SELKIRK COGEN FUNDING CORP
10-Q, 1996-08-13
COGENERATION SERVICES & SMALL POWER PRODUCERS
Previous: KNIGHT TRANSPORTATION INC, 10-Q, 1996-08-13
Next: SELKIRK COGEN PARTNERS LP, 10-Q, 1996-08-13












































                                             
                                                 CONFORMED COPY WITH EXHIBITS
                                                 ----------------------------
- -----------------------------------------------------------------------------



                                UNITED STATES
                     SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, DC  20549

                                  FORM 10-Q

            [X]		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                      OF THE SECURITIES EXCHANGE ACT OF 1934
                   For the quarterly 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 33-83618

                      SELKIRK COGEN FUNDING CORPORATION
           (Exact name of Registrant as specified in its charter)

                     Delaware			             51-0354675
       (State or other jurisdiction of       (IRS Employer
      incorporation or organization)       Identification No.)

               One Bowdoin Square, Boston, Massachusetts 02114
        (Address of principal executive offices, including zip code)

                               (617) 227-8080
            (Registrant's telephone number, including area code)


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

    As of August 1, 1996 there were 10 shares  of  common  stock  of  Selkirk
Cogen Funding Corporation, $1 par value, outstanding.



- -----------------------------------------------------------------------------
     
          This  document  consists  of 19 pages of which this page is page 1.

<PAGE>
      
















                              TABLE OF CONTENTS




										                                                       Page
						                												                               ----
                       PART I.  FINANCIAL INFORMATION


Item 1.	Financial Statements (unaudited)

		Condensed Consolidated Balance Sheets as of June 30, 1996 
		and December 31, 1995.........................................	   3

		Condensed Consolidated Statements of Operations for the three 
		and six months ended June 30, 1996 and June 30, 1995..........	   4

		Condensed Consolidated Statements of Cash Flows for the three 
		and six months ended June 30, 1996 and June 30, 1995.........	   5

		Notes to Condensed Consolidated Financial Statements..........	   6

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

		Results of Operations.........................................	   8


		Liquidity and Capital Resources...............................	  10


                         PART II.  OTHER INFORMATION


Item 6.		Exhibits and Reports on Form 8-K........................      14

SIGNATURES..........................................................	  15







                                      2
<PAGE>

                        
<TABLE>
                        SELKIRK COGEN PARTNERS, L.P.
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                               (in thousands)
                                 (unaudited)
<CAPTION>							
                       				     			June 30,     December 31, 
						                              1996		     1995
						                           ----------	 -----------
<S>												      <C>	       	<C>
ASSETS		
- ------										
Current assets:									
  Cash............................................ $    1,357     $    2,672 
  Restricted funds................................	    5,445         10,010 
  Accounts receivable.............................     14,966         17,317 
  Due from affiliates.............................         17             17 
  Fuel inventory and supplies.....................	    3,697          3,573
  Other current assets............................	      981	       1,012 
  				                   					---------	   ---------
    	Total current assets......................     26,463         34,601 
										
  Plant and equipment, net........................    340,462        346,285 
  Long-term restricted funds......................     20,808         20,906 
  Deferred financing charges, net.................     13,701         14,288 
                                     				---------	   ---------

				Total Assets		               $  401,434     $  416,080
   			                                    	---------	   ---------
   			                                       	---------	   ---------
LIABILITIES AND PARTNERS' CAPITAL									
- ---------------------------------										
Current liabilities:									
  Accounts payable................................ $       62 	  $      372 
  Accrued bond interest payable...................	      385 	         385 
  Accrued expenses................................     10,936         12,863 
  Due to affiliates...............................        852	         262 
  Advances from customer..........................         17 	         153 
  Current portion of long-term bonds..............      1,357 	         580 
	  					                        	---------	   ---------
	    Total current liabilities................. 	   13,609         14,615 
										
  Other long-term liabilities.....................	   10,777          8,515 
  Long-term bonds, less current portion........... 	  390,359        391,420 
										
  General partners' capital.......................	    (109) 		      43 
  Limited partners' capital.......................	 (13,202)          1,487 
	   											    ---------	   ---------
	    Total partners' capital...................   (13,311)          1,530 
											       	---------	   ---------

				Total Liabilities and
					 Partners' Capital             $  401,434     $  416,080 
												    --------- 	   ---------
												    ---------	   ---------
<FN>
See Notes to Condensed Consolidated Financial Statements.									
</TABLE>
                                      3
<PAGE>
				 																							
<TABLE>
                        SELKIRK COGEN PARTNERS, L.P.
               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                               (in thousands)
                                 (unaudited)
											
											
											
<CAPTION>				             For the                  For the 																		
                                Three Months Ended	      Six Months Ended	
                              ---------------------	    --------------------

                               June 30,    June 30,	    June 30,   June 30,
                 		        1996         1995		  1996       1995
               	              ---------   ---------	   ---------   ---------
<S>                              <C>        <C>          <C>          <C>
Operating revenues:								   

 Electric and steam.........  $  35,996   $  36,172    $  73,709   $  72,534
 Gas resale.................      6,113       3,265		  14,805       6,033
						      ---------   ---------	   ---------   ---------
    Total operating 
      revenues..............	 42,109      39,437 	  88,514	  78,567
Cost of revenue.............     29,833      29,666		  59,666	  58,156
							  ---------   ---------	   ---------   ---------
Gross Profit................     12,276       9,771 	  28,848	  20,411
						 	 	   			
Other operating expenses:										
 Administrative services -
   affiliates...............	    626         675        1,180       1,335 	
 Other general and 
   administrative expenses..	    758 		943        1,826       1,860 	
 Amortization of deferred
   financing charges........	    294         310 		 587         620 	
							  ---------   ---------	   ---------   ---------
	Total other operating
	  expenses..............      1,678       1,928 	   3,593	   3,815
							  ---------   ---------	   ---------   ---------
				 
Operating income............     10,598       7,843 	  25,255      16,596
											
Net interest expense........      8,107       8,011       16,489      16,241 	 
							  ---------   ---------	   ---------   ---------
Net income (loss)...........  $   2,491   $   (168)	   $   8,766   $     355
                              ---------   ---------	   ---------   ---------
       						  ---------   ---------	   ---------   ---------


Allocated to:
  General partners..........  $      25	  $    (25)    $      88   $      28 
  Limited partners..........	  2,466 	  (143) 	   8,678		 327
                              ---------   ---------	   ---------   ---------                  
	Total...................  $   2,491   $   (168)    $   8,766   $     355	
                              ---------   ---------	   ---------   ---------
       						  ---------   ---------	   ---------   ---------  			    					 						                                     	
<FN>
See Notes to Condensed Consolidated Financial Statements.										
</TABLE>
                                      4
<PAGE>


<TABLE>
                        SELKIRK COGEN PARTNERS, L.P.
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                               (in thousands)
                                 (unaudited)
												
<CAPTION>												
                                   									 			 
                                     For the                  For the 																		
                                Three Months Ended	      Six Months Ended	
                              ---------------------	    --------------------

                               June 30,    June 30,	    June 30,   June 30,
                 		        1996         1995		  1996       1995
               	              ---------   ---------	   ---------   ---------
<S>                              <C>        <C>          <C>          <C>
										                                    		 
Net cash provided by (used in) 
 operating activities.......  $   3,333   $ (4,200)	   $  18,552   $   5,017
												
Cash flows provided by 
 (used in) investing 
  activities:											
   Plant and equipment 
    additions...............       (62)	      (462)	       (503)	 (2,194)
   Plant and equipment 
    additions - affiliates..	    ---	       (21)		     ---	   (123)
   Restricted funds.........     15,441		  4,189		   4,663	   6,334
							  ---------   ---------	   ---------   ---------
  			                                    	   
	Net cash provided by
	  investing activities..     15,379	      3,706	       4,160       4,017
												
Cash flows provided by 
 (used in) financing 
  activities:											
   Cash distributions.......   (19,384)         ---     (23,607)	 (4,719)
   Payments of principal on
    long-term debt..........      (284)		    ---	       (284)	     ---
   Payments for cost of 
    financing...............	    ---   		 14			 ---	   (185)
   Advances from a 
    customer................	    ---     (5,408)	       (136)	 (5,299)
                              ---------   ---------	   ---------   ---------
    Net cash used in 
      financing activities..   (19,668)	    (5,394)	    (24,027)    (10,203)
												
Net decrease in cash........      (956)		(5,888)      (1,315)     (1,169)
Cash at beginning 
 of period..................      2,313 	  8,455		   2,672	   3,736
							  ---------   ---------	   ---------   ---------
Cash at end of period.......  $   1,357   $   2,567    $   1,357   $   2,567
                              ---------   ---------	   ---------   ---------
          					  ---------   ---------	   ---------   ---------
   
Supplemental disclosures of 
 cash flow information:										

  Cash paid for interest....  $  17,328   $  17,728    $  17,620   $  17,728   
							  ---------   ---------	   ---------   ---------
                              ---------   ---------	   ---------   ---------

  Items not affecting cash:
   Preferred distribution
    payable - in arrears.... $      ---   $   1,800    $     ---   $   1,800   
							  ---------   ---------	   ---------   ---------
                              ---------   ---------	   ---------   ---------		
												                                        	---------	   ---------

<FN>
See Notes to Condensed Consolidated Financial Statements.										
</TABLE>											
											
																				
                                      5
<PAGE>










































                        SELKIRK COGEN PARTNERS, L.P.

            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 (unaudited)



Note 1. Basis of Presentation

The  accompanying  unaudited   condensed  consolidated  financial  statements
consolidate Selkirk Cogen Partners, L.P.  and  its  wholly-owned  subsidiary,
Selkirk  Cogen  Funding  Corporation,  (collectively the "Partnership").  All
significant intercompany accounts and transactions have been eliminated.

The condensed  consolidated  financial  statements  for  the  interim periods
presented are unaudited and have been prepared  pursuant  to  the  rules  and
regulations  of  the  Securities  and  Exchange  Commission.  The information
furnished in the  condensed  consolidated  financial  statements reflects all
normal recurring  adjustments  which,  in  the  opinion  of  management,  are
necessary  for  a  fair  presentation  of such financial statements.  Certain
information  and  footnote   disclosures   normally   included  in  financial
statements  prepared  in  accordance  with  generally   accepted   accounting
principles  have  been condensed or omitted pursuant to rules and regulations
applicable to interim financial statements.  Certain  reclassifications  have
been made to the Condensed Consolidated Statement of Operations for the three
and six months ended June 30, 1995 to conform with the current period's basis
of presentation.

These  condensed  consolidated  financial  statements  should  be   read   in
conjunction  with  the  audited consolidated financial statements included in
the Partnership's December 31, 1995 Annual Report on Form 10-K.


Note 2. New Accounting Pronouncements 


In  March  1995,  the  Financial  Accounting  Standards  Board  (FASB) issued
Statement of Financial Accounting Standards (SFAS) No.  121,  Accounting  for
the  Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed Of,
effective for fiscal years beginning  after  December 15, 1995.  SFAS No. 121
establishes accounting standards for the impairment of long-lived assets  and
requires  that  a  loss  be  recognized  for  those  assets if the sum of the
expected future cash  flows  from  the  use  of  the  asset  and its eventual
disposition (undiscounted) is less than the carrying  amount  of  the  asset.
The  Partnership adopted SFAS No. 121 on January 1, 1996, and it did not have
a material impact  on  the  Partnership's  financial  position  or results of
operations.







                                      6
<PAGE>











                        SELKIRK COGEN PARTNERS, L.P.

            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 (unaudited)
                                 (continued)



Note 3. Contingency

In  connection  with  transactions  in  1994  involving  the  investment   by
affiliates  of  Cogen Technology, Inc. in the Partnership and the purchase of
J. Makowski Company, Inc. by  Beale Generating Company, the Partnership filed
New York State real estate transfer and gains tax returns with New  York  tax
authorities.   The New York tax authorities have raised certain questions and
issues about such tax returns.   Although  the  New York tax authorities have
assessed no additional tax against the Partnership or any other transferor at
this time, the issue currently is under consideration and it is possible that
the New York tax authorities will assert that additional tax is owed  by  the
Partnership  or one or more of the other transferors in connection with these
transactions.  The Partnership presently cannot predict the likelihood of the
New York tax authorities making such an  assertion or, if made, the amount of
tax that might be asserted.





















                                      7
<PAGE>








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

Results of Operations

Three and Six Months Ended June 30, 1996 Compared to the Three and Six Months
Ended June 30, 1995:

Net income for  the  quarter  ended  June  30,  1996,  was approximately $2.5
million as compared to a $0.2 million net loss for the  corresponding  period
in  the  prior  year.  Net income for the six months ended June 30, 1996, was
approximately $8.8 million as compared  to $0.4 million for the corresponding
period in the prior year.  The increase in net income for the quarter and six
months ended June 30, 1996 is primarily due to  the  $2.8  million  and  $8.8
million  increases  in  gas  resale revenues as compared to the corresponding
periods in the prior year, respectively.

Total revenues for the quarter and six  months  ended  June  30,  1996,  were
approximately  $42.1  million  and $88.5 million as compared to $39.4 million
and  $78.6  million  for  the   corresponding  periods  in  the  prior  year,
respectively.

Electric Revenues (dollars and kWh's in millions):
- --------------------------------------------------
    
			                                 For the Three Months Ended	
                               June 30, 1996              June 30, 1995	
	                       ------------------------	  ------------------------
	                    Dollars	 kWh's	Dispatch	      Dollars	 kWh's	Dispatch
                     	-------	 -----	--------	     -------	 -----	--------
Niagara Mohawk	          7.3	  74.4   43.91%	        6.3     43.5	 27.06%
Con Edison	             28.1	 352.9	  80.33%	       29.3    553.6	 99.45%


			                                   For the Six Months Ended
                               June 30, 1996              June 30, 1995	
                        ------------------------	------------------------	    
		                       Dollars	 kWh's	Dispatch	Dollars	 kWh's	Dispatch
				                  		-------  -----	 --------	-------	 -----	--------
Niagara Mohawk    	       13.9   120.6  43.18%	     13.9    149.8	 46.64%
Con Edison	               58.1   799.4	 88.95%	     57.1  1,039.6	 95.86%

Revenues from Niagara Mohawk Power Corporation ("Niagara  Mohawk")  increased
$1.0 million and remained unchanged for the quarter and six months ended June
30,  1996  when  compared  to  the  corresponding  periods in the prior year,
respectively.  Increased dispatch and energy delivered at full contract rates
were the contributing factors to the  increase in revenues during the quarter
ended June 30,  1996.   During  the  quarter  ended  June  30,  1996,  energy
delivered to Niagara Mohawk was sold entirely at full contract rates, whereas
for  the  quarter  ended  June 30, 1995, the Partnership entered into special
dispatch arrangements with Niagara  Mohawk  which  called  for the pricing of
delivered energy at variable rates less than full contract rates.   Decreased
dispatch partially offset by higher energy prices was the contributing factor
to  the  revenues  remaining  unchanged  during the six months ended June 30,
1996.  During the six months  ended  June 30, 1996, Niagara Mohawk dispatched
Unit 1 on-line, at  full  contract  rates  for  Ja  nuary,  the  majority  of
February,  April,  May  and  June and off-line for the entire month of March.
Energy delivered to Niagara Mohawk during the six months ended June 30, 1996,
was sold primarily at full  contract  rates  and the Partnership entered into
few special dispatch arrangements, whereas during the six months  ended  June
30,   1995,   the   Partnership  frequently  entered  into  special  dispatch
arrangements with Niagara Mohawk  which  called  for the pricing of delivered
energy at variable rates less than full contract rates.

                                      8
<PAGE>

Revenues from Consolidated Edison Company of New York,  Inc.  ("Con  Edison")
decreased  $1.2  million  and  increased $1.0 million for the quarter and six
months ended June 30, 1996, when compared to the corresponding periods in the
prior year,  respectively.   Decreased  dispatch  partially  offset by higher
contract energy rates, resulting from  higher  index  fuel  prices,  was  the
contributing factor to the decrease in revenues during the quarter ended June
30,  1996  as compared to the corresponding period in the prior year.  Higher
contract energy  rates  resulting  from  higher  index  fuel prices partially
offset by decreased dispatch, was the contributing factor to the increase  in
revenues  during  the  six months ended June 30, 1996.  During the six months
ended June 30, 1996, energy delivered to Con Edison was sold entirely at full
contract rates, whereas for the majority  of  January 1995 and for a few days
in February and April 1995, the Partnership  entered  into  special  dispatch
arrangements  with  Con  Edison.  These special d ispatch arrangements called
for the pricing of delivered energy at variable rates less than full contract
rates.

Steam revenues for the quarter  ended  June 30, 1996, were approximately $0.6
million  on  435.265  million  pounds  of  steam  delivered  as  compared  to
approximately $0.5 million on 438.418 million pounds of steam  delivered  for
the  corresponding  period  in  the  prior  year.  Steam revenues for the six
months ended June  30,  1996,  were  approximately  $1.7 million on 1,021.256
million pounds of steam delivered as compared to approximately  $1.5  million
on 998.998 million pounds delivered for the corresponding period in the prior
year.   Higher  index fuel pricing was the primary factor contributing to the
increase in steam revenues for the quarter ended June 30, 1996 as compared to
the corresponding period in the prior  year.  The increase in fuel prices and
colder than normal winter months  contributed  to  higher  steam  prices  and
pounds of steam sold, respectively, during the six months ended June 30, 1996
as  compared  to  the  corresponding period in the prior year.  Additionally,
steam revenues for the quarter  ended  June  30,  1996 include a reduction of
$0.2 million to the annual true-up of $0.3 million recorded  in  the  quarter
ended  March 31, 1996.  The adjustment to the annual true-up was due to steam
demand during the quarter ended June  30, 1996 being higher than the estimate
used in the quarter ended March 31, 1996 annual true-up calculation.

                                      9

<PAGE>

Gas resale revenues for the quarter ended June 30, 1996,  were  approximately
$6.1  million  on  sales  of approximately 2.4 million MMBtu's as compared to
$3.3  million  on  sales  of   approximately  1.9  million  MMBtu's  for  the
corresponding period in the prior year.  Gas  resale  revenues  for  the  six
months  ended  June  30,  1996,  were approximately $14.8 million on sales of
approximately 4.2 million MMBtu's  as  compared  to  $6.0 million on sales of
approximately 3.3 million MMBtu's for the corresponding period in  the  prior
year.   The  $2.8  million increase in gas resale revenues during the quarter
ended June 30, 1996 as compared to the corresponding period in the prior year
is primarily due to an increase  in  average  natural gas resale prices and a
reduction in the dispatch of Unit 2 which  resulted  in  greater  volumes  of
natural  gas  becoming  available  for  resale.   An  increase in the average
natural gas resale price and a  reduction  in  the  dispatch of Units 1 and 2
were the factors contributing to the increase in gas resale revenu es for the
six months ended June 30, 1996 as compared to the corresponding period in the
prior year.  The increase in average  natural  gas  resale  prices  generally
resulted  from  the  colder than normal temperatures in the Northeast region,
which caused an increase  in  the  demand  for  natural  gas and put capacity
constraints on natural gas pipelines.

Cost of revenues for the quarter and six months  ended  June  30,  1996  were
approximately  $29.8  million  and $59.7 million as compared to $29.7 million
and  $58.2  million  for  the   corresponding  periods  in  the  prior  year,
respectively.  The largest component of the increase for the six months ended
June 30, 1996 was fuel purchases which increased $1.1 million from the  prior
year.   This  increase  is  primarily  due  to  the  fuel  escalation clauses
contained in the firm fuel contracts.

Total other operating expenses for the  quarter and six months ended June 30,
1996, of approximately $1.7  million  and  $3.6  million  respectively,  were
comparable to the corresponding periods in the prior year.

Net  interest  expense for the quarter and six months ended June 30, 1996, of
approximately $8.1 million and $16.5 million respectively, were comparable to
the corresponding periods in the prior year.


Liquidity and Capital Resources

Net cash flows provided by  operating  activities  for the quarter ended June
30, 1996 were approximately $3.3 million as compared to net cash  flows  used
in  operating  activities of approximately $4.2 million for the corresponding
period in the prior year.   Net  cash  flows provided by operating activities
increased from approximately $5.0 million for the six months ended  June  30,
1995  to $18.6 million for the six months ended June 30, 1996.  The increases
in net cash flows provided by  operating activities were primarily due to the
$2.7 million and $8.4 million increases in net income from operations  during
the  quarter and six months ended June 30, 1996, respectively.  The remainder
of the increases in net  cash  flows  provided by operating activities during
the quarter and six months ended June 30, 1996 were due to normally recurring
cash receipts and disbursements within the Partnership's operating asset  and
liability accounts.

                                     10

<PAGE>

Net  cash flows provided by investing activities increased from approximately
$3.7 million for the quarter  ended  June  30,  1995 to $15.4 million for the
quarter ended June 30, 1996.  Net cash flows provided by investing activities
increased from approximately $4.0 million for the six months ended  June  30,
1995  to $4.2 million for the six months ended June 30, 1996.  Net cash flows
provided by investing  activities  primarily  represent monies withdrawn from
Funds pursuant to the Depositary and Disbursement Agreement, administered  by
Bankers  Trust Company, as depositary agent.  Monies withdrawn from the Funds
for the six months ended  June  30, 1996 primarily represent distributions to
the Partners.  Monies withdrawn from the Funds for the six months ended  June
30,  1995  primarily  represent  a  one-time  payment  to  GE  Plastics and a
distribution to the Partners.

Net cash flows used in financing activities increased from approximately $5.4
million for the quarter ended June 30,  1995 to $19.7 million for the quarter
ended June 30, 1996.  Net cash flows used in financing  activities  increased
from  approximately  $10.2  million for the six months ended June 30, 1995 to
$24.0 million for the six months  ended  June 30, 1996.  The increase in cash
flows used in financing activities is primarily due to a  $19.4  million  and
$18.9  million  increase  in  cash  distributions  during the quarter and six
months ended June 30,  1996  offset  by  an approximate $5.3 million one-time
payment to GE Plastics during the quarter and six months ended June 30, 1995.

Con Edison by a letter dated September 19, 1994, claimed the right to acquire
that portion of Unit 2's firm natural gas supply not used in  operating  Unit
2,  when  Unit 2 is dispatched off-line or at less than full capability.  The
Con Edison Power Purchase Agreement contains no express language granting Con
Edison any rights with respect to such excess natural gas.  Nevertheless, Con
Edison has argued that, since payments  under the contract include fixed fuel
charges which are payable whether or not Unit 2 is  dispatched  on-line,  Con
Edison  is  entitled  to  take  delivery  of  any  excess  natural  gas.  The
Partnership vigorously disputes  the  position  adopted  by Con Edison, based
notably on the absence of any contractual provision according Con Edison  the
claimed rights but also on the fact that the Partnership has assumed the risk
under  the  Con Edison Power Purchase Agreement that the fuel charges payable
by Con Edison are insufficient  to  cover  the costs actually incurred by the
Partnership.  By a letter dated May 23  ,  1995,  Con  Edison  indicated  its
intention to pursue the claim asserted in the September 19, 1994, letter.  In
the  May  23, 1995 letter, Con Edison reserved the right to claim 100% of the
margins derived from the sales of  Unit  2's firm natural gas supply not used
in operating Unit 2 (non-plant gas sales) and requested that the  Partnership
reduce the monthly amount invoiced to Con Edison by 50% of a calculated value
of  the  non-plant  gas  sales.   The Partnership strenuously objected to Con
Edison's contentions  and,  at  a  meeting  between  the  Partnership and Con
Edison, Con Edison agreed to continue not to deduct any  amount  attributable
to non-plant gas sales from payments made upon monthly invoices but stated it
would  do  so under protest, pending further discussions between the parties.
Since the commencement of  commercial  operations  of Unit 2, the Partnership
made and continues to make, from time to time, excess gas lay-off sales  from
Unit 2's gas supply.  The Partnership does not intend to adjust the monthly i
nvoices  issued  to Con Edison and continues to assert that Con Edison is not
entitled to any revenues or margins derived from non-plant gas sales.  In the
event Con Edison were  to  pursue  its  asserted claim, the Partnership would
expect to pursue all available legal remedies, but there can be no  certainty
that  the  outcome  of  such  remedial  action  would  be  favorable  to  the
Partnership  or,  if  favorable,  would  provide  for  the Partnership's full
recovery of its damages.

                                     11

<PAGE>

The Partnership's cash  flows  from  the  sale  of  electric  output would be
materially and adversely affected if Con Edison were to prevail in its  claim
to Unit 2's excess natural gas volumes and the related margins.


Niagara Mohawk PowerChoice Proposal

On  October 6, 1995, Niagara Mohawk filed its "PowerChoice" proposal with the
New York State Public  Service  Commission  ("NYPSC").   On October 12, 1995,
Niagara Mohawk filed a Report on Form 8-K with the  Securities  and  Exchange
Commission  explaining the PowerChoice proposal (the "October 12 Statement").
In the October 12  Statement,  Niagara  Mohawk  describes a number of related
proposals to restructure the utility's business, including the reorganization
of its assets and the renegotiation of its contracts with  generators  which,
like   the   Partnership,   are  not  regulated  as  utilities  ("non-utility
generators").  Niagara Mohawk has proposed that, if it cannot renegotiate its
contracts with  non-utility  generators,  it  would  take  possession of such
independent  power  projects  through  the  power  of  eminent   domain   and
subsequently sell such projects.  In the October 12 Statement, Niagara Mohawk
states  that  it  has  not ruled out the ultimate possibility of a filing for
restructuring under Chapter 11 of  the  U.S.  Bankruptcy Co de, should it not
achieve its objectives under PowerChoice and other  measures  fail  as  well.
The  Partnership  notes,  however,  Niagara Mohawk reported positive earnings
during the fourth quarter of 1995  and is seeking electric rate increases for
1996 and 1997 in a filing with the NYPSC.  In January 1996, it  was  reported
that  Niagara  Mohawk's board of directors elected to eliminate its quarterly
cash dividend on its  common  stock.   Niagara  Mohawk  last paid a quarterly
dividend on November 30, 1995.  In April 1996, it was reported  that  Moody's
Investors  Service  ("Moody's")  downgraded  the  long-term credit ratings of
Niagara Mohawk.  Moody's reported that their  action was based on the limited
progress  made  in  achieving  the  goals  identified  in  Niagara   Mohawk's
PowerChoice  proposal,  among  other financial concerns, which may ultimately
lead to a voluntary bankruptcy filing.   Moody's also reported that they gave
Niagara Mohawk a "negative outlook" because of the level of  uncertainty  and
potential  volatility  of  the situatio n.  In May 1996, it was reported that
the NYPSC rejected  Niagara  Mohawk's  filing  request  for  an electric rate
increase for 1996.  The NYPSC is  scheduled  to  consider  an  electric  rate
increase  request  for  1997  filed  by  Niagara  Mohawk  in  early 1997.  In
addition, it was reported  that  Niagara  Mohawk had positive earnings during
the first and second quarters of 1996.  The Partnership expresses no  opinion
with  respect  to  the  likelihood  that  all or any part of Niagara Mohawk's
PowerChoice  proposal  (including   its   features  relating  to  non-utility
generators) will eventually be adopted, in any form, by any  or  all  of  the
parties involved, nor does the Partnership express an opinion with respect to
the viability of Niagara Mohawk's proposed alternatives.

                                     12

<PAGE>

In  furtherance  of  Niagara  Mohawk's  PowerChoice  proposal, Niagara Mohawk
announced on  August  1,  1996  its  offer  to  buyout  44  independent power
contracts in a proposed transaction  in  which  a  combination  of  cash  and
securities of a newly structured Niagara Mohawk would be paid in exchange for
cancellation of these contracts.  On August 1, 1996, the Partnership received
a  generic  proposal from Niagara Mohawk with respect to the inclusion of the
Niagara  Mohawk  Power  Purchase   Agreement   in  this  buyout  offer.   The
Partnership is currently evaluating the proposal, which has been  conditioned
by  Niagara  Mohawk  on  a  number  of  factors, the satisfaction of which is
uncertain.  Any settlement discussions with  respect  to the proposal will be
governed by strict confidentiality requirements imposed by Niagara Mohawk and
management expects that the substantive details of the buyout proposal  would
be  subject  to  negotiation  and  modification.   Accordingly,  due  to  the
preliminary  nature  and  uncertainties  of any such buyout discussio ns, the
Partnership believes that  it  would  not  be  meaningful  to  comment on any
details of the proposal.

As a result of Niagara Mohawk's PowerChoice proposal, Standard &  Poor's  and
Moody's  have given the Bonds a "negative outlook".  According to such rating
agencies,  these  actions  were  motivated,  in  part,  by  the uncertainties
surrounding the effects of the PowerChoice proposal on  the  Partnership,  as
well  as  by  questions  concerning the future financial stability of Niagara
Mohawk.

For the quarter and six months ended  June 30, 1996 electric sales to Niagara
Mohawk accounted for approximately 17.3% and 15.7%,  respectively,  of  total
project revenues.  The contract with Niagara Mohawk includes provisions which
permit  Niagara  Mohawk to dispatch the Facility on the basis of economic, as
well as operational  considerations.   The  Partnership  continues to believe
that  it  has  a  valid  and  binding  contract  with  Niagara  Mohawk.   The
Partnership cannot yet determine,  however,  what  effect,  if  any,  Niagara
Mohawk's  activities  regarding  its  PowerChoice  proposal  will have on the
Partnership, its business or net operating revenues.

Future operating results and  cash  flows  from  operations are dependent on,
among other things, the performance of equipment and processes  as  expected,
level of dispatch, fuel deliveries and price as contracted and the receipt of
certain  capacity  and  other fixed payments.  A significant change in any of
these factors could have a  material  adverse  effect  on the results for the
Partnership.

The Partnership believes that based on current conditions  and  circumstances
it  will  have  sufficient  liquidity  available  provided by cash flows from
operations to fund existing debt obligations and operating costs.

                                     13

<PAGE>

                         PART II.		OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K
		 --------------------------------
(A)	Exhibits

	Exhibit No.	Description				                 Page No.
	----------  -----------                              -------
	  10.1		Fourth Amendment to Power Purchase	        16
				Agreement, dated as of June 26, 1996, 
				between Selkirk Cogen Partners, L.P. 
				(the "Partnership") and Niagara Mohawk 
				Power Corporation sets forth new
				procedures for determining the Plant's 
				Dependable Maximum Net Capability.

		27		Financial Data Schedule	
				(For electronic filing purposes only)



(B)	Reports on Form 8-K

	Not applicable.

Omitted from this Part II are items which are not applicable or to which  the
answer is negative for the periods covered.

                                     14

<PAGE>




                      SELKIRK COGEN FUNDING CORPORATION


                                 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.



                                 	    SELKIRK COGEN FUNDING 
						                   CORPORATION

Date: August 13, 1996	                 /s/    JOHN R. COOPER
                                        --------------------------
 	                                     Name:  John R. Cooper
                                         Title:	Senior Vice President and
		                                         and Chief Financial Officer
			

						

























                                     15


                                    
                                    
                                                                 EXHIBIT 10.1
                                                                 ------------














                                     16
<PAGE>


                              FOURTH AMENDMENT


	THIS FOURTH AMENDMENT, made and entered into as of the 26th day  of  June
1996,  by  and  between  Selkirk Cogen Partners, L.P. ("Selkirk") and Niagara
Mohawk Power Corporation ("NIAGARA").   Capitalized  terms not defined herein
shall have the meaning set forth in the Power Purchase Agreement (as  defined
below).

    WHEREAS, Selkirk (by assignment) and NIAGARA are parties to an  Agreement
dated  December  7, 1987, which was approved by the Public Service Commission
of the State of New York on March  30, 1988, as amended by an Amendment dated
December 14, 1989, a  Second  Amendment  dated  January  25,  1990,  a  Third
Amendment  dated  October  23,  1992,  and  an Agreement dated March 31, 1994
(collectively, the "Power Purchase Agreement"); and

    WHEREAS, Selkirk and  NIAGARA  have  agreed  to  amend the Power Purchase
Agreement to set forth new procedures for determining the PLANT's DMNC;

	NOW,  THEREFORE,  in  consideration  of  the   premises   and   covenants
hereinafter  set forth, the parties hereto have agreed and do hereby mutually
agree as follows:

    FIRST:  The last paragraph  of  Section  I  of  Attachment I to the Power
Purchase Agreement is hereby amended by  deleting  it  in  its  entirety  and
substituting  the  following  in  lieu  thereof:

		  "The  Dependable  Maximum  Net   Capability   ("DMNC"  )  shall  be
		  determined in accordance with the testing procedures set  forth  in
		  Section VII of this Attachment I."

    SECOND:  Section VII(a) of Attachment  I  to the Power Purchase Agreement
is hereby amended as follows:

                                     17
<PAGE>


    1.	by inserting in the first sentence the phrase "testing procedures set
	    forth  in Section VII(c) of this Attachment I and Sections II (A), II
        (D), VII (A) and VII (C)  of" after the phrase "accordance with the";
        and

	2.	by deleting the last sentence of Section VII(a) of Attachment I.

    THIRD:  Section VII(c) of Attachment I to the Power Purchase Agreement is
hereby amended by deleting it in  its entirety and substituting the following
in lieu thereof:
		
		   "(c) Semi-Annual Capability Test.   Throughout  the  term  of  the
		Agreement,  SELLER  shall  schedule  and  conduct  at least one ( 1 )
		Capability Test, and  may,  at  SELLER's  discretion, schedule, up to
		three (3) additional Capability Tests, per  Capability  Demonstration
		Period  to  determine  the DMNC.  For the purposes of this AGREEMENT,
		the Capability Demonstration Periods shall  be, in each year, between
		November 1 and April 15 ("Winter  Capability  Demonstration  Period")
		and between June 1 and September 15 ("Summer Capability Demonstration
		Period").    Upon   completion   of   testing   for   the  Capability
		Demonstration Period,  SELLER  shall  provide  written  notice ("DMNC
		Notice")  to  NIAGARA  of  the  PLANT's  DMNC  for  that   Capability
		Demonstration  Period  and,  therefore, for the corresponding "Winter
		Capability  Period"  (November  1   through   April  30)  or  "Summer
		Capability Period" (May 1 through  October  31),  respectively.   The
		DMNC  shall be the higher of:  (i) the highest Capability Test during
		the current  Capability  Demonstration  Period,  or  (ii) the highest
		Capability Test during the last like Capability Demonstration Period.
		SELLER shall notify NIAGARA at  least  three  (3)  business  days  in
		advance  of any Capability Test in order to allow NIAGARA to have one
		or more of  its  representatives  present  to  observe the Capability
		Test, except that SELLER may cancel any scheduled Capability Test  by
		giving  NIAGARA  notice by 10:00 A.M. on the day before the scheduled
		Capability Test  and  such  cancelled  Capability  Test  shall not be
		considered  a  Capability  Test  for  the  Capability   Demonstration
		Period."

	FOURTH:  Section VII of Attachment I to the Power Purchase  Agreement  is
hereby amended by adding the following as Section VII(d):

                                     18

<PAGE>
	
		"(d) Adjustment of Payments for Capability Test.  If the DMNC for any
		Winter  or  Summer Capability Period, as set forth in the DMNC Notice
		for that Winter or  Summer  Capability Period (the "Effective DMNC"),
		is higher or lower than the DMNC used to calculate payments for  that
		Winter  or  Summer  Capability  Period  prior to delivery of the DMNC
		Notice, then the payments for that Winter or Summer Capability Period
		shall be recalculated using the  Effective DMNC and either (i) SELLER
		shall refund any overpayments to NIAGARA within thirty (30)  days  of
		delivery  of the DMNC Notice, or (ii) SELLER shall deliver an invoice
		to NIAGARA  for  any  underpayment  which  invoice  NIAGARA shall pay
		within thirty (30) days of receipt.   No  interest  shall  accrue  on
		amounts  paid  when  due  in  accordance with the preceding sentence;
		amounts not paid when  due  shall  be  subject to late payment charge
		calculated in accordance PARAGRAPH NINTH of the Agreement."

	FIFTH:   All  terms  and  conditions  of the Power Purchase Agreement not
expressly amended herein shall remain in full force and effect.
	
	SIXTH:   This  Fourth  Amendment  may  be  executed  in  any  number   of
counterparts,  each  of which shall be deemed to be an original, but all such
separate  counterparts  shall  together  constitute  but  one  and  the  same
instrument.

	IN WITNESS WHEREOF, Selkirk and NIAGARA have caused this Fourth Amendment
to  be  executed by their proper officers thereunto duly authorized as of the
date written below.

	SELKIRK COGEN PARTNER, L.P.
	By JMC Selkirk, Inc., the Managing General Partner


	By:	/s/ George J. Grunbeck
	   _______________________



	NIAGARA MOHAWK POWER CORPORATION


	By:	/s/ C.E. NADEAU
	   ------------------------------
		C.E. Nadeau
		Vice President
		Power Transactions & Planning

                                     19

<TABLE> <S> <C>

<ARTICLE>	   		5
<MULTIPLIER>	 	1,000
       
<S>				                  				<C>
<PERIOD-TYPE>						            6-MOS
<FISCAL-YEAR-END>					        	Dec-31-1996
<PERIOD-START>			          				Jan-01-1996
<PERIOD-END>				            	    Jun-30-1996
<CASH>				                		    6802
<SECURITIES>						            0
<RECEIVABLES>						           	14983
<ALLOWANCES>						            0
<INVENTORY>							            3697
<CURRENT-ASSETS>			         			26463
<PP&E>							                371203
<DEPRECIATION>						          	30741
<TOTAL-ASSETS>          						401434
<CURRENT-LIABILITIES>	     				    13609
<BONDS>								            390359
			     	     	0
							           	0
<COMMON>							            0
<OTHER-SE>							            (13311)
<TOTAL-LIABILITY-AND-EQUITY>			        401434
<SALES>								            88514
<TOTAL-REVENUES>					         	88514
<CGS>								            59666
<TOTAL-COSTS>						           	59666
<OTHER-EXPENSES>					         	3593
<LOSS-PROVISION>					         	0
<INTEREST-EXPENSE>					         	16,489
<INCOME-PRETAX>					         		8766
<INCOME-TAX>						            0
<INCOME-CONTINUING>			      			    8766
<DISCONTINUED>					          		0
<EXTRAORDINARY>			         				0
<CHANGES>							            0
<NET-INCOME>            					    8766
<EPS-PRIMARY>						           	0
<EPS-DILUTED>						           	0
        

</TABLE>


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