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


                                    FORM 10-Q



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


    For the period ended          June 30, 1996
                        --------------------------------------------------------


                                       OR

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

    For the transition period from ______________ to_____________
    Commission file number  0-14268
                           --------


                       MCNEIL REAL ESTATE FUND XXII, L.P.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)




         California                                      33-0085680
- --------------------------------------------------------------------------------
(State or other jurisdiction of                        (I.R.S. Employer
incorporation or organization)                          Identification No.)




             13760 Noel Road, Suite 700, LB70, Dallas, Texas, 75240
- --------------------------------------------------------------------------------
          (Address of principal executive offices)          (Zip code)



Registrant's telephone number, including area code      (214) 448-5800
                                                   -----------------------------


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 and (2) has been  subject to such  filing
requirements for the past 90 days. Yes X No
                                      ---  ---



                       MCNEIL REAL ESTATE FUND XXII, L.P.

                          PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS
- ------- --------------------
                                 BALANCE SHEETS
                                   (Unaudited)



                                                                          June 30,          December 31,
                                                                            1996                1995
                                                                       ---------------      --------------
ASSETS 
- ------
   Real estate investments:
                                                                                                 
   Land.....................................................           $       380,414      $      380,414
   Buildings and improvements...............................                 9,990,652           9,842,846
                                                                        --------------       -------------
                                                                            10,371,066          10,223,260
   Less:  Accumulated depreciation and amortization.........                (4,927,686)         (4,718,722)
                                                                        --------------       -------------
                                                                             5,443,380           5,504,538

Cash and cash equivalents...................................                   703,847             629,747
Cash segregated for security deposits.......................                    65,831              76,490
Accounts receivable.........................................                     6,793               4,683
Escrow deposits.............................................                   184,966             180,537
Prepaid expenses and other assets, net......................                    11,840              11,936
                                                                        --------------       -------------
                                                                       $     6,416,657      $    6,407,931
                                                                        ==============       =============

LIABILITIES AND PARTNERS' DEFICIT
- ---------------------------------

Mortgage note payable, net..................................           $     6,003,743      $    6,026,515
Accounts payable and accrued expenses.......................                    90,301             133,150
Accrued property taxes .....................................                    93,878              65,931
Payable to affiliates - General Partner.....................                 1,643,701           1,527,935
Security deposits and deferred rental revenue...............                    71,135              73,424
                                                                        --------------       -------------
                                                                             7,902,758           7,826,955
                                                                        --------------       -------------

Partners' deficit:
   Limited  partners - 55,000,000  Units  authorized;
     33,176,117 and 33,208,117 Units  issued and
     outstanding at June 30, 1996 and December 31, 1995,
     respectively (19,818,088 and 19,825,588 Current
     Income Units  outstanding at June 30, 1996 and 
     December 31, 1995, respectively,  and  13,358,029
     and 13,382,529 Growth/Shelter Units outstanding at
     June 30, 1996 and December 31, 1995, respectively).....                (1,234,721)         (1,168,315)
   General Partner..........................................                  (251,380)           (250,709)
                                                                        --------------       -------------
                                                                            (1,486,101)         (1,419,024)
                                                                        --------------       -------------
                                                                       $     6,416,657      $    6,407,931
                                                                        ==============       =============


The  financial  information  included  herein has been  prepared  by  management
without audit by independent public accountants.

                 See accompanying notes to financial statements.

                       McNEIL REAL ESTATE FUND XXII, L.P.

                            STATEMENTS OF OPERATIONS
                                   (Unaudited)



                                           Three Months Ended                      Six Months Ended
                                                  June 30,                              June 30,
                                      ---------------------------------    ---------------------------------
                                          1996               1995               1996                1995
                                      --------------     --------------    --------------     --------------
Revenue:
                                                                                             
   Rental revenue................     $      560,146     $      561,632    $    1,116,301     $    1,342,053
   Interest......................              8,131              6,956            15,825             12,942
   Gain on legal settlement......                  -             38,749                 -             38,749
                                       -------------      -------------     -------------      -------------
     Total revenue...............            568,277            607,337         1,132,126          1,393,744
                                       -------------      -------------     -------------      -------------

Expenses:
   Interest......................            145,572            146,651           291,506            391,326
   Interest - affiliates.........                  -                276                 -             18,568
   Depreciation and
     amortization................            106,406             89,955           208,964            254,516
   Property taxes................             50,876             53,901            93,848            122,005
   Personnel costs...............             68,160             75,157           152,354            172,845
   Utilities.....................             26,338             34,369            69,148             79,182
   Repair and maintenance........             66,757             53,744           118,872            135,009
   Property management
     fees - affiliates...........             28,029             27,316            55,601             71,613
   Other property operating
     expenses....................             25,117             29,495            51,865             71,679
   General and administrative....             26,301             18,322            41,788             39,680
   General and administrative -
     affiliates..................             58,771             66,309           115,257            130,552
   Loss on disposition of real
     estate......................                  -                  -                 -            245,637
                                       -------------      -------------     -------------      -------------
     Total expenses..............            602,327            595,495         1,199,203          1,732,612
                                       -------------      -------------     -------------      -------------

Net income (loss)................     $      (34,050)    $       11,842    $      (67,077)    $     (338,868)
                                       =============      =============     =============      =============

Net income (loss) allocable
   to limited partners - Current
   Income Unit...................     $       (3,064)    $        1,066    $       (6,037)    $      (30,498)
Net income (loss) allocable
   to limited partners - Growth
   Shelter Unit..................            (30,645)            10,658           (60,369)          (304,981)
Net income (loss) allocable
   to General Partner............               (341)               118              (671)            (3,389)
                                       -------------      -------------     -------------      -------------
Net income (loss)................     $      (34,050)    $       11,842    $      (67,077)    $     (338,868)
                                       =============      =============     =============      =============

Net income (loss) per thousand 
limited partnership units:
Current Income Units.............     $         (.15)    $          .05    $         (.30)    $        (1.54)
                                       =============      =============     =============      =============

Growth/Shelter Units.............     $        (2.29)    $          .80    $        (4.52)    $       (22.79)
                                       =============      =============     =============      ==============


The  financial  information  included  herein has been  prepared  by  management
without audit by independent public accountants.

                 See accompanying notes to financial statements.



                       McNEIL REAL ESTATE FUND XXII, L.P.

                         STATEMENTS OF PARTNERS' DEFICIT
                                   (Unaudited)

                 For the Six Months Ended June 30, 1996 and 1995



                                                                                                  Total
                                                    General                 Limited               Partners'
                                                    Partner                 Partners              Deficit
                                                 ---------------         ---------------       ---------------
                                                                                                  
Balance at December 31, 1994..............       $     (247,625)         $     (863,021)       $   (1,110,646)

Net loss
   General Partner........................               (3,389)                      -                (3,389)
   Current Income Units...................                    -                 (30,498)              (30,498)
   Growth/Shelter Units...................                    -                (304,981)             (304,981)
                                                  -------------           -------------         -------------
Total net loss............................               (3,389)               (335,479)             (338,868)
                                                  -------------           -------------         -------------

Balance at June 30,1995...................       $     (251,014)         $   (1,198,500)       $   (1,449,514)
                                                  =============           =============         =============


Balance at December 31, 1995..............       $     (250,709)         $   (1,168,315)       $   (1,419,024)

Net loss
   General Partner........................                 (671)                      -                  (671)
   Current Income Units...................                    -                  (6,037)               (6,037)
   Growth/Shelter Units...................                    -                 (60,369)              (60,369)
                                                  -------------           -------------         -------------
Total net loss............................                 (671)                (66,406)              (67,077)
                                                  -------------           -------------         -------------

Balance at June 30, 1996..................       $     (251,380)         $   (1,234,721)       $   (1,486,101)
                                                  =============           =============         =============








The  financial  information  included  herein has been  prepared  by  management
without audit by independent public accountants.

                 See accompanying notes to financial statements.







                       McNEIL REAL ESTATE FUND XXII, L.P.

                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                Increase (Decrease) in Cash and Cash Equivalents



                                                                               Six Months Ended
                                                                                   June 30,
                                                                 ------------------------------------------
                                                                        1996                     1995
                                                                 ------------------        ----------------
Cash flows from operating activities:
                                                                                                 
   Cash received from tenants........................            $       1,127,749         $     1,414,899
   Cash received from legal settlement...............                            -                  38,749
   Cash paid to suppliers............................                     (487,610)               (505,101)
   Cash paid to affiliates...........................                      (55,091)               (225,655)
   Interest received.................................                       15,825                  12,942
   Interest paid.....................................                     (273,137)               (402,209)
   Interest paid to affiliates.......................                            -                (149,043)
   Property taxes paid and escrowed..................                      (64,448)                (89,698)
                                                                  ----------------          --------------
Net cash provided by operating activities............                      263,288                  94,884
                                                                  ----------------          --------------

Cash flows from investing activities:
   Additions to real estate investments..............                     (147,806)               (102,673)
   Proceeds from sale of real estate.................                            -                 738,914
                                                                  ----------------          --------------
Net cash provided by (used in) investing activities..                     (147,806)                636,241
                                                                  ----------------          --------------

Cash flows from financing activities:
   Principal payments on mortgage notes
     payable.........................................                      (41,382)                (51,557)
   Repayment of advances from affiliates -
     General Partner.................................                            -                (784,654)
                                                                  ----------------          --------------
Net cash used in financing activities................                      (41,382)               (836,211)
                                                                  ----------------          --------------

Net increase (decrease)in cash and cash equivalents..                       74,100                (105,086)

Cash and cash equivalents at beginning of
   period............................................                      629,747                 589,211
                                                                  ----------------          --------------

Cash and cash equivalents at end of period...........            $         703,847         $       484,125
                                                                  ================          ==============



The  financial  information  included  herein has been  prepared  by  management
without audit by independent public accountants.

                 See accompanying notes to financial statements.



                       McNEIL REAL ESTATE FUND XXII, L.P.

                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)

               Reconciliation of Net Loss to Net Cash Provided by
                              Operating Activities




                                                                             Six Months Ended
                                                                                  June 30,
                                                                  -----------------------------------------
                                                                        1996                     1995
                                                                  -----------------        ----------------

                                                                                                  
Net loss.............................................             $        (67,077)        $      (338,868)
                                                                   ---------------          --------------

Adjustments to reconcile net loss to net cash 
   provided by operating activities:
   Depreciation and amortization.....................                      208,964                 254,516
   Amortization of deferred borrowing costs..........                            -                   2,936
   Amortization of discounts on mortgage
     note payable....................................                       18,610                  17,810
   Interest added to advances from affiliates -
     General Partner, net of payments................                            -                  18,568
   Loss on disposition of real estate................                            -                 245,637
   Changes in assets and liabilities:
     Cash segregated for security deposits...........                       10,659                  10,147
     Accounts receivable.............................                       (2,110)                 57,439
     Escrow deposits.................................                       (4,429)                130,686
     Prepaid expenses and other assets...............                           96                  (5,577)
     Accounts payable and accrued expenses...........                      (42,849)                (47,764)
     Accrued property taxes..........................                       27,947                 (88,422)
     Advances from affiliate - General Partner.......                            -                (149,043)
     Payable to affiliates - General Partner.........                      115,766                 (23,490)
     Security deposits and deferred rental
       revenue.......................................                       (2,289)                 10,309
                                                                   ---------------          --------------
       Total adjustments.............................                      330,365                 433,752
                                                                   ---------------          --------------

Net cash provided by operating activities............             $        263,288         $        94,884
                                                                   ===============          ==============





The  financial  information  included  herein has been  prepared  by  management
without audit by independent public accountants.

                 See accompanying notes to financial statements.


                       MCNEIL REAL ESTATE FUND XXII, L.P.

                          Notes to Financial Statements
                                   (Unaudited)

                                  June 30, 1996

NOTE 1.
- -------

McNeil Real Estate  Fund XXII,  L.P.,  (the  "Partnership"),  formerly  known as
Southmark  Realty  Partners  II, Ltd.,  was  organized on November 30, 1984 as a
limited  partnership  under the  provisions of the  California  Revised  Limited
Partnership Act to acquire and operate  commercial and  residential  properties.
The general  partner of the Partnership is McNeil  Partners,  L.P. (the "General
Partner"),  a Delaware  limited  partnership,  an  affiliate of Robert A. McNeil
("McNeil").  The principal place of business for the Partnership and the General
Partner is 13760 Noel Road, Suite 700, LB70, Dallas, Texas, 75240.

In the opinion of management,  the financial  statements reflect all adjustments
necessary for a fair  presentation of the Partnership's  financial  position and
results  of  operations.  All  adjustments  were of a normal  recurring  nature.
However,  the results of  operations  for the six months ended June 30, 1996 are
not  necessarily  indicative  of the results to be expected  for the year ending
December 31, 1996.

NOTE 2.
- -------

The  financial  statements  should  be read in  conjunction  with the  financial
statements  contained in the  Partnership's  Annual  Report on Form 10-K for the
year  ended  December  31,  1995,  and the  notes  thereto,  as  filed  with the
Securities and Exchange  Commission,  which is available upon request by writing
to McNeil Real Estate Fund XXII, L.P., c/o McNeil Real Estate Management,  Inc.,
Investor Services, 13760 Noel Road, Suite 700, LB70, Dallas, Texas 75240.

NOTE 3.
- -------

The  accompanying  financial  statements  have been  prepared  assuming that the
Partnership  will  continue as a going  concern.  The  Partnership  has suffered
recurring losses from operations and the Partnership's  only property is in need
of major capital improvements in order to maintain occupancy and rental rates at
a level to continue to support  operations and debt service.  Additionally,  the
property is part of a four phase  complex.  Phase I of the complex  defaulted on
the  mortgage  loan  to the  United  States  Department  of  Housing  and  Urban
Development  in January 1993.  The property is subject to  foreclosure  unless a
refinancing  agreement  can be reached  with the  lender.  If Phase I is lost to
foreclosure,  it would have a significant impact on the operations of Phase III,
owned by the  Partnership,  as the pool and clubhouse are located in Phase I. As
of June 30, 1996, no steps have been taken towards the  foreclosure  of Phase I.
These  conditions raise  substantial  doubt about the  Partnership's  ability to
continue  as a going  concern.  The  financial  statements  do not  include  any
adjustments that might result from the outcome of these uncertainties.







NOTE 4.
- -------

Certain  reclassifications  have been made to prior period amounts to conform to
the current period presentation.

NOTE 5.
- -------

The  Partnership  pays property  management fees equal to 5% of the gross rental
receipts for its  residential  property and paid 6% of gross rental revenues for
its commercial property to McNeil Real Estate Management,  Inc.  ("McREMI"),  an
affiliate of McNeil, for providing property management and leasing services.

The  Partnership  reimburses  McREMI  for  its  costs,  including  overhead,  of
administering the Partnership's affairs.

The  Partnership  is incurring an asset  management  fee which is payable to the
General  Partner.  Through 1999, the asset management fee is calculated as 1% of
the  Partnership's  tangible asset value.  Tangible asset value is determined by
using the greater of (i) an amount calculated by applying a capitalization  rate
of 9% to the annualized net operating income of each property or (ii) a value of
$10,000 per  apartment  unit for  residential  property and $50 per gross square
foot for commercial property to arrive at the property tangible asset value. The
property  tangible  asset  value is then  added to the book  value of all  other
assets excluding  intangible items. The fee percentage  decreases  subsequent to
1999.  Total  accrued  but  unpaid  asset  management  fees of  $1,058,574  were
outstanding at June 30, 1996.

The  Partnership  pays a disposition  fee to an affiliate of the General Partner
equal to 3% of the  gross  sales  price  for  brokerage  services  performed  in
connection  with the sale of the  Partnership's  properties.  The fee is due and
payable at the time the sale closes.  The Partnership  incurred $138,750 of such
fees in  connection  with the sale of Wyoming  Mall on March 31,  1995 which was
paid in April 1995.

The  General  Partner  has,  in its  discretion,  advanced  funds to enable  the
Partnership  to  meet  its  working  capital  requirements.  The  advances  were
unsecured,  due on demand  and  accrued  interest  at a rate  equal to the prime
lending rate plus 1%.

McNeil Real Estate Fund XXI, L.P., an affiliate of the General Partner and joint
owner  of  Wyoming  Mall  had  advanced  funds  to the  Partnership  for  tenant
improvements and operations at Wyoming Mall. The advances were unsecured, due on
demand and accrued interest at a rate of prime plus 3 1/2%.

In April 1995,  the  Partnership  utilized the proceeds from the sale of Wyoming
Mall to  repay  all  outstanding  affiliate  advances  and the  related  accrued
interest.











Compensation  and  reimbursements  paid to or  accrued  for the  benefit  of the
General Partner and its affiliates are as follows:
                                                           Six Months Ended
                                                                June 30,
                                                        -----------------------
                                                            1996        1995
                                                        ----------   ----------

Property management fees............................    $   55,601   $   71,613
Charged to interest - affiliates:
   Interest on advances from affiliates - General
     Partner........................................             -       18,568
Charged to loss on disposition of real estate:
   Disposition fee..................................             -      138,750
Charged to general and administrative -
   affiliates:
   Partnership administration.......................        45,474       61,825
   Asset management fee.............................        69,783       68,727
                                                         ---------    ---------
                                                        $  170,858   $  359,483
                                                         =========    =========

NOTE 6.
- -------

The  Partnership  filed claims with the United States  Bankruptcy  Court for the
Northern  District of Texas,  Dallas Division (the  "Bankruptcy  Court") against
Southmark   Corporation   ("Southmark")   for   damages   relating  to  improper
overcharges,  breach of contract and breach of fiduciary  duty. The  Partnership
settled these claims in 1991, and such settlement was approved by the Bankruptcy
Court.

An Order Granting  Motion to Distribute  Funds to Class 8 Claimants  dated April
14, 1995 was issued by the Bankruptcy  Court.  In accordance  with the Order, in
May 1995 the Partnership received in full satisfaction of its claims, $29,292 in
cash, and common and preferred stock in the reorganized  Southmark  subsequently
sold for $9,457,  which amounts  represent the  Partnership's  pro-rata share of
Southmark assets available for Class 8 Claimants.

NOTE 7.
- -------

Martha Hess, et al. v. Southmark  Realty Partners II, Ltd.  (presently  known as
McNeil Real Estate Fund XXII, L.P.), Southmark Income Investors,  Ltd, Southmark
Equity Partners, Ltd., Southmark Realty Partners III, Ltd., and Southmark Equity
Partners II, Ltd., et al. ("Hess");  Kotowski v. Southmark Equity Partners, Ltd.
and  Donald  Arceri  v.  Southmark  Income  Investors,  Ltd.  These  cases  were
previously  pending  in the  Illinois  Appellate  Court for the  First  District
("Appellate  Court"),  as consolidated Case No. 90-107.  Consolidated with these
cases are an additional 14 matters against unrelated partnership  entities.  The
Hess case was filed on May 20, 1988, by Martha Hess,  individually and on behalf
of a putative class of those similarly situated. The original, first, second and
third  amended  complaints in Hess sought  rescission,  pursuant to the Illinois
Securities  Act, of over $2.7  million of principal  invested in five  Southmark
(now  McNeil)  partnerships,  and other relief  including  damages for breach of
fiduciary  duty and  violation  of the  Illinois  Consumer  Fraud and  Deceptive
Business Practices Act. The original, first, second and third amended complaints


in Hess were dismissed against the  defendant-group  because the Appellate Court
held that they were not the proper  subject of a class  action  complaint.  Hess
was,  thereafter,  amended  a fourth  time to state  causes  of  action  against
unrelated  partnership  entities.  Hess went to judgment  against that unrelated
entity and the judgment, along with the prior dismissal of the class action, was
appealed.  The Hess appeal was decided by the Appellate  Court during 1992.  The
Appellate  Court  affirmed the  dismissal  of the breach of  fiduciary  duty and
consumer  fraud  claims.  The  Appellate  Court did,  however,  reverse in part,
holding that certain  putative class members could file class action  complaints
against the  defendant-group.  Although leave to appeal to the Illinois  Supreme
Court was sought,  the Illinois  Supreme Court  refused to hear the appeal.  The
effect of the denial is that the Appellate Court's opinion remains standing.  On
June 15, 1994, the Appellate  Court issued its mandate  sending the case back to
trial court.

In late  January  1995,  the  plaintiffs  filed  a  Motion  to  File an  Amended
Consolidated  Class Action Complaint,  which amends the complaint to name McNeil
Partners,  L.P. as the successor general partner to Southmark  Investment Group.
In February  1995, the plaintiffs  filed a Motion for Class  Certification.  The
amended cases against the defendant-group,  and others, are proceeding under the
caption  George and Joy Kugler v. I.R.E.  Real  Estate  Income  Fund,  Jerry and
Barbara   Neumann  v.  Southmark   Equity   Partners  II,  Richard  and  Theresa
Bartoszewski  v. Southmark  Realty Partners III, and Edward and Rose Weskerna v.
Southmark Realty Partners II.

In September 1995, the court granted the  plaintiffs'  Motion to File an Amended
Complaint,  to Consolidate  and for Class  Certification.  The  defendants  have
answered the  complaint and have plead that the  plaintiffs  did not give timely
notice of their right to rescind  within six months of knowing  that right.  The
Court ruled on  Plaintiff's  Motion for  Summary  Judgment on April 25, 1996 and
entered partial  summary  judgment,  holding in favor of Plaintiffs  against the
Partnership,  as well as the initial general  partners.  The Court did not enter
judgment as to the amount of damages,  but,  instead,  set a May 17, 1996 status
hearing and  requested  both  parties to come to an  agreement  on the amount of
damages.   The  parties  have  begun  settlement   negotiations;   however,  the
Partnership  defendants  are still  discussing  whether  to appeal  the  Summary
Judgment.  The ultimate  resolution of this litigation could result in a loss of
up to $355,000 in addition to related  legal fees.  No accrual has been recorded
related to this litigation.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
- ------- ---------------------------------------------------------------
        RESULTS OF OPERATIONS
        ---------------------

FINANCIAL CONDITION
- -------------------

The Partnership  reported a net loss of $67,077 for the first six months of 1996
as compared to $338,868 for the same period in 1995.

On March 31, 1995,  Wyoming Mall was sold to an unrelated third party for a cash
price of $9,250,000. The Partnership had a 50% undivided interest in the assets,
liabilities  and  operations  of Wyoming  Mall,  owned  jointly with McNeil Real
Estate Fund XXI,  L.P. The  Partnership  received net cash  proceeds of $738,914
from the sale of the property and recorded a loss on  disposition of real estate
of  $245,637.  The  Partnership  recorded  $256,873 of revenue  and  $268,759 of
expense during the first six months of 1995 for Wyoming Mall.


Harbour  Club  III  is  part  of  a  four-phase  apartment  complex  located  in
Belleville,  Michigan.  Phases I and II of the complex are owned by partnerships
in which McNeil Partners,  L.P. is the general partner;  while Phase IV is owned
by University Real Estate Fund 12, Ltd.,  ("UREF 12").  McREMI had been managing
all four phases of the complex until December 1992, when the property management
agreement  between  McREMI and UREF 12 was  canceled.  Additionally,  in January
1993,  Phase I defaulted  on the mortgage  loan to HUD and unless a  refinancing
agreement  can  be  reached  with  the  lender,   the  property  is  subject  to
foreclosure.  If Phase I is lost to foreclosure, it would be extremely difficult
to  operate  Phases II  and III  because  the  pool and clubhouse are located in
Phase I.

In  January  1995,  the  Partnership  was able to repay  $220,000  of  affiliate
advances and accrued  interest.  In April 1995,  the  proceeds  from the sale of
Wyoming  Mall enabled the  Partnership  to repay the  remaining  $713,697 of the
affiliate advances and accrued interest.

RESULTS OF OPERATIONS
- ---------------------

Revenue:

Total Partnership  revenues  decreased by $39,060 and $261,618 for the three and
six months ended June 30, 1996, respectively, as compared to the same periods of
1995.  Rental revenue decreased $1,486 and $225,752 for the three and six months
ended June 30,  1996,  respectively,  as compared  to the same  periods in 1995,
primarily due to the sale of Wyoming Mall in March 1995.

The Partnership  recorded $38,749 of gain on legal  settlement  during the first
half of 1995. In May 1995, the  Partnership  received cash of $29,292 and common
and preferred stock in the reorganized  Southmark that was subsequently sold for
$9,457, as full satisfaction of claims previously filed in the Bankruptcy Court.

Expenses:

Total expenses  increased $6,832 for the three months and decreased $533,409 for
the six months  ended June 30,  1996,  as compared to the same  periods of 1995,
primarily  due to the sale of Wyoming  Mall.  The effects from this  transaction
were  declines  of  $97,610  for   interest,   $74,606  for   depreciation   and
amortization, $14,203 for property taxes, $21,368 of personnel expenses, $15,049
for  utilities,  $11,917  for  repairs and  maintenance,  $17,518  for  property
management fees - affiliates, and $16,488 for other property operating expenses.
A $245,637 loss on the sale of Wyoming Mall was recorded in March 1995.

In addition to the sale of Wyoming  Mall,  other  factors  affected the level of
expenses reported by Harbor Club III. No interest - affiliates were recorded for
the six months ended June 30, 1996 as compared to $18,568 for the same period of
1995. The sale of Wyoming Mall enabled the  Partnership to repay all outstanding
affiliate advances, thereby eliminating affiliate interest expense.

Depreciation  expense increased $16,451 and $29,054 for the three months and six
months  ended June 30,  1996,  respectively,  as compared to the same periods of
1995, due to the capital improvements made at Harbour Club III Apartments.

Property tax expense  decreased  $3,025 and $13,954 for the three months and six
months  ended June 30,  1996,  respectively,  as compared to the same periods of
1995.  This  decrease is due to the reduction in property tax expense at Harbour
Club III Apartments that occurred from a successful tax appeal.



General and  administrative  - affiliates  decreased  $7,538 and $15,295 for the
three months and the six months ended June 30, 1996,  respectively,  as compared
to the same periods of 1995. This is attributable to a decrease in the number of
properties,  due to the sale of Wyoming  Mall,  to which the overhead  costs are
allocated by McREMI.

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

The Partnership was provided $263,288 of cash by operating activities during the
first six months of 1996 as  compared  to $94,884  for the same  period in 1995.
Cash  received from tenants,  cash paid to suppliers,  cash paid to  affiliates,
interest  paid,  and property  taxes paid  decreased  due to the sale of Wyoming
Mall.  Due to the improved  cash  position  from the sale of Wyoming  Mall,  the
Partnership  was able to pay $149,043 of interest due to  affiliates  during the
first  half of 1995.  The  Partnership  received  $38,749  of  legal  settlement
relating to the claims  previously  filed  against  Southmark in the  Bankruptcy
Court.

Net cash used in investing  activities  was $147,806 for the first six months of
1996 as compared to $636,241 of cash  provided by investing  activities  for the
same period of 1995. The Partnership received $738,914 of cash proceeds from the
sale of Wyoming  Mall on March 31, 1995. Cash used for  additions to real estate
totaled  $147,806  during the first six months of 1996 as  compared  to $102,673
during the same period of 1995.

Net cash used in financing activities was $41,382 during the first six months of
1996 as compared to $836,211 for the same period of 1995.  Principal payments on
mortgage  notes  payable  decreased  due to the  retirement of the mortgage note
related to Wyoming Mall.  During the first six months of 1995, the improved cash
position  enabled  the  Partnership  to  repay  all  outstanding  advances  from
affiliates of the General Partner.

Short-term liquidity:

At June 30, 1996, the Partnership held $703,847 of cash and cash equivalents, up
$74,100 since December 31, 1995. The balance of cash and cash equivalents can be
considered  no more  than a minimum  level of cash  reserves  for the  remaining
property's  operations.  Harbour  Club III  Apartments  is  expected  to provide
sufficient  positive cash flow for normal  operations and debt service  payments
for the remainder of 1996. However, Harbour Club III is in need of major capital
improvements  in order to  maintain  occupancy  and  rental  rates at a level to
continue  to  support  operations  and  debt  service.   The  necessary  capital
improvements  will have to be funded from outside sources.  No such sources have
been identified.  Management is currently seeking  additional  financing to fund
these  improvements,  however such financing is not assured.  If the property is
unable to obtain  additional funds and cannot maintain  operations at a level to
support its current  debt,  the property may  ultimately be foreclosed on by the
lender.

McNeil Real Estate Fund XXI,  L.P. had  advanced  funds to the  Partnership  for
tenant improvements and operations at Wyoming Mall. The advances were unsecured,
due on demand and  accrued  interest  at a rate of prime  plus 3 1/2%.  In April
1995,  the  proceeds  from the sale of Wyoming  Mall were  utilized to repay the
advances plus the accrued interest due to McNeil Real Estate Fund XXI, L.P.





The General  Partner has  established a revolving  credit facility not to exceed
$5,000,000 in the aggregate  which is available on a "first-come,  first-served"
basis  to  the  Partnership  and  other  affiliated  partnerships,   if  certain
conditions are met.  Borrowings  under the facility may be used to fund deferred
maintenance,  refinancing  obligations  and working  capital needs.  There is no
assurance  that the  Partnership  will  receive any  additional  funds under the
facility  because no amounts have been reserved for any particular  partnership.
As of June 30, 1996,  $4,082,159  remained  available  for  borrowing  under the
facility;  however,  additional  funds could be available as other  partnerships
repay existing borrowings. This commitment will terminate March 26, 1997.

Long-term liquidity:

While the outlook for maintenance of adequate levels of liquidity is adequate in
the short term, should operations  deteriorate and present cash resources become
insufficient to fund current needs, the Partnership  would require other sources
of working capital. No such sources have been identified. The Partnership has no
established  lines of credit from outside  sources.  Other  possible  actions to
resolve cash deficiencies include refinancing,  deferral of capital expenditures
except  where  improvements  are expected to increase  the  competitiveness  and
marketability  of the  properties,  arranging  financing from  affiliates or the
ultimate sale of the property.  A sale or refinancing is a possibility only, and
there are at present no plans for any such sale or refinancing.

These  conditions raise  substantial  doubt about the  Partnership's  ability to
continue  as a going  concern.  The  financial  statements  do not  include  any
adjustments that might result from the outcome of these uncertainties.

Distributions:

To maintain adequate cash balances of the Partnership,  distributions to Current
Income Unit holders were suspended in 1988.  There have been no distributions to
Growth/Shelter  Units  holders.   Distributions  to  Unit  holders  will  remain
suspended  for the  foreseeable  future.  The General  Partner will  continue to
monitor  the cash  reserves  and working  capital  needs of the  Partnership  to
determine when cash flows will support distributions to the Unit holders.

                           PART II. OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS
- -------   -----------------

1)   HCW Pension Real Estate Fund, Ltd. et al. v. Ernst & Young,  BDO Seidman et
     al. (Case  #92-06560-A).  This suit was filed on behalf of the  Partnership
     and other affiliated  partnerships  (the "Affiliated  Partnerships") on May
     26,  1992,  in the 14th  Judicial  District  Court of  Dallas  County.  The
     petition sought recovery against the Partnership's former auditors, Ernst &
     Young,  for  negligence  and  fraud in  failing  to  detect  and/or  report
     overcharges of fees/expenses by Southmark  Corporation  ("Southmark"),  the
     former   general   partner.   The  former   auditors   initially   asserted
     counterclaims   against  the  Affiliated   Partnerships  based  on  alleged
     fraudulent misrepresentations made to the auditors by the former management
     of  the  Affiliated   Partnerships   (Southmark)  in  the  form  of  client
     representation  letters executed and delivered to the auditors by Southmark
     management.  The counterclaims sought recovery of attorneys' fees and costs
     incurred in defending this action.  The counterclaims  were later dismissed
     on appeal, as discussed below.



     The trial court granted summary judgment  against the Partnership  based on
     the statute of limitations; however, on appeal, the Dallas Court of Appeals
     reversed   the  trial  court  and   remanded   for  trial  the   Affiliated
     Partnerships'  fraud claims against Ernst & Young.  The Texas Supreme Court
     denied Ernst & Young's  application  for writ of error on January 11, 1996.
     The Partnership is continuing to pursue vigorously its claims against Ernst
     & Young. Trial is set for the week of October 14, 1996; however,  the final
     outcome of this litigation cannot be determined at this time.

2)   Martha Hess, et al. v. Southmark Realty Partners II, Ltd.  (presently known
     as McNeil Real Estate Fund XXII, L.P.),  Southmark Income  Investors,  Ltd,
     Southmark Equity Partners,  Ltd.,  Southmark Realty Partners III, Ltd., and
     Southmark Equity Partners II, Ltd., et al. ("Hess");  Kotowski v. Southmark
     Equity Partners, Ltd. and Donald Arceri v. Southmark Income Investors, Ltd.
     These cases were previously pending in the Illinois Appellate Court for the
     First  District  ("Appellate  Court"),  as  consolidated  Case No.  90-107.
     Consolidated  with  these  cases  are  an  additional  14  matters  against
     unrelated partnership entities. The Hess case was filed on May 20, 1988, by
     Martha  Hess,  individually  and on  behalf  of a  putative  class of those
     similarly  situated.   The  original,   first,  second  and  third  amended
     complaints in Hess sought rescission,  pursuant to the Illinois  Securities
     Act, of over $2.7  million of  principal  invested in five  Southmark  (now
     McNeil)  partnerships,  and other  relief  including  damages for breach of
     fiduciary  duty and violation of the Illinois  Consumer Fraud and Deceptive
     Business  Practices  Act. The  original,  first,  second and third  amended
     complaints in Hess were dismissed against the  defendant-group  because the
     Appellate  Court  held  that they were not the  proper  subject  of a class
     action  complaint.  Hess was,  thereafter,  amended a fourth  time to state
     causes of  action  against  unrelated  partnership  entities.  Hess went to
     judgment  against that  unrelated  entity and the judgment,  along with the
     prior  dismissal of the class  action,  was  appealed.  The Hess appeal was
     decided by the Appellate  Court during 1992.  The Appellate  Court affirmed
     the  dismissal of the breach of fiduciary  duty and consumer  fraud claims.
     The Appellate  Court did,  however,  reverse in part,  holding that certain
     putative  class  members  could file class  action  complaints  against the
     defendant-group. Although leave to appeal to the Illinois Supreme Court was
     sought,  the Illinois Supreme Court refused to hear the appeal.  The effect
     of the denial is that the Appellate  Court's opinion remains  standing.  On
     June 15, 1994, the Appellate Court issued its mandate sending the case back
     to trial court.

     In late January 1995, the plaintiffs filed a  Motion  to  File  an  Amended
     Consolidated  Class Action  Complaint, which  amends the  complaint to name
     McNeil  Partners,  L.P. as  the  successor  general  partner  to  Southmark
     Investment  Group.  In February  1995,  the  plaintiffs  filed a Motion for
     Class  Certification.  The amended cases against the  defendant-group,  and
     others,  are  proceeding  under the caption George and Joy Kugler v. I.R.E.
     Real Estate Income Fund,  Jerry and  Barbara  Neumann v.  Southmark  Equity
     Partners II,  Richard and Theresa Bartoszewski v. Southmark Realty Partners
     III, and Edward and Rose Weskerna v.  Southmark  Realty Partners II.

     In September  1995,  the court  granted the  plaintiffs'  Motion to File an
     Amended  Complaint,  to  Consolidate  and  for  Class  Certification.   The
     defendants  have answered the complaint and have plead that the  plaintiffs
     did not give timely  notice of their right to rescind  within six months of
     knowing  that  right.  The Court  ruled on  Plaintiff's  Motion for Summary
     Judgment on April 25, 1996 and entered partial summary judgment, holding in
     favor of Plaintiffs against the Partnership, as well as the initial general


     partners.  The Court did not enter  judgment  as to the amount of  damages,
     but, instead,  set a May 17, 1996 status hearing and requested both parties
     to come to an  agreement  on the amount of damages.  The parties have begun
     settlement  negotiations;  however,  the  Partnership  defendants are still
     discussing whether to appeal the Summary Judgment.  The ultimate resolution
     of this litigation  could result in a loss of up to $355,000 in addition to
     related  legal  fees.  No  accrual  has  been  recorded   related  to  this
     litigation.


ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K
- -------    --------------------------------

(a)      Exhibits.

         Exhibit
         Number                     Description
         -------                    -----------

         4.                         Amended  and  Restated  Limited  Partnership
                                    Agreement dated  March 26,  1992.  (Incorpo-
                                    rated  by reference to the Current Report of
                                    the  Registrant  on Form 8-K dated March 26,
                                    1992,  as filed on April 9, 1992).

         11.                        Statement   regarding  computation  of   Net
                                    Income (Loss) per Thousand  Limited Partner-
                                    ship Units: Net income (loss)  per  thousand
                                    limited  partnership  units  is  computed by
                                    dividing  net  income  (loss)  allocated  to
                                    the limited partners by the weighted average
                                    number of  limited  partnership  units  out-
                                    standing  expressed in  thousands.  Per unit
                                    information  has  been  computed   based  on
                                    19,818  and 19,826 weighted  average Current
                                    Income Units (in  thousands)  outstanding in
                                    1996  and  1995,  respectively,  and  13,358
                                    and  13,383 weighted  average Growth/Shelter
                                    Units (in thousands) outstanding in 1996 and
                                    1995, respectively.

         27.                        Financial   Data  Schedule  for  the quarter
                                    ended June 30, 1996.


(b)      Reports  on  Form 8-K.  There  were no reports on Form 8-K filed during
         the quarter ended June 30, 1996.






                       MCNEIL REAL ESTATE FUND XXII, L.P.

                                   SIGNATURES

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:



                                McNEIL REAL ESTATE FUND XXII, L.P.

                                By:  McNeil Partners, L.P., General Partner

                                     By: McNeil Investors, Inc., General Partner




August 14, 1996                      By: /s/  Donald K. Reed
- ----------------------------            ----------------------------------------
Date                                    Donald K. Reed
                                        President and Chief Executive Officer




August 14, 1996                      By: /s/  Ron K. Taylor
- ----------------------------            ----------------------------------------
Date                                    Ron K. Taylor
                                        Acting Chief Financial Officer of
                                        McNeil Investors, Inc.




August 14, 1996                      By: /s/  Carol A. Fahs
- ----------------------------            ----------------------------------------
Date                                    Carol A. Fahs
                                        Chief Accounting Officer of McNeil Real
                                        Estate Management, Inc.