the Unit Repurchase
Program. There are no funds remaining for the repurchase of Units through this
program.

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

Offering costs have been offset against the Limited Partners' capital accounts.

Statement of Financial Accounting Standards No. 121 "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of"
("SFAS 121") requires the Partnership to record an impairment loss on its
property to be held for investment whenever its carrying value cannot be fully
recovered through estimated undiscounted future cash flows from their
operations and sale. The amount of the impairment loss to be recognized would
be the difference between the property's carrying value and the property's
estimated fair value. As of December 31, 1999 and 1998, the Partnership has
not recognized any such impairment.

Depreciation expense is computed using the straight-line method. Buildings and
improvements are based upon estimated useful lives of 30 to 40 years, while
furniture and fixtures are based upon estimated useful lives of 5 to 12 years.
Repair and maintenance expenses are charged to operations as incurred.
Significant improvements are capitalized and depreciated over their estimated
useful lives.





-21-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Notes to Financial Statements
(continued)


Deferred leasing fees are amortized on a straight-line basis over the term of
the related lease.

Rental income is recognized on a straight-line basis over the term of each
lease. The difference between rental income earned on the straight-line basis
and the cash rent due under the provisions of the lease agreements is recorded
as deferred rent receivable.

The Partnership considers all highly liquid investments purchased with a
maturity of three months or less to be cash equivalents and are carried at
cost, which approximates market. For the years ended December 31, 1999 and
1998, included in cash and cash equivalents is approximately $458,900 and
$446,800, respectively, held in an unrestricted escrow account for the payment
of real estate taxes for Colonial Manor Living Center.

No provision for Federal income taxes has been made as the liability for such
taxes is that of the Partners rather than the Partnership.

The Partnership records are maintained on the accrual basis of accounting in
accordance with generally accepted accounting principles ("GAAP"). The Federal
income tax return has been prepared from such records after making appropriate
adjustments, if any, to reflect the Partnership's accounts as adjusted for
Federal income tax reporting purposes. Such adjustments are not recorded in the
records of the Partnership. The net effect of these items is summarized as
follows:
1999 1998
------------------------ -----------------------
Tax Tax
GAAP Basis GAAP Basis
Basis (unaudited) Basis (unaudited)
------------ ------------ ----------- -----------
Total assets................ $15,529,722 18,678,455 15,621,400 18,770,133

Partners' capital:
General Partner........... 60,493 7,709 60,477 7,700
Limited Partners.......... 14,714,316 17,915,833 14,641,029 17,842,538

Net income (loss):
General Partner........... 16 8 (4,297) (4,297)
Limited Partners.......... 1,726,714 1,786,557 1,263,035 1,263,035

Net income per Limited
Partnership Unit.......... 34.47 35.66 25.21 25.21

The net income per Unit is based upon the weighted average number of Units of
50,095.50.




-22-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Notes to Financial Statements
(continued)

Statement of Financial Accounting Standards No. 128 "Earnings per Share" was
adopted by the Partnership for the year ended December 31, 1997 and has been
applied to all prior earnings periods presented in the financial statements.
The Partnership has no dilutive securities.

A presentation of information about operating segments as required in Statement
of Financial Accounting Standards No. 131 "Disclosures About Segments of an
Enterprise and Related Information" would not be material to an understanding
of the Partnership's business taken as a whole as the Partnership is engaged in
the business of real estate investment which management considers to be a
single operating segment.


(2) Partnership Agreement

The Partnership Agreement defines the allocation of distributable available
cash and profits and losses. Limited Partners will receive 100% of cash
available for distribution until the Limited Partners have received a
Cumulative Preferred Return of 8% per annum through August 4, 1993 and a
Preferential Return of 10% per annum for the period after August 4, 1993.
Thereafter, the General Partner shall be allocated an amount equal to any
Supplemental Capital Contributions outstanding at the time of the distribution
and then 95% of cash available for distribution will be allocated to the
Limited Partners and 5% will be allocated to the General Partner. Net Sale
Proceeds will be distributed to the Limited Partners until they have received
an amount equal to their Invested Capital and any deficiency in the 10%
Preferential Return. Thereafter, any remaining Net Sale Proceeds will be
distributed 85% to the Limited Partners and 15% to the General Partner.
Distributions of Net Sale Proceeds to the Limited Partners represent a return
of Invested Capital.

Pursuant to the terms of the Partnership Agreement, the profits and losses from
operations are allocated as follows:

(a) Depreciation shall be allocated 99% to the taxable Limited Partners and 1%
to the General Partner.

(b) To the extent the minimum distribution of 8% per annum through August 4,
1993 to the Limited Partners is funded by Supplemental Capital
Contributions, the distribution shall be treated as a guaranteed payment,
and the resulting deduction shall be allocated to the General Partner.

(c) The remaining net profits shall be allocated 100% to the Limited Partners
until the Limited Partners have been allocated an amount equal to the
distribution required to provide them a Cumulative Preferred Return of 8%
per annum through August 4, 1993 and a Preferential Return of 10% per annum
for the period after August 4, 1993.

(d) The remainder, if any, shall be allocated 95% to the Limited Partners and
5% to the General Partner



-23-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Notes to Financial Statements
(continued)

Pursuant to the terms of the Partnership Agreement, the net gain from a Capital
Transaction is allocated as follows:

(a) Depreciation deductions previously taken by the Partnership with respect to
the property sold shall be allocated to the Partners in the amounts in
which the previous deductions were allocated.

(b) Remaining gain shall be allocated to all Partners in the aggregate of, and
in proportion to, the negative balances in their capital accounts.

(c) Such gain shall then be allocated to the Limited Partners until every
Limited Partner's capital account equals their Invested Capital.

(d) The balance, if any, shall be allocated as follows:

(i) To the General Partner in the amount of any supplemental Capital
Contributions, plus 15% of Net Sales Proceeds remaining after previous
allocations.
(ii) To the Limited Partners, provided, however, that the General Partner
has been allocated at least 1% of such gain.

The General Partner was required to make Supplemental Capital Contributions, if
necessary, in sufficient amounts to allow the Partnership to make distributions
to the Limited Partners to provide a non-compounded return on their invested
capital equal to 8% per annum through August 4, 1993. The amount of such
Supplemental Capital Contributions was $30,155. The entire amount was paid to
the Partnership in April of 1990. The General Partner was repaid on August 4,
1993, after the Limited Partners received a Cumulative Preferred Return of 8%
per annum through August 4, 1993.

(3) Transactions with Affiliates

The General Partner and its Affiliates are entitled to reimbursement for
salaries and expenses of employees of the General Partner and its Affiliates
relating to the administration of the Partnership. Such costs are included in
professional services to Affiliates and general and administrative expenses to
Affiliates, of which $878 and $472 was unpaid as of December 31, 1999 and 1998,
respectively.

An Affiliate of the General Partner earned Property Management Fees of $33,762,
$32,041, and $33,150 for the years ended December 31, 1999, 1998 and 1997,
respectively, in connection with managing the Partnership's properties. Such
fees are included in property operating expenses to Affiliates, all of which
have been paid as of December 31, 1999.

In connection with the sale of The Wholesale Club on January 8, 1991, the
Partnership recorded $132,000 of sales commission payable to an Affiliate of
the General Partner. Such commission has been deferred until the Limited
Partners receive their Original Capital plus a return as specified in the
Partnership Agreement.


-24-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Notes to Financial Statements
(continued)


(4) Investment Properties

Colonial Manor Living Center, LaGrange, Illinois
- ------------------------------------------------
On June 7, 1989, the Partnership took title to this property which an Affiliate
of the General Partner purchased on behalf of the Partnership from an
unaffiliated third party for $6,787,232. The property consists of a 107,867
square-foot living center located in LaGrange, Illinois. The total cost of this
property to the Partnership was $7,521,881, which includes acquisition fees of
$601,675 and acquisition costs of $132,974. The center is currently 100% leased
to Elite Care Corporation. The lease is a triple-net lease and expires January
2001. The tenant has the right to extend the lease for an additional two five-
year terms. See Note 7 for a discussion of the extension of the lease term. The
rent per annum is $927,348 and adjusts annually. In 1992, the current operator
of this facility negotiated with a new operator to sublease the facility. The
General Partner approved the transaction with no significant changes to the
terms of the lease.

Scandinavian Health Spa, Inc., Broadview Heights, Ohio
- ------------------------------------------------------
On October 19, 1988, the Partnership took title to this property which an
Affiliate of the General Partner purchased on behalf of the Partnership from an
unaffiliated third party for $2,760,000. The property consists of a 26,040 net
rentable square-foot, two-story masonry building including a pool, whirlpool,
two saunas, suspended running track, two racquet ball courts, extensive locker
room areas, a nursery and offices. The total cost of this property to the
Partnership was $3,016,527, which includes acquisition fees of $241,500 and
acquisition costs of $15,027. The lease expires in December 2004 and the tenant
has the option to extend the lease for two additional five-year periods. The
tenant has leased 100% of the rentable space on a triple-net basis for a
current monthly amount of $29,925.

K mart Retail Store, Chandler, Arizona
- --------------------------------------
On December 29, 1989, the Partnership took title to this property which an
Affiliate of the General Partner purchased on behalf of the Partnership from an
unaffiliated third party for $4,568,000. The property consists of an 84,146
square-foot retail building. The total cost of this property to the Partnership
was $5,072,473, which includes acquisition fees of $406,862 and related
acquisition costs of $97,611. The tenant has a lease for 100% of the rentable
space on a net basis and is responsible for payment of the real estate taxes,
insurance and all utilities. The Partnership will be responsible for
maintenance of the structure and the parking lot. The lease requires a base
rent of $452,000 per annum and additional rent equal to 1% of gross sales in
excess of $14,000,000. The lease expires in July 2013 and the tenant has the
option to extend the lease for four additional five-year periods.




-25-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Notes to Financial Statements
(continued)


Eurofresh Plaza, Palatine, Illinois
- -----------------------------------
On December 31, 1990, the Partnership took title to this property from an
unaffiliated third party for $2,000,000. The property consisted of two
buildings aggregating 52,475 square feet. One of the buildings was a food store
and the other was a multi-tenant building containing twelve commercial units.
The total initial cost of this property to the Partnership was $2,186,383,
which included acquisition fees of $180,645 and related acquisition costs of
$5,738. On November 30, 1999, the Partnership sold Eurofresh Plaza. See Note 5
for a discussion of the terms of the sale of the property.

Cost and accumulated depreciation of the above properties as of December 31,
are summarized as follows:
1999 1998
Health and Racquet Club: ------------ -----------
Cost.............................. $ 3,016,527 3,016,527
Less accumulated depreciation..... 812,211 740,015
------------ ------------
2,204,316 2,276,512
Retail Store: ------------ ------------
Cost.............................. 5,072,473 5,072,473
Less accumulated depreciation..... 1,059,434 954,366
------------ ------------
4,013,039 4,118,107
Living Center: ------------ ------------
Cost.............................. 7,521,881 7,521,881
Less accumulated depreciation..... 2,174,373 1,968,920
------------ ------------
5,347,508 5,552,961
Shopping Center: ------------ ------------
Cost.............................. - 2,345,080
Less accumulated depreciation..... - 384,309
------------ ------------
- 1,960,771
------------ ------------
Total.................................. $11,564,863 13,908,351
============ ============


(5) Sale of Eurofresh Plaza

On November 30, 1999, the Partnership sold its shopping center in Palatine,
Illinois, Eurofresh Plaza, to an unaffiliated third party for $2,400,000. The
property was purchased by the Partnership in December 1990 for $2,186,383,
which includes acquisition fees of $180,645 and related acquisition costs of
$5,738. The gain on sale recorded by the Partnership for this property was
$582,147.



-26-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Notes to Financial Statements
(continued)


(6) Operating Leases

Certain tenant leases contain provisions providing for stepped rent increases.
Generally accepted accounting principles require that rental income be recorded
for the period of occupancy using the straight-line basis. The accompanying
financial statements include decreases of $80,398, $48,552, and $31,663 in
1999, 1998 and 1997, respectively, of rental income for the period of occupancy
for which stepped rent increases apply and $222,021 and $302,419 in related
deferred rent receivable as of December 31, 1999 and 1998, respectively. These
amounts will be collected over the terms of the related leases as scheduled
rent payments are made. Deferred rent receivable of $3,719 was written off
against rental income for the year ended December 31, 1997, due to two tenants
vacating at Eurofresh Market Plaza.

Minimum lease payments to be received in the future from operating leases are
as follows:

2000.......................................... $ 1,758,041
2001.......................................... 1,781,233
2002.......................................... 1,804,752
2003.......................................... 1,828,270
2004.......................................... 1,851,789
Thereafter.................................... 4,995,060
------------
Total......................................... $14,019,145
============

The above figures include the extension of the lease term of the Colonial Manor
Living Center with Elite Care Corporation. See Note 7 for further discussion.

The Partnership currently has significant net operating leases with Elite Care
Corporation ("Elite"), K mart Corporation ("K mart") and Scandinavian Health
Spa, Inc. ("SHS"). Revenues from the Elite lease for the Colonial Manor Nursing
Home, the K mart lease for the K mart store and the SHS lease for the
Scandinavian Health Spa represents approximately 44%, 24% and 18%,
respectively, of the Partnership's income for the year ended December 31, 1999,
approximately 42%, 22% and 17%, respectively, of the Partnership's income for
the year ended December 31, 1998 and approximately 40%, 21% and 17%,
respectively, of the Partnership's income for the year ended December 31, 1997.











-27-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)

Notes to Financial Statements
(continued)


(7) Subsequent Events

As of January 28, 2000, the lessee for the Colonial Manor Living Center
exercised its right to extend the lease term for a period of five years through
February 1, 2006.

On January 10, 2000, the Partnership paid a distribution of $140,427 to the
Limited Partners.

On February 10, 2000, the Partnership paid a distribution of $2,532,863 to the
Limited Partners, which included proceeds of $2,392,818 from the sale of
Eurofresh Plaza.






































-28-



INLAND MONTHLY INCOME FUND II, L.P.
(a limited partnership)
Schedule III
Real Estate and Accumulated Depreciation
December 31, 1999
Initial cost
to Partnership Gross amount at which carried
(A) Costs at end of period (B) Life on which
----------------------- capitalized ------------------------------------------------- Date depreciation
Buildings subsequent Buildings Accumulated Con- in latest Stmt
and to and Total Depreciation stru-Date of Operations
Land improvements acquisition Land improvements (C) (D) cted Acq is computed
---------- ------------ ------------ --------- ------------- ---------- -------------- ---- ---- --------------


Health & Racquet Club:
Scandinavian Health
Spa, Inc. 10/19
Broadview Hts., OH $ 850,609 2,165,039 879 850,609 2,165,918 3,016,527 812,211 1984 1988 30 years

Nursing Home Facility:
Colonial Manor 06/07
LaGrange, IL 416,390 7,105,491 - 416,390 7,105,491 7,521,881 2,174,373 1924 1989 40 years

Retail Store:
K mart 12/29
Chandler, AZ 1,920,439 3,152,034 - 1,920,439 3,152,034 5,072,473 1,059,434 1986 1989 30 years
---------- ------------ ------------ --------- ------------- ---------- -------------
Totals $3,187,438 12,422,564 879 3,187,438 12,423,443 15,610,881 4,046,018
========== ============ ============ ========= ============ ========== =============

- -------------------------------------------------------------------------------------------------------------------------------
Notes:
(A) The initial cost to the Partnership represents the original purchase price of the properties, including amounts incurred
subsequent to acquisition which were contemplated at the time the property was acquired.
(B) The aggregate cost of real estate owned at December 31, 1999 for Federal income tax purposes was approximately $11,565,000
(unaudited.)
(C) Reconciliation of real estate owned:
1999 1998 1997
---- ---- ----
Balance at beginning of year.................... $ 17,955,961 17,812,334 17,812,334
Capital expenditures............................ 43,559 143,627 -
Disposals....................................... (2,388,639) - -
-------------- ------------- -------------
Balance at end of year.......................... $ 15,610,881 17,955,961 17,812,334
============== ============= =============

(D) Reconciliation of accumulated depreciation:

Balance at beginning of year.................... $ 4,047,610 3,617,865 3,186,278
Depreciation expense............................ 429,504 429,745 431,587
Disposals....................................... (431,096) - -
-------------- ------------- -------------
Balance at end of year.......................... $ 4,046,018 4,047,610 3,617,865
============== ============= =============



-29-


-29-



Item 9. Changes in and Disagreements with Independent Auditors on Accounting
and Financial Disclosure

There were no disagreements on accounting or financial disclosure matters
during 1999.


PART III


Item 10. Directors and Executive Officers of the Registrant

The General Partner of the Partnership, Inland Real Estate Investment
Corporation, was organized in 1984 for the purpose of acting as general partner
of limited partnerships formed to acquire, own and operate real properties.
The General Partner is a wholly-owned subsidiary of The Inland Group, Inc. In
1990, Inland Real Estate Investment Corporation became the replacement General
Partner for an additional 301 privately-owned real estate limited partnerships
syndicated by Affiliates. The General Partner has responsibility for all
aspects of the Partnership's operations. The relationship of the General
Partner to its Affiliates is described under the caption "Conflicts of
Interest" at pages 11 to 13 of the Prospectus, a copy of which description is
hereby incorporated herein by reference.


Officers and Directors

The officers, directors, and key employees of The Inland Group, Inc. and its
Affiliates ("Inland") that are likely to provide services to the Partnership
are as follows:


Functional Title

Daniel L. Goodwin....... Chairman and Chief Executive Officer
Robert H. Baum.......... Executive Vice President-General Counsel
G. Joseph Cosenza....... Senior Vice President-Acquisitions
Robert D. Parks......... Senior Vice President-Investments
Norbert J. Treonis...... Senior Vice President-Property Management
Brenda G. Gujral........ President and Chief Operating Officer-IREIC
Catherine L. Lynch...... Treasurer
Roberta S. Matlin....... Assistant Vice President-Investments
Mark Zalatoris.......... Assistant Vice President-Due Diligence
Patricia A. DelRosso.... Vice President-Asset Management
Kelly Tucek............. Assistant Vice President-Partnership Accounting
Venton J. Carlston...... Assistant Controller











-30-



DANIEL L. GOODWIN (age 56) is Chairman of the Board of Directors of The
Inland Group, Inc., a billion-dollar real estate and financial organization
located in Oak Brook, Illinois. Among Inland's subsidiaries is the largest
property management firm in Illinois and one of the largest commercial real
estate and mortgage banking firms in the Midwest.

Mr. Goodwin has served as Director of the Avenue Bank of Oak Park and as a
director of the Continental Bank of Oakbrook Terrace. He was Chairman of the
Bank Holding Company of American National Bank of DuPage. Currently he is the
Chairman of the Board of Inland Mortgage Corporation.

Mr. Goodwin has been in the housing industry for more than 30 years, and has
demonstrated a lifelong interest in housing-related issues. He is a licensed
real estate broker and a member of the National Association of Realtors. He
has developed thousands of housing units in the Midwest, New England, Florida,
and the Southwest. He is also the author of a nationally recognized real
estate reference book for the management of residential properties.

Mr. Goodwin has served on the Board of the Illinois State Affordable Housing
Trust Fund for six years. He is an advisor for the Office of Housing
Coordination Services of the State of Illinois, and a member of the Seniors
Housing Committee of the National Multi-Housing Council. He was appointed
Chairman of the Housing Production Committee for the Illinois State Affordable
Housing Conference by former Governor Edgar. He also served as a member of the
Cook County Commissioner's Economic Housing Development Committee, and he was
the Chairman of the DuPage County Affordable Housing Task Force. The 1992
Catholic Charities Award was presented to Mr. Goodwin for his work in
addressing affordable housing needs. The City of Hope designated him as the
Man of the Year for the Illinois construction industry. In 1989, the Chicago
Metropolitan Coalition on Aging presented Mr. Goodwin with an award in
recognition of his efforts in making housing more affordable to Chicago's
Senior Citizens. On May 4, 1995, PADS, Inc. (Public Action to Deliver Shelter)
presented Mr. Goodwin with an award, recognizing The Inland Group as the
leading corporate provider of transitional housing for the homeless people of
DuPage County. Mr. Goodwin also serves as Chairman of New Directions Housing
Corporation, a provider of affordable housing.

Mr. Goodwin is a product of Chicago-area schools, and obtained his Bachelor's
and Master's Degrees from Illinois Universities. Following graduation, he
taught for five years in the Chicago Public Schools. His commitment to
education has continued through his work with the BBF Family Services' Pilot
Elementary School in Chicago, and the development of the Inland Vocational
Training Center for the Handicapped located at Little City in Palatine,
Illinois. He personally established an endowment which funds a perpetual
scholarship program for inner-city disadvantaged youth. In 1990 he received
the Northeastern Illinois University President's Meritorious Service Award.
Mr. Goodwin holds a Master's Degree in Education from Northern Illinois
University, and in 1986, he was awarded an Honorary Doctorate from Northeastern
Illinois University College of Education. More than 12 years ago, under Mr.
Goodwin's direction, Inland instituted a program to educate disabled students
about the workplace. Most of those original students are employed at Inland
today, and Inland continues as one of the largest employers of the disabled in
DuPage County. Mr. Goodwin has served as a member of the Board of Governors of
Illinois State Colleges and Universities, and he is currently Vice Chairman of
the Board of Trustee of Benedictine University. Since January 1996, he has
been Chairman of the Northeastern Illinois University Board of Trustees.


-31-



In 1988 Mr. Goodwin received the Outstanding Business Leader Award from the Oak
Brook Jaycees and in March 1994 he won the Excellence in Business Award from
the DuPage Area Association of Business and Industry. Additionally, he was by
Little Friends on May 17, 1995 for rescuing their Parent-Handicapped Infant
Program. He was the recipient of the 1995 March of Dimes Life Achievement
Award and was recently recognized as the 1998 Corporate Leader of the Year by
the Oak Brook Area Association of Commerce and Industry. The Ray Graham
Association for People with Disabilities honored Mr. Goodwin as the 1999
Employer of the Year. Also, in 1999, the YWCA DuPage District bestowed the
Corporate Recognition Award for Inland's policies and practices that
demonstrate a commitment to the advancement of women in the workplace. For
many years, he has been Chairman of the National Football League Players
Association Mackey Awards for the benefit of inner-city youth and he served as
the recent Chairman of the Speakers Club of the Illinois House of
Representatives.

ROBERT H. BAUM (age 55) has been with The Inland Group, Inc. and its
affiliates since 1968 and is one of the four original principals. Mr. Baum is
Vice Chairman and Executive Vice President-General Counsel of The Inland Group,
Inc. In his capacity as General Counsel, Mr. Baum is responsible for the
supervision of the legal activities of The Inland Group, Inc. and its
affiliates. This responsibility includes the supervision of The Inland Law
Department and serving as liaison with outside counsel. Mr. Baum has served as
a member of the North American Securities Administrators Association Real
Estate Advisory Committee and as a member of the Securities Advisory Committee
to the Secretary of State of Illinois. He is a member of the American
Corporation Counsel Association and has also been a guest lecturer for the
Illinois State Bar Association. Mr. Baum has been admitted to practice before
the Supreme Court of the United States, as well as the bars of several federal
courts of appeals and federal district courts and the State of Illinois. He has
served as a director of American National Bank of DuPage and currently serves
as a director of Westbank. Mr. Baum also is a member of the Governing Council
of Wellness House, a charitable organization that provides emotional support
for cancer patients and their families.

G. JOSEPH COSENZA (age 55) has been with The Inland Group, Inc. and its
affiliates since 1968 and is one of the four original principals. Mr. Cosenza
is a Director and Vice Chairman of The Inland Group, Inc. and oversees,
coordinates and directs Inland's many enterprises. In addition, Mr. Cosenza
immediately supervises a staff of twelve persons who engage in property
acquisition. Mr. Cosenza has been a consultant to other real estate entities
and lending institutions on property appraisal methods.

Mr. Cosenza received his B.A. Degree from Northeastern Illinois University and
his M.S. Degree from Northern Illinois University. From 1967 to 1968, he
taught in the LaGrange Illinois School District and from 1968 to 1972, he
served as Assistant Principal and taught in the Wheeling, Illinois School
District. Mr. Cosenza has been a licensed real estate broker since 1968 and an
active member of various national and local real estate associations, including
the National Association of Realtors and the Urban Land Institute.

Mr. Cosenza has also been Chairman of the Board of American National Bank of
DuPage, and has served on the Board of Directors of Continental Bank of
Oakbrook Terrace. He is presently a Director on the Board of Westbank in
Westchester and Hillside, Illinois.


-32-



ROBERT D. PARKS (age 55) is a Director of The Inland Group, Inc.; Chairman
of Inland Real Estate Investment Corporation; President, Chief Executive
Officer, Chief Operating Officer and Affiliated Director of Inland Real Estate
Corporation, and Chairman, Chief Executive Officer and Affiliated Director of
Inland Retail Real Estate Trust, Inc.

Mr. Parks is responsible for the ongoing administration of existing investment
programs, corporate budgeting and administration for Inland Real Estate
Investment Corporation. He oversees and coordinates the marketing of all
investments and investor relations.

Prior to joining Inland, Mr. Parks was a school teacher in Chicago's public
schools. He received his B.A. degree from Northeastern Illinois University and
his M.A. degree from the University of Chicago. He is a member of the Real
Estate Investment Association and a member of the National Association of Real
Estate Investment Trusts (NAREIT).

NORBERT J. TREONIS (age 49) joined The Inland Group, Inc. and its
affiliates in 1975 and he is currently Chairman and Chief Executive Officer of
The Inland Property Management Group, Inc. and a Director of The Inland Group,
Inc. He serves on the Board of Directors of all Inland subsidiaries involved
in the property management, acquisitions and maintenance of real estate,
including Mid-America Management Corporation, Metropolitan Construction
Services, Inc. and Inland Commercial Property Management, Inc. Mr. Treonis is
charged with the responsibility of the overall management and leasing of all
apartment units, retail, industrial and commercial properties nationwide.

Mr. Treonis is a licensed real estate broker. He is a past member of the Board
of Directors of American National Bank of DuPage, the Apartment Building Owners
and Managers Association, the National Apartment Association and the
Chicagoland Apartment Association.

BRENDA G. GUJRAL (age 58) is President and Chief Operating Officer of
Inland Real Estate Investment Corporation (IREIC), the parent company of the
Advisor. She is also President and Chief Operating Officer of the Dealer-
Manager, Inland Securities Corporation (ISC), a member firm of the National
Association of Securities Dealers (NASD).

Mrs. Gujral has overall responsibility for the operations of IREIC, including
the distribution of checks to over 50,000 investors, review of periodic
communications to those investors, the filing of quarterly and annual reports
for Inland's publicly registered investment programs with the Securities and
Exchange Commission, compliance with other SEC and NASD securities regulations
both for IREIC and ISC, review of asset management activities, and marketing
and communications with the independent broker/dealer firms selling Inland's
current and prior programs. Mrs. Gujral works with internal and outside legal
counsel in structuring and registering the prospectuses for IREIC's investment
programs.

Mrs. Gujral has been with Inland for 18 years, becoming an officer in 1982.
Prior to joining Inland, she worked for the Land Use Planning Commission
establishing an office in Portland, Oregon, to implement land use legislation
for that state.

She is a graduate of California State University. She holds Series 7, 22, 39
and 63 licenses from the NASD and is a member of the National Association of
Real Estate Investment Trusts (NAREIT) and the National Association of Female
Executives.


-33-



CATHERINE L. LYNCH (age 41) joined Inland in 1989 and is the Treasurer of
Inland Real Estate Investment Corporation. Ms. Lynch is responsible for
managing the Corporate Accounting Department. Prior to joining Inland, Ms.
Lynch worked in the field of public accounting for KPMG Peat Marwick since
1980. She received her B.S. degree in Accounting from Illinois State
University. Ms. Lynch is a Certified Public Accountant and a member of the
American Institute of Certified Public Accountants and the Illinois CPA
Society. She is registered with the National Association of Securities Dealers
as a Financial Operations Principal.

ROBERTA S. MATLIN (age 55) joined Inland in 1984 as Director of Investor
Administration and currently serves as Senior Vice President-Investments.
Prior to that, Ms. Matlin spent 11 years with the Chicago Region of the Social
Security Administration of the United States Department of Health and Human
Services. She is a Director of Inland Real Estate Investment Corporation,
Inland Securities Corporation, and Inland Real Estate Advisory Services, Inc.
As Senior Vice President-Investments, she directs the day-to-day internal
operations of the General Partner. Ms. Matlin received her B.A. degree from
the University of Illinois. She is registered with the National Association of
Securities Dealers, Inc. as a General Securities Principal.

MARK ZALATORIS (age 42) joined Inland in 1985 and currently serves as Vice
President of Inland Real Estate Investment Corporation. His responsibilities
include the coordination of due diligence activities by selling broker/dealers
and is also involved with limited partnership asset management, especially with
regard to financing activities. Mr. Zalatoris is a graduate of the University
of Illinois where he received a Bachelors degree in Finance and a Masters
degree in Accounting and Taxation. He is a Certified Public Accountant and
holds a General Securities License with Inland Securities Corporation.

PATRICIA A. DELROSSO (age 47) joined Inland in 1985. Ms. DelRosso serves
as Senior Vice President of Inland Real Estate Investment Corporation in the
area of Asset Management. As head of the Asset Management Department, she
develops operating and disposition strategies for all investment-owned
properties. Ms. DelRosso received her Bachelor's degree from George Washington
University and her Master's from Virginia Tech University. Ms. DelRosso is a
licensed real estate broker, NASD registered securities sales representative
and is a member of the Urban Land Institute.



















-34-



KELLY TUCEK (age 37) joined Inland in 1989 and is an Assistant Vice
President of Inland Real Estate Investment Corporation. As of August 1996, Ms.
Tucek is responsible for the Investment Accounting Department which includes
all public partnership accounting functions along with quarterly and annual SEC
filings. Prior to joining Inland, Ms. Tucek was on the audit staff of Coopers
and Lybrand since 1984. She received her B.A. Degree in Accounting and
Computer Science from North Central College.

VENTON J. CARLSTON (age 42) joined Inland in 1985 and is the Assistant
Controller of Inland Real Estate Investment Corporation where he supervises the
corporate bookkeeping staff and is responsible for financial statement
preparation and budgeting for Inland Real Estate Investment Corporation and its
subsidiaries. Prior to joining Inland, Mr. Carlston was a partnership
accountant with JMB Realty. He received his B.S. degree in Accounting from
Southern Illinois University. Mr. Carlston is a Certified Public Accountant
and a member of the Illinois CPA Society. He is registered with the National
Association of Securities Dealers, Inc. as a Financial Operations Principal.


Item 11. Executive Compensation

The General Partner is entitled to receive a share of cash distributions when a
Preferential Return of 10% of Cash Available for Distribution has been made to
the Limited Partners, and a share of profits or losses as described under the
caption "Cash Distributions" at page 42 and "Allocation of Profits and Losses"
at pages 41 and 42 of the Prospectus, and at pages A-6 to A-10 of the
Partnership Agreement, included as an exhibit to the Prospectus, which is
incorporated herein by reference. Reference is also made to Note 2 of the Notes
to Financial Statements (Item 8 of this Annual Report) for a description of
such distributions and allocations for 1999.

The Partnership is permitted to engage in various transactions involving
Affiliates of the General Partner of the Partnership, as described under the
captions "Compensation and Fees" at pages 7-9 and "Conflicts of Interest" at
pages 9-11 of the Prospectus, and at pages A-12 through A-20 of the Partnership
Agreement, included as an exhibit to the Prospectus, which is incorporated
herein by reference. The relationship of the General Partner (and its directors
and officers) to its Affiliates is set forth above in Item 10.

The General Partner of the Partnership and its Affiliates may be reimbursed for
their expenses or out-of-pocket expenses relating to administration of the
Partnership and salaries and direct expenses of employees of the General
Partner and its Affiliates for the administration of the Partnership. Such
costs for 1999 were $40,112, of which $878 was unpaid as of December 31, 1999.

During 1999, Affiliates of the General Partner earned $33,762 in management
fees in connection with managing the Partnership's properties, all of which is
paid as of December 31, 1999.









-35-



Item 12. Security Ownership of Certain Beneficial Owners and Management

(a) No person or group is known by the Partnership to own beneficially more
than 5% of the outstanding Units of the Partnership.

(b) The officers and directors of the General Partner of the Partnership own as
a group the following Units of the Partnership:


Amount and Nature
of Beneficial Percent
Title of Class Ownership of Class
-------------- ----------------- --------------
Limited Partnership 58.76 Units directly Less than 1/2%
Units


No officer or director of the General Partner of the Partnership possesses
a right to acquire beneficial ownership of Units of the Partnership.

All of the outstanding shares of the General Partner of the Partnership are
owned by an Affiliate or its officers and directors as set forth above in
Item 10.

(c) There exists no arrangement, known to the Partnership, the operation of
which may, at a subsequent date, result in a change in control of the
Partnership.


Item 13. Certain Relationships and Related Transactions

There were no significant transactions or business relationships with the
General Partner, Affiliates or their management other than those described in
Items 10 and 11 above. Reference is made to Note 3 of the Notes to Financial
Statements (Item 8 of this Annual Report) for information regarding related
party transactions.





















-36-



PART IV


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

(a) The Financial Statements listed in the index at page 12 of this Annual
Report are filed as part of this Annual Report.

(b) Exhibits. The following exhibits are filed as part of this report:

27 Financial Data Schedule

The following exhibits are incorporated herein by reference:

3 Amended and Restated Agreement of Limited Partnership, and Certificate of
Limited Partnership included as Exhibits A and B of the Prospectus dated
August 4, 1988, as supplemented, are incorporated herein by reference
thereto.

4 Form of Certificate of Ownership representing interests in the registrant
filed as Exhibit 4 to Registration Statement on Form S-11, File No. 33-
22513, is incorporated herein by reference thereto.

28 Prospectus dated August 4, 1988, as supplemented, included in Post-
effective Amendment No. 2 to Form S-11 Registration Statement, File No. 33-
22513, is incorporated herein by reference thereto.

(c) Financial Statement Schedules.

Financial statement schedules for the years ended December 31, 1999, 1998
and 1997 are submitted herewith:

Page
----

Real Estate and Accumulated Depreciation, (Schedule III)........ 29

All schedules other than those indicated in the index have been omitted as
the required information is inapplicable or the information is presented in
the financial statements or related notes.

(d) Reports on Form 8-K.

None.


No Annual Report or proxy material for the year 1999 has been sent to the
Partners of the Partnership. An Annual Report will be sent to the Partners
subsequent to this filing and the Partnership will furnish copies of such
report to the Commission when it is sent to the Partners.







-37-



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.

INLAND MONTHLY INCOME FUND II, L.P.
Inland Real Estate Investment Corporation
General Partner

/s/ Robert D. Parks

By: Robert D. Parks
Chairman of the Board
and Chief Executive Officer
Date: March 22, 2000

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated:

By: Inland Real Estate Investment Corporation
General Partner

/s/ Robert D. Parks

By: Robert D. Parks
Chairman of the Board
and Chief Executive Officer
Date: March 22, 2000

/s/ Patricia A. DelRosso

By: Patricia A. DelRosso
Senior Vice President
Date: March 22, 2000

/s/ Kelly Tucek

By: Kelly Tucek
Principal Financial Officer
and Principal Accounting Officer
Date: March 22, 2000

/s/ Daniel L. Goodwin

By: Daniel L. Goodwin
Director
Date: March 22, 2000

/s/ Robert H. Baum

By: Robert H. Baum
Director
Date: March 22, 2000


-38-