SELKIRK COGEN FUNDING CORP
10-K, 1997-03-31
COGENERATION SERVICES & SMALL POWER PRODUCERS
Previous: KNIGHT TRANSPORTATION INC, 10-K, 1997-03-31
Next: PRUDENTIAL DIVERSIFIED BOND FUND INC, 497, 1997-03-31







































                                                               CONFORMED COPY
                                                              ---------------
- -----------------------------------------------------------------------------



                                UNITED STATES
                     SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, DC  20549

                                  FORM 10-K

           [X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                   OF THE SECURITIES EXCHANGE ACT OF 1934
                 For the fiscal year ended December 31, 1996
             
                       Commission File Number 33-83618

                         SELKIRK COGEN PARTNERS,L.P.
     (Exact name of Registrant (Guarantor) as specified in its charter)

                Delaware			             51-0324332
       (State or other jurisdiction of         (IRS Employer
        incorporation or organization)         Identification No.)
	  
                      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)

         SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:
                8.65% First Mortgage Bonds Due 2007, Series A
                8.98% First Mortgage Bonds Due 2012, Series A

	Indicate by check mark whether  the  Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for  such  shorter  period  that  the
Registrant  was  required  to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.  Yes X No 
                                                   ---	 ---
	Indicate by check mark if disclosure of  delinquent  filers  pursuant  to
Item  405  of  Regulation  S-K  is  not  contained  herein,  and  will not be
contained, to the  best  of  Registrant's  knowledge,  in definitive proxy or
information statements incorporated by reference in Part  III  of  this  Form
10-K or any amendment to this Form 10-K.  X 
                                         ---
                     DOCUMENTS INCORPORATED BY REFERENCE
                                    None
- ----------------------------------------------------------------------------
 
          This  document  consists  of 67 pages of which this page is page 0.

<PAGE>
      


                              TABLE OF CONTENTS

																       Page
																	   ----
                                   PART I

Item 1.		Business..................................................... 2

Item 2.		Properties...................................................14

Item 3.		Legal Proceedings............................................14

Item 4.		Submission of Matters to a Vote of Security Holders..........15

                                   PART II

Item 5.		Market for Registrant's Common Equity and Related 
	   		Stockholder Matters..........................................16

Item 6.		Selected Financial Data......................................16

Item 7.		Management's Discussion and Analysis of Financial 
			Condition and Results of Operations..........................17

Item 8.		Financial Statements and Supplementary Data..................26

Item 9.		Changes in and Disagreements with Accountants on 
			Accounting and Financial Disclosure..........................26

                                  PART III

Item 10.	Directors and Executive Officers of the Registrant...........27

Item 11.	Executive Compensation.......................................28

Item 12.	Security Ownership of Certain Beneficial Owners and
			Management...................................................29

Item 13.	Certain Relationships and Related Transactions...............30

                                   PART IV

Item 14.	Exhibits, Financial  Statement Schedules, and Reports 
			on Form 8-K..................................................31


                                      1

<PAGE>								  


                                   PART I

ITEM 1. BUSINESS
- ----------------

General	

	Selkirk Cogen Partners, L.P.  (the  "Partnership")  is a Delaware limited
partnership that owns a natural gas-fired cogeneration facility in  the  Town
of Bethlehem, County of Albany, New York (together with associated materials,
ancillary  structures  and  related  contractual  and property interests, the
"Facility").  The Partnership was formed  in  1989,  and its sole business is
the ownership, operation and maintenance of the  Facility.   The  Partnership
has  long-term contracts to sell electric capacity and energy produced by the
Facility  to  Niagara  Mohawk   Power   Corporation  ("Niagara  Mohawk")  and
Consolidated Edison Company of  New  York,  Inc.  ("Con  Edison")  and  steam
produced  by the Facility to GE Plastics, a core business of General Electric
Company  ("General  Electric").   See   "The  Facility  and  Certain  Project
Contracts, Niagara Mohawk"  in  this  report  for  a  discussion  of  certain
developments related to the restructuring of the Partnership's Niagara Mohawk
Power Purchase Agreement.

	Selkirk Cogen Funding Corporation (the "Funding Corporation"), a Delaware
corporation,  was  organized  in  April  1994  to  serve  as a single-purpose
financing subsidiary of the Partnership.   All  of the issued and outstanding
capital stock of the Funding Corporation is owned by the Partnership.

	The Partnership and the Funding Corporation's principal executive offices
are located at One Bowdoin Square, Boston Massachusetts 02114.  The telephone
number is (617) 227-8080.


The Partnership

	The managing general partner of the  Partnership  is  JMC  Selkirk,  Inc.
("JMC Selkirk" or the "Managing General Partner").  The other general partner
of  the  Partnership  (together  with JMC Selkirk, the "General Partners") is
Cogen Technologies Selkirk GP,  Inc.  ("Cogen Technologies GP").  The limited
partners of the Partnership (the "Limited Partners," and  together  with  the
General  Partners, the "Partners") are JMC Selkirk, Pentagen Investors, L.P.,
formerly known as JMCS I Investors, L.P. ("Investors"), EI Selkirk, Inc. ("EI
Selkirk") and Cogen Technologies Selkirk, L.P. ("Cogen Technologies LP").

	The Managing General Partner is  responsible for managing and controlling
the business and affairs of the Partnership, subject to certain powers  which
are  vested  in  the management committee of the Partnership (the "Management
Committee") under the  Partnership  Agreement.   Each  General  Partner has a
voting representative on the Management Committee, which, subject to  certain
limited  exceptions,  acts  by  unanimity.   Thus,  the General Partners, and
principally  the  Managing  General   Partner,   exercise  control  over  the

									  2

<PAGE>

Partnership.  JMCS I Management, Inc.  ("JMCS I Management"), an affiliate of
the Managing General Partner, is acting as the project management  firm  (the
"Project  Management  Firm")  for the Partnership, and as such is responsible
for the implementation and administration of the Partnership's business under
the direction  of  the  Managing  General  Partner.   Upon  the occurrence of
certain events specified in the Partnership Agreement, Cogen Technologies  GP
may  assume  the  powers and responsibilities of the Managing General Partner
and of the Project  Management  Firm.   Under the Partnership Agreement, each
General Partner other than the  Managing  General  Partner  may  convert  its
general partnership interest to that of a Limited Partner.

	JMC Selkirk  is  an  indirect,  wholly-owned  subsidiary  of  J. Makowski
Company, Inc. ("J. Makowski Company"), and JMCS I  Management  is  a  direct,
wholly-owned   subsidiary  of  J.  Makowski  Company.   J.  Makowski  Company
develops,  manages  and  owns  interests  in  gas-fired  electric  generating
facilities and natural  gas  supply  and  transportation projects.  In August
1994, a controlling interest in J. Makowski Company was acquired by a special
purpose corporation jointly owned by PG&E Generating Company, a subsidiary of
PG&E Enterprises, and Bechtel Generating Company,  a  subsidiary  of  Bechtel
Enterprises,  Inc.  Investors  is  a  limited partnership of JMCS I Holdings,
Inc., JMC Selkirk, Inc. (each  an  affiliate  of J. Makowski Company) and TPC
Generating, Inc.

	Cogen Technologies GP and Cogen Technologies LP are  each  affiliates  of
Cogen  Technologies,  Inc.  ("Cogen  Technologies").   Cogen Technologies has
developed and owns interests in electric generating facilities.

	EI Selkirk  is  a  wholly-owned  subsidiary  of  GPU  International, Inc.
("GPUI", formerly known as Energy Initiatives,  Inc.)  which  in  turn  is  a
wholly-owned  subsidiary  of  GPU,  Inc.  (formerly  known  as General Public
Utilities Corporation), a registered  electric  utility holding company under
the Public Utility Holding Company Act of 1935, as amended  ("PUHCA").   GPUI
is  actively  engaged  in the business of developing, owning and/or operating
domestic and foreign independent power generation projects.


The Funding Corporation

	The Funding Corporation was established  for  the sole purpose of issuing
$165,000,000 of 8.65% First Mortgage Bonds Due 2007 (the  "Old  2007  Bonds")
and  $227,000,000  of  8.98%  First  Mortgage  Bonds  Due 2012 (the "Old 2012
Bonds," and collectively with the  Old  2007  Bonds, the "Old Bonds") for its
own account and as agent acting on behalf of the Partnership  pursuant  to  a
Trust  Indenture among Funding Corporation, the Partnership and Bankers Trust
Company, as trustee (the "Indenture").   A  portion  of the proceeds from the
sale of the Old Bonds was  loaned  to  the  Partnership  in  connection  with
financing its outstanding indebtedness and the remaining proceeds were loaned
to  the  Partnership  (the  total  amount  of  such extensions of credit, the
"Partnership  Loans").    Subsequently,   in   November   1994,  the  Funding
Corporation and the Partnership offered to exchange (i) $165,000,000 of 8.65%
First Mortgage Bonds Due 2007, Series A (the "New 2007  Bonds")  for  a  like
principal  amount  of  Old  2007 Bonds, and (ii) $227,000,000 of 8.9 8% First
Mortgage Bonds Due 2012,  Series  A  (the  "New 2012 Bonds," and collectively

									  3

<PAGE>


with the New 2007 Bonds, the "New Bonds"), and the New  Bonds  together  with
the  Old  Bonds, (the "Bonds") for a like principal amount of Old 2012 Bonds,
respectively, with the holders thereof.   On  December 12, 1994, the exchange
of all of the Old Bonds for the New Bonds was completed, and none of the  Old
Bonds  remain  outstanding.   The  obligations  of the Funding Corporation in
respect of the Bonds are  unconditionally  guaranteed by the Partnership (the
"Guarantee").

	The Bonds, the Partnership Loans and the Guarantee are not guaranteed by,
or  otherwise  obligations  of,  the  Partners,  J.  Makowski  Company,   TPC
Generating,   Inc.,   PG&E  Enterprises,  Bechtel  Enterprises,  Inc.,  Cogen
Technologies, GPUI or  any  of  their  respective  affiliates, other than the
Funding Corporation and the Partnership.  The obligations of the  Partnership
under  the  Partnership  Loans  and the Guarantee are secured by, among other
things,  a  pledge  by  the  General  Partners  of  their  respective general
partnership interests in the Partnership and pledges by the  shareholders  of
JMC  Selkirk and of Cogen Technologies GP of the outstanding capital stock of
each such General Partner.


The Facility and Certain Project Contracts

The Facility

	The Facility is located on  an  approximately  15.7 acre site leased from
General Electric adjacent to General Electric's plastic  manufacturing  plant
(the  "GE  Plant")  in the Town of Bethlehem, County of Albany, New York (the
"Facility Site").  The Facility is  a natural gas-fired cogeneration facility
which has a total electric generating capacity in  excess  of  345  megawatts
("MW")  with  a  maximum  average  steam  output  of  400,000 pounds per hour
("lbs/hr").  The Facility consists of  one  unit  ("Unit 1") with an electric
generating capacity of approximately 79.9 MW and a  second  unit  ("Unit  2")
with  an  electric  generating  capacity of approximately 265 MW.  The Public
Utilities Regulatory Policies Act  of  1978,  as  amended ("PURPA") defines a
cogeneration facility as a facility which produces electric energy and  forms
of  useful  thermal  energy  (such  as  heat  or steam), used for industrial,
commercial, heating or cooling purposes, through the sequential use of one or
more energy inputs.  In the case of  the Facility, the Faci lity uses natural
gas as its primary fuel input to produce electric energy for sale to  Niagara
Mohawk  and  Con  Edison  and to produce useful thermal energy in the form of
steam for sale to General Electric  for industrial purposes.  The Facility is
a "topping-cycle cogeneration facility," which means that when  the  Facility
is  operated  in  a  combined-cycle  mode, it uses natural gas or fuel oil to
produce electricity, and the reject  heat  from power production is then used
to provide steam to General Electric.  Unit 1 and Unit 2 have  been  designed
to   operate   independently   for  electrical  generation,  while  thermally
integrated for  steam  generation,  thereby  optimizing  efficiencies  in the
combined performance of the Facility.  A properly  designed  and  constructed
cogeneration  facility  is  able to convert the energy contained in the input
fuel source to useful  energy  outputs  more efficiently than typical utility
plants.   The  Facility  has  been  certified  as   a   qualifying   facility
("Qualifying  Facility")  in  accordance  with  PUR  PA  and  the regulations
promulgated thereunder by the Federal Energy Regulatory Commission ("FERC").

									  4
<PAGE>


Niagara Mohawk

	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  (the  "Commission")  explaining  the  PowerChoice  proposal  (the
"PowerChoice  Statement").   In  the  PowerChoice  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").   In  connection  with  PowerChoice,
Niagara  Mohawk  filed  a  Report  on  Form  8-K  on  March 10, 1997 with the
Commission in which it announced an  agreement in principle to restructure or
terminate 44 power purchase contracts.  Among the contracts which is proposed
to be restructured is the Niagara Mohawk Power  Purchase  Agreement  for  the
electric  output  of  Unit  1.   Pursuant  to the agreement in p rinciple and
subject to negotiation as described below, the parties propose to restructure
the Niagara Mohawk  Power  Purchase  Agreement  to  provide for payments from
Niagara Mohawk which may be under one or more pricing arrangements for up  to
12  years  in  lieu  of  the  rates  which would be payable under the current
Niagara Mohawk Power Purchase Agreement.

	The details of the price arrangements  as well as other possible contract
modifications are yet to be negotiated, and implementation of  the  agreement
in  principle  is  subject  to  a number of significant conditions, including
execution of binding  agreements;  any  requisite  corporate, partnership and
shareholder approvals; NYPSC approval of the agreement in principle and other
related transactions; other state and federal approvals;  the  resolution  of
all  tax  issues; and obtaining required amendments or waivers under existing
credit agreements and third-party  contracts,  including, with respect to the
Partnership, satisfying certain standards under the Indenture relating to the
absence of material adverse changes and the maintenance of required projected
debt service coverage ratios or receiving any required approval of holders of
the Bonds or other creditors.

	The Partnership, as a party to the agreement in principle,  is  committed
to  negotiate  to reach agreement on a restructured power purchase agreement;
however, the Partnership expresses no  opinion with respect to the likelihood
that all of the conditions to implementation of the  agreement  in  principle
will  be  met  or  that  all  of  the  other  elements of PowerChoice will be
realized.  Further, the Partnership expresses  no opinion with respect to the
viability of Niagara Mohawk's proposed alternatives should PowerChoice  fail,
such  as  Niagara  Mohawk's  proposal to take possession of independent power
projects through the power  of  eminent  domain  and  to thereafter sell such
projects or Niagara Mohawk's position that it has not ruled out the  ultimate
possibility  of  a  filing  for  restructuring  under  Chapter 11 of the U.S.
Bankruptcy Code as set forth  in the PowerChoice Statement.  Nevertheless, in
the  absence  of  agreement  on  a  definitive  restructured  power  purchase
agreement, the Partnership continues to believe that the Niagara Mohawk Power
Purchase Agreement is  a  valid  and  binding  contract  with Niagara Mohawk.
Until negotiations on  the  restructured  power  purchase  agreement  advance
further,  the  Partnership will not be able to determine what effect, if any,
the restructured power purchase  agreement  or  the PowerChoice proposal will
have on the Partnership, its business or net  operating  revenues.   For  the
year  ended December 31, 1996, electric sales to Niagara Mohawk accounted for
approximately 17.1% of total project revenues.

									  5
<PAGE>


	As a result of the announcement of the agreement in principle, Standard &
Poor's has placed the Bonds on credit  watch  "with  negative  implications,"
based  in  part  on its analysis of Form 8-K recently filed by Niagara Mohawk
and the Partnership, respectively and  its  belief that the restructuring has
the potential to erode cash flow coverage derived  from  long-term  contracts
supporting  the  Bonds.   As  of  the  date of this report, Moody's Investors
Service has not changed its rating or its "negative outlook" on the Bonds.

	Unit 1 commenced commercial operation on April 17, 1992 and is selling at
least  79.9  MW  of electric capacity and associated energy to Niagara Mohawk
under the current long-term contract  that  allows Niagara Mohawk to schedule
Unit 1 for dispatch on an economic basis (the "Niagara Mohawk Power  Purchase
Agreement").   The  term of the Niagara Mohawk Power Purchase Agreement is 20
years from the date of initial  commercial  operation of Unit 1.  The Niagara
Mohawk Power Purchase Agreement provides for four payment components:  (i)  a
capacity  payment, (ii) an energy payment, (iii) a transportation payment and
(iv) an operation and maintenance  ("O&M") payment.  The capacity payment and
portions of the transportation and O&M payments are fixed charges to be  paid
whether  or  not  Unit  1  is dispatched on-line, subject, in the case of the
capacity payment, to certain  discounts  and  rebates  in accordance with the
Niagara Mohawk Power Purchase Agreement.  The energy payment and portions  of
the transportation and O&M payments are variable charges based on electricity
produced by Unit 1 and delivered to Niagara Mohawk.  Pursuant to an agreement
which,  in  part,  amends  and  supplements the Niagara Mohawk Power Purchase
Agreement, the  Partnership  and  Niagara  Mohawk  have  agreed  that the 10%
reduction in the Partnership's rates which would otherwise be triggered under
the Niagara Mohawk Power Purchase Agreement as a result of Unit 1's exceeding
the 80 MW output  limitation  imposed  on  a  New  York  State  co-generation
facility  will  not  apply  to the Partnership, subject to the receipt of any
regulatory approvals or the adoption of any legislation that may be required.
Niagara Mohawk  and  the  Partnership  have  subsequently  confirmed  that no
additional regulatory approvals or legislation is necessary, and have  agreed
that  Unit  1  may  exceed  the  80  MW  limit  during  specific transactions
authorized by Niagara Mohawk.  As of the date of this report, the Partnership
has sold output in excess of 80 MW from Unit 1 only to Niagara Mohawk.

	Niagara Mohawk owns, operates and maintains interconnection facilitie for
the  combined  Facility  in  accordance  with  separate  Unit  1  and  Unit 2
interconnection agreements.  The Unit 1 interconnection facility is necessary
to effect the transfer  of  electricity  produced  at  Unit  1  into  Niagara
Mohawk's  power  grid at the delivery point adjacent to Unit 1.  Since Unit 1
is interconnected directly to  Niagara  Mohawk's  power grid, no transmission
services are required for the delivery of  power  under  the  Niagara  Mohawk
Power  Purchase  Agreement.  The Unit 2 interconnection facility is necessary
to effect  the  transfer  of  electricity  produced  at  Unit  2 into Niagara
Mohawk's transmission system.  Pursuant to a transmission services agreement,
Niagara Mohawk has agreed to provide firm transmission services from  Unit  2
to  the point of interconnection between Niagara Mohawk's transmission system
and Con Edison's transmission system for  a  period of 20 years from the date
of the commencement of commercial operation of Unit 2.  The Partnership  does
not  expect a restructuring of the Niagara Mohawk Power Purchase Agreement to
have any effect on Unit 2 transmission services provided by Niagara Mohawk.

                                      6
<PAGE>

Con Edison

	Unit 2 commenced commercial operation on September 1, 1994 and is selling
265  MW  of  electric  capacity  and  associated energy to Con Edison under a
long-term contract that allows Con Edison  to schedule Unit 2 for dispatch on
an economic basis (the "Con Edison Power Purchase  Agreement,"  and  together
with  the  Niagara  Mohawk  Power  Purchase  Agreement,  the  "Power Purchase
Agreements").  The Con Edison Power Purchase Agreement has a term of 20 years
from the date of commencement of commercial operation of Unit 2, subject to a
10-year extension under certain  conditions.   The  Con Edison Power Purchase
Agreement provides for four payment components:  (i) a capacity payment, (ii)
a fuel payment, (iii) an O&M  payment  and  (iv)  a  wheeling  payment.   The
capacity  payment,  a  portion  of  the  fuel  payment,  a portion of the O&M
payment, and the wheeling payment are  fixed  charges to be paid on the basis
of plant availability to operate whether or not Unit 2 is dispatched on-line.
The variable portions of the fuel payment and O&M p ayment are payable  based
on  the amount of electricity produced by Unit 2 and delivered to Con Edison.
The total fixed  and  variable  fuel  payment  is  capped  at a ceiling price
established (and is subject to adjustment) in accordance with the Con  Edison
Power  Purchase  Agreement,  and  includes  a  component,  which  is equal to
one-half of the amount  by  which  Unit  2's  actual  fixed and variable fuel
commodity and transportation costs differs from the ceiling price.   For  the
year  ended  December  31,  1996  electric  sales to Con Edison accounted for
approximately 67.2% of total project revenues.

	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

									  7
<PAGE>

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  in  voices 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.

	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.

General Electric

	Pursuant to a steam sales agreement with  General  Electric  (the  "Steam
Sales  Agreement"), the Partnership is obligated to sell up to 400,000 lbs/hr
of the thermal output of Unit 1 and Unit 2 for use as process steam at the GE
Plant adjacent to the Facility for a term extending 20 years from the date of
commercial operations of Unit 2.   The Partnership charges General Electric a
nominal price for steam delivered to General Electric in an amount up to  the
annual equivalent of 160,000 lbs/hr during each hour in which the GE Plant is
in  production  (the  "Discounted  Quantity").   Steam sales in excess of the
Discounted Quantity are priced at  General Electric's avoided variable direct
cost, subject to an "annual true-up" to ensure that General Electric receives
the annual equivalent of the Discounted Quantity at nominal pricing.

	Pursuant to the  Steam  Sales  Agreement  General  Electric may implement
productivity or energy efficiency projects in  its  manufacturing  processes,
including  projects  involving  the  production  of steam within the GE Plant
commencing in 1996.  General  Electric  has  informed  the Partnership of its
intent to implement an energy efficiency project in 1997  that  would  reduce
the  quantity of steam required by the GE Plant.  Under the energy efficiency
project, General  Electric  anticipates  managing  its  annual  average steam
demand at 160,000lbs/hr.  If General Electric is able to  manage  its  annual
average  steam  demand at 160,000lbs/hr then the Partnership's steam revenues
would be reduced to the  nominal  amount  General Electric is charged for the
annual equivalent of 160,000lbs/hr.  For the year  ended  December  31,  1996
steam  sales  to  General  Electric accounted for approximately 1.6% of total
project revenues.  The  energy  efficient  project  does  not relieve General
Electric of its contractual obligation to purchase the minimum thermal output
necessary for the Facility to maintain its status as a Qualifying Facility.

									  8
<PAGE>

Unit 1 Gas Supply and Transportation

	To  supply  natural gas needed to operate Unit 1, the Partnership entered
in to a gas supply agreement with Paramount Resources Ltd. ("Paramount") on a
firm 365-day per year basis  for  a  15-year  term beginning November 1, 1992
(the "Paramount Contract").  The Paramount  Contract  requires  Paramount  to
maintain  a  level  of  recoverable  reserves  and  deliverability  from  its
dedicated  reserves  through  the  term of the Paramount Contract.  Paramount
must demonstrate that it  meets  the  recoverable reserves and deliverability
requirements in an annual report to the Partnership.  The Partnership entered
into  certain  long-term   contracts   (collectively,   the   "Unit   1   Gas
Transportation  Contracts")  for the transportation of the Unit 1 natural gas
volumes on a firm 365-day per  year basis with TransCanada Pipelines Limited,
Iroquois Gas Transmissions System, L.P. and Tennessee Gas  Pipeline  Company.
Each  of  the  Unit  1  Gas  Transportation  Contracts has a term of 20 years
beginning November 1,  1992.   Either  the  Partnership  (at Niagara Mohawk's
direction or on its own initiative) or Paramount may  require  renegotiation,
not  more  frequently than annually, of the commodity charge and/or method of
escalation and, failing  agreement  (including Niagara Mohawk's concurrence),
these  pricing  issues  may  be  submitted  to  arbitration  binding  on  the
Partnership,  Paramount  and  Niagara   Mohawk.    The   Paramount   Contract
establishes an arbitration and renegotiation procedure which coordinates with
the Niagara Mohawk Power Purchase Agreement.  The Partnership cannot, at this
time,  determine  what  effect, if any, a restructuring of the Niagara Mohawk
Power Purchase Agreement will have on  the volumes and pricing of natural gas
purchases under the Paramount Contract or whether modifications to the  terms
of  this  contract  will be required in conjunction with any restructuring of
the Niagara Mohawk Power Purchase Agreement.

Unit 2 Gas Supply and Transportation

	To supply natural gas needed  to  operate Unit 2, the Partnership entered
into gas supply agreements with Imperial Oil Resources, PanCanadian Petroleum
Limited and Producers  Marketing  Ltd.  (formerly  known  as  Atcor  Limited)
(collectively, the "Unit 2 Gas Supply Contracts"), each on a firm 365-day per
year  basis.   Each  of  the  Unit  2 Gas Supply Contracts has a 15-year term
beginning November 1, 1994.  The  Unit  2  gas suppliers have supported their
delivery obligations to  the  Partnership  with  their  respective  corporate
warranties.   The  Unit 2 Gas Supply Contracts are not supported by dedicated
reserves.   The  Partnership   entered   into   certain  long-term  contracts
(collectively,  the  "Unit  2  Gas   Transportation   Contracts")   for   the
transportation  of  the Unit 2 natural gas volumes on a firm 365-day per year
basis with TransCanada Pipelines  Limited, Iroquois Gas Transmissions System,
L.P.  and  Tennessee  Gas  Pipeline  Company.   Each  of  the  Unit   2   Gas
Transportation Contracts has a term of 20 years beginning November 1, 1994.

									  9
<PAGE>

Fuel Management

	The  Partnership,  through  the  Project  Management  Firm,  manages  the
Facility's  fuel arrangements.  The Partnership attempts to direct the supply
and transportation of natural gas to  Unit  1  and Unit 2 under its long-term
gas supply and transportation contracts so as to have  sufficient  quantities
of  natural gas available at the Facility to meet the scheduled deliveries of
electricity to Niagara Mohawk and  Con  Edison.  In addition, the Partnership
endeavors to take advantage of market opportunities, as available, to  resell
its long-term, firm natural gas volumes at favorable prices relative to their
costs  and  relative  to  the  cost of substitute fuels.  These opportunities
include resales of excess natural gas supplies ("gas resales") when Unit 1 or
Unit 2 is  dispatched  off-line  or  at  less  than  full capacity, and "peak
shaving" arrangements whereby the Partnership grants  to  local  distribution
companies  or  other  purchasers  a  call  on  a  specified  portion  of  the
Partnership's  firm natural gas supply for a specified num ber of days during
the  winter  season.   At  such  times   as  the  purchaser  calls  upon  the
Partnership's firm natural gas supply under a peak shaving  arrangement,  the
Partnership  intends  to  operate  on  No.  2  fuel  oil  or,  if  available,
interruptible  natural  gas supplies.  Typically, the Partnership's liability
for failure to deliver  natural  gas  when  called  for  under a peak shaving
agreement  is  to  reimburse  the  purchaser  for  its   prudently   incurred
incremental  costs  of  finding  a  replacement  supply  of natural gas.  The
Partnership attempts to schedule firm gas transportation services to meet its
requirements to fuel Unit 1 and Unit  2  and to meet its gas resales and peak
shaving sales commitments without incurring penalties for taking natural  gas
above or below amounts nominated for delivery from the gas transporters.  The
Partnership  supplements  its  contracted  firm  transportation to the extent
necessary to  make  gas  resales  and  peak  shaving  sales  by entering into
agreements for interruptible transportation service.  In m anaging  Unit  2's
fuel  arrangements,  the  Partnership,  through  the Project Management Firm,
intends to take into  account  that  the  Partnership must purchase a minimum
annual quantity of natural gas under the Unit 2 Gas Supply Contracts, subject
to true-up procedures, to avoid  reduction  of  the  maximum  daily  contract
quantity under such agreements.

	Unit  1  and  Unit 2 have the capability to operate on No. 2 fuel oil and
are able to switch  fuel  sources  from  natural  gas  to fuel oil, and back,
without interrupting the generation of electricity.   The  Partnership's  air
permit  allows the Facility to burn oil for a maximum of 2,190 hours per year
(91.25 days  per  year)  at  full  capacity.   The  Partnership currently has
on-site storage for approximately one million gallons of fuel oil,  a  supply
sufficient  to  run  all  three  gas  turbines  constituting the Facility for
approximately one and a half  days  at  full capacity without refilling.  The
Partnership purchases fuel oil  on  a  spot  basis.   The  Facility  Site  is
approximately  five  miles  from  the  Port  of Albany, New York, a major oil
terminal area.  In addition, several  major  oil  companies supply No. 2 fuel
oil in the Albany area through leased  storage  or  throughput  arrangements.
Fuel oil is transported to the Facility by truck.

									  10
<PAGE>

Customers/Competition

	Niagara  Mohawk  is  an investor-owned utility engaged in the production,
transmission  and  distribution  of  electrical  energy  and  natural  gas to
customers in upstate New York.

	Con Edison is  an  investor-owned  utility  engaged  in  the  production,
transmission  and  distribution  of  electrical energy and natural gas to New
York City (except portions  of  Queens)  and  most of Westchester County, New
York.

	GE  Plastics,  a  core  business  of   General   Electric,   manufactures
high-performance   engineered   plastics   used   in   applications  such  as
automobiles,  housings  for  computers  and  other  business  equipment.   GE
Plastics sells worldwide  to  a  diverse  customer  base consisting mainly of
manufacturers.

	The demand for power in the  United  States traditionally has been met by
utility  construction  of  large-scale  electric  generation  projects  under
rate-base regulation.  PURPA removed certain regulatory constraints  relating
to  the  production and sale of electric energy by eligible non-utilities and
required  electric  utilities  to  buy  electricity  from  various  types  of
non-utility power  producers  under  certain  conditions, thereby encouraging
companies  other  than  electric  utilities  to  enter  the  electric   power
production   market.    Concurrently,   there  has  been  a  decline  in  the
construction of large generating plants  by electric utilities.  In addition,
to independent  power  producers,  subsidiaries  of  fuel  supply  companies,
engineering   companies,   equipment   manufacturers   and  other  industrial
companies, as well as subsidiaries  of  regulated utilities, have entered the
non-utility power market.  The Partnership has long-term  contracts  to  sell
electric  generating  capacity and energy from the Facility to Niagara Mohawk
and Con Edison; therefore, subject to  the effect of any restructured Niagara
Mohawk Power Purchase Agreement it does not expect competitive forces  tohave
a  significant  effect  on  its  business.  Nevertheless, each of these Power
Purchase Agreements permits the purchasing  utility  to schedule the Unit for
dispatch on an economic basis, which takes into account the variable cost  of
electricity  to  be  delivered  by  the Unit compared to the variable cost of
electricity  available  to  the   purchasing   utility  from  other  sources.
Accordingly, competitive forces  may  have  some  effect  on  the  Facility's
dispatch  levels.   Furthermore,  if and when the restructured Niagara Mohawk
Power Purchase Agreement goes  into  effect, the Partnership would anticipate
marketing, under certain  conditions,  the  electric  output  of  Unit  1  to
purchasers  other  than  Niagara  Mohawk  based  on market conditions then in
effect.  The Partnership cannot, at this time, determine what effect, if any,
the impact  of  such  competitive  sales  will  have  on  the  Partnership' s
financial condition or results of  operation.   See  "Item  7.   Management's
Discussion and Analysis of Financial Condition and Results of Operations" for
a discussion of the Facility's dispatch levels.

Seasonality

	The  Partnership's  reliance  on  its  power  producer's  customer demand
results in the Facility's  dispatch  being  somewhat affected by seasonality.
Niagara Mohawk's residential customer demand peaks during the  colder  winter
months due to customer reliance on electric heat, and Con Edison's commercial
customer  demand  peaks  during  the  warmer  summer  months  due to customer
reliance on air  conditioning  in  office  buildings.   In  addition, the gas
resale market is also somewhat seasonal  in  nature,  with  the  cold  winter
months tending to drive up the price of natural gas.

									  11
<PAGE>

Regulations and Environmental Matters

	The  Partnership  must  sell an aggregate annual average of approximately
80,000 lbs/hr from Unit 1 and  Unit  2  combined for use as process stream by
General Electric and must satisfy other operating and ownership  criteria  in
order  to comply with the requirements for a Qualifying Facility under PURPA.
If the Facility were  to  fail  to  meet  such  criteria, the Partnership may
become subject to regulation as a subsidiary of a holding company,  a  public
utility company or an electric utility company under PUHCA, the Federal Power
Act (the "FPA") and state utility laws.  If the Facility loses its Qualifying
Facility  status,  its  Power  Purchase  Agreements  will  be  subject to the
jurisdiction of the FERC under the  FPA.  The Partnership may nevertheless be
exempt  from  regulation  under  PUHCA  if  it  maintains  "exempt  wholesale
generator"  status.   In  1994,  the  Partnership  filed  with  the  FERC  an
Application for Determination of Exempt Wholesale Generator Status, which was
granted by the FERC.

	In addition to  being  a  Qualifying  Facility,  Unit  1,  prior  to  the
commencement  of  operations  by  Unit  2, was a New York State co-generation
facility under the New York  Public  Service Law and consequently exempt from
most regulation otherwise applicable under that law to  Unit  1's  steam  and
electric   operations.   The  Partnership  has  obtained  from  the  NYPSC  a
declaratory order that the Facility will  not  be subject to regulation as an
electric corporation, steam corporation or gas corporation under the New York
Public Service Law, except to the extent necessary to  implement  safety  and
environmental  regulation.   Under  certain circumstances, and subject to the
conditions set forth in the Indenture,  the Partnership may become subject to
regulation under the New York Public Service Law as an electric  corporation,
steam  corporation  or gas corporation.  For example, if the Partnership were
to engage in sales of electricity  to  General  Electric at the GE Plant, the
Partnership could be deemed an electric corporation.

	While the NYPSC has specifically authorized Unit  1  and  Unit  2  to  be
thermally  integrated, the NYPSC has stated that Unit 1 and Unit 2 may not be
electrically interconnected (i.e., the net  electrical output of Unit 1's gas
turbine and steam turbine must be  dedicated  to  the  Niagara  Mohawk  Power
Purchase  Agreement  and  the  net electrical output of Unit 2's turbines and
steam turbine must be dedicated to the Con Edison Power Purchase Agreement).

	All regulatory  approvals  currently  required  to  operate  the combined
Facility have been obtained.  The Partnership is subject to  federal,  state,
and local laws and regulations pertaining to air and water quality, and other
environmental  matters.   In response to regulatory change, and in the course
of normal business, the Partnership files requisite documents and applies for
a variety of permits, modifications,  renewals and regulatory extensions.  It
is not possible to ascertain with certainty when or if the  various  required
governmental approvals and actions which are petitioned will be accomplished,
whether  modifications  of  the Facility will be required or, generally, what
effect  existing  or  future  statutory  action  may  have  upon  Partnership
operations.

									  12
<PAGE>

	The 1990 amendments to the Federal Clean Air Act  (the  "1990  Clean  Air
Amendments")  require  a  large number of rulemaking and other actions by the
United States Environmental Protection Agency (the "EPA" or the "Agency") and
the New York State Department of Environmental Conservation (the "DEC").  The
DEC has adopted  regulations  for  New  York  State's (the "State") operating
permit program consistent with the requirements of Title V of the 1990  Clean
Air  Act  Amendments  and  has received interim final approval of the State's
program from the  EPA.   Pursuant  to  the  State's  program  the Facility is
required to obtain a new operating permit and submit an  application  to  the
DEC for the same prior to June 9, 1997.  Except as set forth herein below, no
material  proceedings  have  been  commenced  or,  to  the  knowledge  of the
Partnership, are contemplated by any  federal,  state or local agency against
the Partnership, nor is the Partnership a defendant in  any  litigation  with
respect to any matter relating to the protection of the environment.

	In December  1995,  the  Partnership  received  a  letter  from  the  EPA
requesting  revision  of  periodic air emission reporting to the Agency.  The
Partnership tendered an  interim  response  to  the  inquiry in January 1996.
Although mutual consensus regarding a reporting format  is  anticipated,  the
Partnership cannot determine what, if any, actions could potentially be taken
by the EPA.

	In  January  1997,  the  Partnership  received  a  letter  from  the  EPA
indicating  that  the Agency completed its statutorily required review of the
Facility's Facility  Response  Plan  ("FRP"),  as  submitted  to  the  EPA in
September of 1994 pursuant to the codified requirements of the Oil  Pollution
Control  Act  of  1990.   Accompanying this letter the Partnership received a
listing of requested administrative revisions  to  the FRP.  In February 1997
the Facility underwent an  FRP  field  inspection  and  in  March  1997,  the
Partnership  received  a  letter  from  the EPA indication that there were no
"site specific violations" identified  during the field inspection.  Although
mutual consensus regarding the administrative revisions to,  and  format  of,
the  Facility's FRP is anticipated, the Partnership cannot determine what, if
any, actions could potentially be taken by the EPA.


Employees

	The Partnership has no  employees.   The Project Management Firm provides
overall management and administration services to the Partnership pursuant to
a Project Administrative Services Agreement.   The  Project  Management  Firm
provides  ten site employees and support personnel in its Boston and Bethesda
offices, who manage Unit 1 and Unit 2 on a combined basis.
	
	General Electric  through  its  O&M  Services  component (the "Operator")
provides operation and maintenance services for the Facility pursuant  to  an
Amended   and  Restated  Operation  and  Maintenance  Agreement  between  the
Partnership and General  Electric  (the  "O&M  Agreement").  The Operator has
substantial experience in operating  and  maintaining  generating  facilities
using  combustion  turbine  and  combined  cycle  technology  and provides 32
employees to operate the Facility.

									  13

<PAGE>


ITEM 2.  PROPERTIES
- -------------------

	The  Facility  is located in the Town of Bethlehem, County of Albany, New
York, on approximately 15.7 acres of land (the "Facility Site") leased by the
Partnership from General  Electric.   In  addition, the Partnership laterally
owns an approximately 2.1 mile pipeline which is used for the  transportation
of  natural  gas  from  a  point of interconnection with Tennessee's pipeline
facilities to  the  Facility  Site.   General  Electric  has  granted certain
permanent easements for the location of certain of the  Unit  1  and  Unit  2
interconnection facilities and other structures.

	The  Partnership  has  leased  the  Facility  to  the  Town  of Bethlehem
Industrial Development  Agency  (the  "IDA")  pursuant  to  a  facility lease
agreement.  The IDA has leased the Facility back to the Partnership  pursuant
to  a  sublease  agreement.   The IDA's participation exempts the Partnership
from certain mortgage recording taxes,  certain state and local real property
taxes and certain sales and use taxes within New York State.


ITEM 3.  LEGAL PROCEEDINGS
- ----------------------------

	The Partnership is party to the legal proceedings described below.

Gas Transportation Proceedings

	As part of the ordinary course of  business,  the  Partnership  routinely
files  complaints  and  intervenes in rate proceedings filed with the FERC by
its gas transporters,  as  well  as  related  proceedings.  Currently pending
proceedings primarily relate  to  filings  made  by  Tennessee  Gas  Pipeline
Company  ("Tennessee") seeking changes to its operating terms and conditions,
rate  adjustments  and  authority   to   collect  additional  costs  for  gas
transportation  services.   However,  the  Partnership  has  entered  into  a
settlement with Tennessee, subject to FERC  approval,  that  will  resolve  a
substantial number of these proceedings.


                                      14

<PAGE>

Curtailment

	In  August  1992, Niagara Mohawk filed a petition requesting the NYPSC to
authorize  Niagara  Mohawk  to  curtail  purchases  from,  and  avoid payment
obligations to, non-utility generators, including Qualifying Facilities  such
as  the  Facility  during  certain periods.  Niagara Mohawk claimed that such
curtailment would be consistent  with  PURPA, and the regulations promulgated
thereunder,  which  contemplates   utilities'   curtailing   purchases   from
Qualifying  Facilities  under  certain  circumstances.   In October 1992, the
NYPSC  initiated  a  proceeding  to  investigate  whether  conditions existed
justifying the exercise of the  PURPA  curtailment  rights  and,  if  so,  to
determine  the  procedures  for  implementing  PURPA curtailment rights.  Con
Edison also filed a petition  in  this  proceeding seeking to implement PURPA
curtailment rights during  certain  periods.   An  administrative  law  judge
appointed  by the NYPSC held hearings during the spring of 1993, however, his
opinion was never  released.   On  August  30,  1996  the  NYPSC reopened the
curtailment proceedings and directed an administrative law judge to prepare a
recommended decision under an abbreviated  deadline.   In  light  of  Niagara
Mohawk  reaching  agreement in principle to restructure or terminate 44 power
purchase contracts (see Part I  Item  1.   Business- The Facility and Certain
Project  Contracts-  Niagara  Mohawk  for  discussion  of  the  agreement  in
principle), the NYPSC did not present a ruling in the case.  The  Partnership
expects  that  any  agreement  which  it  enters  into with Niagara Mohawk to
implement the agreement in  principle  will  waive Niagara Mohawk's right, if
any, to curtail purchases from the Partnership.

	In any event, the Partnership has taken the position in  this  proceeding
that it should not be subject to curtailment as a result of this proceeding ,
even  if  the  NYPSC  grants  Niagara  Mohawk  and Con Edison some measure of
generic curtailment rights.  The Partnership's  position  is based in part on
the fact that neither Niagara Mohawk nor Con Edison bargained for an  express
curtailment  right in its Power Purchase Agreement and the Partnership agreed
to permit Niagara  Mohawk  and  Con  Edison  to  direct  the  dispatch of the
relevant Unit.  Nevertheless, both Niagara Mohawk and Con Edison have refused
to expressly waive their  claimed  curtailment  rights  against  dispatchable
facilities  and  have  not  agreed  to exem pt the Facility from curtailment,
notwithstanding the absence  of  contractual  language  in the Power Purchase
Agreements granting the utilities this right.   If  Niagara  Mohawk  and  Con
Edison  were  to  receive NYPSC authorization to curtail power purchases from
Qualifying Facilities including  dispatchable  facilities,  they  may seek to
implement curtailment with respect to the Partnership by  avoiding  not  only
energy  payments  but  also  capacity  payments  during  periods in which the
Facility is curtailed.   Such  a  reduction  in  energy payments and capacity
payments  could  materially  and  adversely  affect  the  Partnership's   net
operating revenues.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- ------------------------------------------------------------

	None.



                                      15

<PAGE>

                                   PART II


ITEM  5.   MARKET  FOR  REGISTRANT'S  COMMON  EQUITY  AND RELATED STOCKHOLDER
- -----------------------------------------------------------------------------
MATTERS
- -------
	
	There  is  no  established public market for Funding Corporation's common
stock.  The 10  issued  and  outstanding  shares  of  common stock of Funding
Corporation, $1.00 par value per share, are owned by the Partnership.  All of
the common equity of the Partnership is held by the Partners and,  therefore,
there is no established public market for the Partnership's common equity.


ITEM 6.  SELECTED FINANCIAL DATA
- --------------------------------

	From  its  inception  in  December 1989 until Unit 1 commenced commercial
operation in  April  1992,  the  Partnership  was  in  the development stage.
Accordingly, no results of operation information is presented for fiscal year
1992.  Unit 1 and Unit 2 began commercial operations on April  17,  1992  and
September 1, 1994, respectively.  The selected financial data set forth below
should  be  read  in conjunction with the financial statements, related notes
and other financial information included elsewhere herein.

						         Year Ended                Nine Months Ended	
				                December 31, 	              December 31,   
						 ----------------------------	   -----------------
				         1996        1995        1994       1994       1993
						 ----		 ----		 ----		----	   ----
                                          (in thousands)

Statement of Operations 
 Data:
  Operating revenues    $174,442   $155,778   $ 72,707   $ 61,450   $ 32,839
  Cost of revenues	     119,747    114,491     52,331     44,238     26,430
  Other operating
   expenses	               6,669      7,174      5,009      4,090      2,944
  Operating income	      48,026     34,113     15,367     13,122      3,465
  Net interest
   expense		          32,844     32,392     17,094     14,621      7,504
  Write-off of
   deferred finance
   charges and interest
   rate hedge              ---         ---      34,885     34,885       ---
						--------   ---------  ---------	 ---------	---------
  Net income (loss)	    $ 15,182   $   1,721  $(36,612)  $(36,384)  $ (4,039)
					    --------   ---------  ---------  ---------  ---------
						--------   ---------  ---------  ---------  ---------


			   	                   December 31,              March 31,
							 -----------------------     ----------------
			 	             1996      1995	    1994 	  1994       1993
							 ----      ----     ----      ----       ----    
						                  (in thousands)

Balance Sheet Data:
  Plant and equipment
   (net)      	        $334,229   $346,285   $354,440   $ 90,083   $ 93,372
  Construction
   work-in-progress	       ---        ---       ---       225,171    104,939
  Total assets		     401,454    416,080    441,555    347,757    227,893
  Long-term debt and
   bonds                 389,253    391,420    392,000    332,929    217,227
  Partners' capital	     (18,810)     1,530     20,821        360      4,627
                                     

									  16

<PAGE>

Supplementary Financial Information

	The following is a summary of the quarterly results of operations for the
nine months ended December 31, 1994 and the years ended December 31, 1995 and
December 31, 1996.

			    	                 Three Months Ended (unaudited)
						   --------------------------------------------------
			               March 31      June 30    September 30  December 31
						   --------		 -------	------------  -----------
											(in thousands)
Nine Months Ended 
   December 31, 1994
- --------------------
  Operating revenues                    $ 10,392       $ 15,646     $ 35,412
  Gross profit   	                       2,327          4,913        9,972
  Net income (loss)                      (35,824)          (465)         (95)

Year Ended
   December 31, 1995
- ---------------------
  Operating revenues       $ 39,130     $ 39,437       $ 37,349     $ 39,862
  Gross profit   	 	     10,640        9,771	      9,626	      11,250
  Net income (loss)             523         (168)             7	       1,359

Year Ended
   December 31, 1996
- --------------------
  Operating revenues       $ 46,405     $ 42,109	   $ 41,139	    $ 44,789
  Gross Profit			     16,572       12,276         11,569       14,278
  Net income (loss)	          6,275        2,491          1,716	       4,700


ITEM  7.   MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF FINANCIAL CONDITION AND
- -----------------------------------------------------------------------------
RESULTS OF OPERATIONS
- ---------------------

Overview

	The Partnership  owns  a  natural  gas-fired, combined-cycle cogeneration
facility consisting of two units, with revenues derived primarily from  sales
of  electricity and, to a lesser extent, from sales of steam and natural gas.
Unit 1 and Unit 2 began commercial operations on April 17, 1992 and September
1, 1994, respectively.   The  Partnership  had  improved operating results in
1996, due principally to increased electric and gas resale revenues.   During
1996,  approximately  $35.5  million  was  released  for  distribution to the
partners.

                                      17

<PAGE>

Results of Operations

Year Ended December 31, 1996 Compared to the Year Ended December 31, 1995

	The  Partnership  earned  net  income of $15.2 million for the year ended
December 31,  1996  as  compared  to  net  income  of  $1.7  million  for the
corresponding period in the prior year.  The increase in net  income  is  due
primarily  to  the  increase  in  electric  and gas resale revenues which was
primarily due to increased dispatch  and  capacity of Unit 1, higher contract
energy rates due to higher fuel index prices for Unit 2 and  an  increase  in
average natural gas resale prices.

	Total  revenues  for  the year ended December 31, 1996 were approximately
$174.4  million  as  compared   to   approximately  $155.8  million  for  the
corresponding period in the prior year.

Electric Revenues (dollars and kWh's in millions):

					               For the Year Ended
                 December 31, 1996                    December 31, 1995
		 ----------------------------------  --------------------------------
	     Dollars  kWh's  Capacity  Dispatch  Dollars  kWh's Capacity Dispatch
         -------  -----  --------  --------  -------  ----- -------- --------
Niagara 
Mohawk     29.9    303.1   44.81%    54.50%    27.5    293.6  41.95%  44.13%
Con 
Edison    117.2  1,622.7   69.71%    87.61%   110.1  1,781.1  76.69%  85.42%

	The "capacity factor" of Unit 1 and  Unit  2  is  the  amount  of  energy
produced by each Unit in a given time period expressed as a percentage of the
total  contract capability amount of potential energy production in that time
period.

	The "dispatch factor"  of  Unit  1  and  Unit  2  is  the number of hours
scheduled by each Units power purchaser (regardless of  output  level)  in  a
given  time  period expressed as a percentage of the total number of hours in
that time period.

	Revenues from Niagara Mohawk increased $2.4 million for  the  year  ended
December  31, 1996 as compared to the corresponding period in the prior year.
Energy delivered to Niagara Mohawk was  sold primarily at full contract rates
for the year ended December 31, 1996, whereas  energy  delivered  to  Niagara
Mohawk  during  the  twelve months ended December 31, 1995 was primarily sold
under special dispatch arrangements.  During 1995, the Partnership frequently
entered into special dispatch arrangements with Niagara Mohawk, at times when
the Unit would have otherwise been  dispatched off line, which called for the
pricing of delivered energy at variable rates less than full contract  rates.
Revenues  for energy delivered pursuant to special dispatch arrangements with
Niagara Mohawk for the year ended  December 31, 1996 were approximately $29.0
thousand as compared to  approximately  $5.1  million  for  the  prior  year.
Revenues for the year ended December 31, 1996 were also favorably impacted by
increased  energy  deliveries  to  Nia  gara Mohawk, as evidenced by the 2.9%
increase in the capacity factor from December 31, 1995 to December 31, 1996.

									  18
<PAGE>

	Revenues from Con Edison  increased  $7.1  million  for  the  year  ended
December  31, 1996 as compared to the corresponding period in the prior year.
The increase in revenues  is  primarily  attributable to all delivered energy
during the year ended December 31, 1996 being sold at full contract rates and
higher contract energy rates resulting  from  higher  index  fuel  prices  as
compared  to  the  corresponding period in the prior year.  During the twelve
months ended December  31,  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, at times when the Unit would
have otherwise been dispatched off line.  These special dispatch arrangements
called for the pricing of delivered  energy  at variable rates less than full
contract rates.  Revenues for energy delivered pursuant to  special  dispatch
arrangements  with  Con  Edison  for  the  year  ended  December 31, 1995 was
approximately $1.8 million.   The  increase  in  revenues  for the year ended
December 31, 1996 was partially offset by a decrease in energy deliveries, as
evidenced by the 7.0% decrease in the capacity factor from December 31,  1995
to December 31, 1996.  The decrease in energy deliveries was primarily due to
a decrease in capacity during off-peak periods.

	Steam revenues for the  year  ended  December 31, 1996 were approximately
$2.7 million on 1,867.330 million pounds of steam delivered  as  compared  to
approximately $2.0 million on 1,718.101 million pounds of steam delivered for
the  corresponding  period  in  the  prior  year.   Revenue per unit of steam
increased during  the  year  ended  December  31,  1996  as  compared  to the
corresponding period in the prior year.  Higher index fuel pricing and colder
than normal winter months  were  the  primary  factors  contributing  to  the
increase  in  steam revenues for the twelve months ended December 31, 1996 as
compared to the corresponding period  in the prior year.  Additionally, steam
revenues for the year ended December 31, 1996 include an  annual  true-up  of
$0.2 million in favor of the steam host.

	Gas   resale   revenues  for  the  year  ended  December  31,  1996  were
approximately $24.6 million on sales  of approximately 7.9 million MMBtu's as
compared to approximately $16.1 million on sales of approximately 8.0 million
MMBtu's for the corresponding period in the prior  year.   The  $8.5  million
increase  in  gas  resale revenues during the year ended December 31, 1996 as
compared to the corresponding period in the prior year is primarily due to an
increase in average  natural  gas  resale  prices.   The  increase in average
natural gas resale prices generally resulted  from  the  colder  than  normal
temperature  this  past winter which caused an increase in demand for natural
gas and resulted in lower  than  normal  gas storage levels.  The decrease in
gas resale volumes is attributable to the increase in the capacity factor for
Unit 1 sales to Niagara Mohawk.  The Partnership  entered  into  gas  resales
during periods when Units 1 and 2 were not operating at full capacity.

	Fuel  costs for the year ended December 31, 1996 were approximately $89.2
million on purchases of  approximately  28.1  million  MMBtu's as compared to
approximately $84.7 million on purchases of  30.2  million  MMBtu's  for  the
corresponding period in the prior year.  The increase in the cost of fuel was
primarily  due  to  higher  contract  firm  fuel rates from higher index fuel
prices and rate increases under  the  firm transportation contracts.  The 2.1
million MMBtu decrease for the year ended December 31, 1996  as  compared  to
the corresponding period in the prior year is primarily due to the negotiated
temporary  reduction in the maximum daily quantity and related transportation
under the Unit 1 Paramount Contract.

									  19
<PAGE>

	Operating and maintenance expenses for  the  year ended December 31, 1996
were approximately $17.9 million as compared to approximately  $17.2  million
for the corresponding period in the prior year.  The $0.7 million increase in
operating and maintenance expenses during the year ended December 31, 1996 as
compared to the corresponding period in the prior year was due to an increase
in maintenance of the Facility.

	Total  other  operating  expenses,  excluding  amortization  of  deferred
financing  charges,  for  the year ended December 31, 1996 were approximately
$5.5 million as compared to  approximately $6.0 million for the corresponding
period in the prior year.  The  decrease  in  other  operating  expenses  was
primarily  due  to  an  overall reduction in third party legal and consulting
services.

	Amortization of deferred financing  charges  for  the year ended December
31, 1996 was comparable to  the  corresponding  period  in  the  prior  year.
Deferred financing charges are amortized using the effective interest method.

	Net   interest   expense  for  the  year  ended  December  31,  1996  was
approximately $32.8 million as  compared  to  approximately $32.4 million for
the corresponding period in the prior year.  The  increase  in  net  interest
expense is primarily attributable to approximately a $0.5 million decrease in
interest  income  for  the  year  ended  December 31, 1996 as compared to the
corresponding period in the prior year.
									   

Year Ended December 31, 1995 Compared to the Year Ended December 31, 1994

	The Partnership earned net  income  of  $1.7  million  for the year ended
December 31, 1995 as compared  to  a  net  loss  of  $36.6  million  for  the
corresponding  period  in  the prior year.  The increase in net income is due
primarily to the commencement of Unit 2 commercial operations on September 1,
1994 and the $34.9 million  aggregate write-off of deferred financing charges
and interest swap breakage costs in connection with the  refinancing  of  the
Partnership's  debt  in May 1994.  Unit 2 was operational for the entire year
ended December 31, 1995 and only  operational for four months during the year
ended December 31, 1994.  Net loss before  write-off  of  deferred  financing
charges and swap breakage costs for the year ended December 31, 1994 was $1.7
million as compared to net income of $1.7 million for the year ended December
31, 1995.

	Total  revenues  for  the year ended December 31, 1995 were approximately
$155.8 million as compared to  $72.7  million for the corresponding period in
the prior year.

									  20
<PAGE>

Electric Revenues (dollars and kWh's in millions):

					               For the Year Ended
                 December 31, 1995                    December 31, 1994
		 ----------------------------------  --------------------------------
	     Dollars  kWh's  Capacity  Dispatch  Dollars  kWh's Capacity Dispatch
         -------  -----  --------  --------  -------  ----- -------- --------
Niagara
 Mohawk   27.5    293.6   41.95%    44.13%    26.8   218.8   37.01%   37.04%
Con
 Edison  110.1  1,781.1   76.69%    85.42%    29.3   291.6   37.55%   49.00%

                                     

	Revenues  from  Niagara  Mohawk increased $0.7 million for the year ended
December 31, 1995 as compared to  the corresponding period in the prior year.
though capacity and dispatch for Unit 1 increased 4.9% and 7.1%, respectively
for the year ended December 31, 1995 as compared to the corresponding  period
in  the  prior  year,  revenues  did not increase proportionately because the
Partnership entered into  special  dispatch  arrangements with Niagara Mohawk
for the majority of 1995 which called for the pricing of delivered energy  at
variable  rates  less than full contract rates.  The Partnership entered into
these special dispatch  arrangements  with  Niagara  Mohawk after determining
that Unit 1 would likely have been dispatched off-line for much of the period
due to the combined effect of  low  demand  associated  with  unusually  mild
weather  and  the  addition  of  new  electric  generation  capacity  further
exacerbating  the excess generation capability existing in the New York Power
Pool.  While the special dispatch  pricing  wa  s at variable rates less than
full contract, the Partnership received  variable  payments  for  the  energy
delivered  to  Niagara  Mohawk  under  these  arrangements which exceeded its
associated variable costs of energy  and increased net income from operations
above what it would have been if Unit 1 had been dispatched  off-line  during
these  periods.   Revenues  for energy delivered pursuant to special dispatch
arrangements with Niagara Mohawk for  the  year  ended December 31, 1995 were
$5.1 million as compared to $0.2 million for the corresponding period in  the
prior year.

	Revenues from Con Edison increased  $80.8  million  for  the  year  ended
December  31, 1995 as compared to the corresponding period in the prior year.
The increase in revenues  is  due  to  the  commencement of Unit 2 commercial
operations on September 1, 1994.  Unit 2 was operational for the entire  year
ended  December 31, 1995 and only operational for four months during the year
ended December  31,  1994.   The  Partnership  entered  into special dispatch
arrangements with Con Edison which called for the pricing of delivered energy
at variable rates less than full contract rates during three months  of  1995
and  two  months of 1994.  While the special dispatch pricing was at variable
rates less than full contract, the Partnership received variable payments for
the energy delivered to  Con  Edison  under these arrangements which exceeded
its associated variable  costs  of  energy  and  increased  net  income  from
operations  above  what  it  would  have  been  if Unit 2 had been dispatched
off-line during these periods.   Revenues  for  energy d elivered pursuant to
special dispatch arrangements with Con Edison for the year ended December 31,
1995 were $1.8 million as compared to  $0.7  million  for  the  corresponding
period in the prior year.

	Steam  revenues  for  the year ended December 31, 1995 were approximately
$2.0 million on 1,718.101 million  pounds  of  steam delivered as compared to
approximately $5.0 million on 2,062.827 million pounds of steam delivered for

									  21

<PAGE>

the corresponding period in the  prior  year.   Revenue  per  unit  of  steam
decreased  during  the  year  ended  December  31,  1995  as  compared to the
corresponding  period  in  the  prior   year,  because,  effective  with  the
commercial operations of Unit 2, the pricing provisions of  the  Steam  Sales
Agreement,  changed, resulting in the pricing of the first 160,000 pounds per
hour of steam at a nominal  annual  cost.   This change has resulted in lower
revenues from steam sales in 1995 as compared to 1994.   Additionally,  steam
revenues for the year ended December 31, 1995 include a fourth quarter annual
true-up of $0.4 million.

	Gas   resale   revenues  for  the  year  ended  December  31,  1995  were
approximately $16.1 million on sales  of approximately 8.0 million MMBtu's as
compared to approximately $11.6 million on sales of approximately 5.6 million
MMBtu's for the corresponding period in the prior year.  The increase in  gas
resale  volumes  is  attributable to the commencement of the Unit 2 firm fuel
contracts on November 1, 1994.  The  decrease in the average gas resale price
for the year ended December 31, 1995 as compared to the corresponding  period
in  the  prior  year is primarily due to weakened demand and lower pricing in
the gas resale market.

                                     
	Fuel costs for the year ended  December 31, 1995 were approximately $84.7
million on purchases of approximately 30.2 million  MMBtu's  as  compared  to
approximately  $36.7  million  on  purchases  of  approximately  13.7 million
MMBtu's for the corresponding period in  the prior year.  The increase in the
cost of fuel was primarily due to  the  commencement  of  Unit  2  commercial
operations.   In  addition,  since  Unit  2  firm fuel contracts commenced on
November 1, 1994, fuel required for the operation of Unit 2 for the months of
September and October were purchased  on  the spot market.  These spot market
purchases resulted in lower fuel costs than would have  been  incurred  under
the firm fuel contracts.

	Operating  and  maintenance expenses for the year ended December 31, 1995
were approximately $17.2 million  as  compared  to approximately $9.5 million
for the corresponding period in the prior year.  The  increase  in  operating
and  maintenance  expenses  was  primarily  due to the commencement of Unit 2
commercial operations.  As a result of  the commencement of Unit 2 commercial
operations certain  Unit  2  related  contracts  and  certain  provisions  in
existing   project   contracts   commenced.    Specifically,   the   Unit   2
interconnection   agreement,  the  transmission  service  agreement  and  the
provisions under the water supply  agreement commenced September 1, 1994.  In
addition, upon commencement of commercial operations  of  Unit  2,  Unit  2's
share of real estate payments under an agreement for payment in lieu of taxes
(the  "PILOT  Agreement")  and  future  planned  overhaul  costs,  which  are
accounted  for  on a straight line basis, are included in operating expenses.
Prior to the commencement of Unit  2 commercial operations, these costs we re
capitalized.

	Total  other  operating  expenses,  excluding  amortization  of  deferred
financing charges, for the year ended December 31,  1995  were  approximately
$6.0  million as compared to approximately $4.2 million for the corresponding
period in the  prior  year.   The  increase  in  other operating expenses was
primarily  due   to   commencement   of   Unit   2   commercial   operations.
Administration  expenses  increased  approximately  $0.2  million  due  to an
overall increase in personnel at the  plant  site as well as start-up support
personnel under the  Administrative  Services  Agreement.   General  expenses
increased  approximately  $1.6  million  due to increased insurance premiums,
legal fees and other professional services fees.
									  
									  22
<PAGE>

	Amortization of deferred financing  charges  for  the year ended December
31, 1995 was $1.1 million as compared to $0.8 million for  the  corresponding
period  in  the prior year.  The year ended December 31, 1995 includes twelve
months of amortization whereas the year ended December 31, 1994 includes only
eight months  of  amortization  in  connection  with  the  refinancing of the
Partnership's debt in May 1994.

	In connection with the refinancing of the Partnership's debt in May 1994,
the previous  deferred  financing  charges  and  the  costs  associated  with
breaking  the then outstanding interest rate swaps, totaling $34.9 million in
the  aggregate,  were  written  off.   This  was  a  one-time  charge  to the
Partnership's earnings.

	Net  interest  expense  for  the  year  ended  December  31,   1995   was
approximately  $32.4  million  as compared to approximately $17.1 million for
the corresponding period in  the  prior  year.   The increase in net interest
expense is attributable to the Partnership refinancing in May 1994  its  then
existing debt with $392 million in secured long-term bonds at market interest
rates.    Additionally,   until   Unit  2  commenced  commercial  operations,
approximately 74% of the  Partnership's  interest  expense for the year ended
December 31, 1994 was capitalized.

                                   
Liquidity and Capital Resources

	Net cash provided by operating activities for the year ended December 31,
1996 was  $32.6  million  as  compared  to  net  cash  provided  by operating
activities of $12.2 million for the corresponding period in the  prior  year.
This increase in net cash from operating activities is due to the increase in
net  income and normally recurring cash receipts and disbursements within the
Partnership's operating  asset  and  liability  accounts  for  the year ended
December 31, 1996 as compared to the corresponding period in the prior year.

	Net cash provided by investing activities for the year ended December 31,
1996 was  $3.6  million  as  compared  to  net  cash  provided  by  investing
activities  of  $13.3 million for the corresponding period in the prior year.
Net cash provided by  investing  activities  for  the year ended December 31,
1996 primarily represents the net activity in the restricted  cash  accounts.
Net  cash provided by investing activities for the year end December 31, 1995
primarily represents the net activity  in the restricted cash accounts offset
by construction-related activities.

	Net cash used in financing activities for the  year  ended  December  31,
1996  was  $36.2 million as compared to net cash used in financing activities
of $26.5 million for the corresponding  period in the prior year.  During the
year ended December 31, 1996 approximately $35.5  million  was  released  for
distribution  to  the partners as compared to approximately $21.0 million for
the corresponding period in the prior year.  The year ended December 31, 1995
reflects a one-time payment to  General  Electric pursuant to the Steam Sales
Agreement.

	The debt service coverage ratio  for  1996  calculated  pursuant  to  the
Indenture was 1.92:1.

									  23
<PAGE>

Credit Agreement

	The  Partnership has available for its use a $30 million Credit Agreement
("Credit Agreement"), which is  to  be  used  by the Partnership for required
letters of credit related  to  various  project  contracts  and  for  working
capital  purposes.   The  maximum amount available under the Credit Agreement
for working capital purposes  is  $10.0  million.   At  December 31, 1996, no
draws had been made against the outstanding letters of credit and no  working
capital  loans  were  outstanding  under  the Credit Agreement.  Although the
Credit Agreement  was  originally  due  to  expire  on  August  11,  1997 the
Partnership extended the Credit Agreement for an additional three years.

Funds

	In connection with the sale of the Bonds, the  Partnership  entered  into
the  Depositary  and  Disbursement  Agreement  (the  "D&D  Agreement")  which
requires  the  establishment and maintenance of certain segregated funds (the
"Funds") and is administered by  Bankers  Trust Company, as depositary agent.
Pursuant to the D&D Agreement a number of Funds were  established.   Some  of
the Funds have been terminated since the purposes of such Funds were achieved
and  are  no  longer required, some Funds are currently active and some Funds
activate  at  future  dates  upon  the  occurrence  of  certain  events.  The
significant Funds that are currently active are  the  Project  Revenue  Fund,
Major  Maintenance  Reserve Fund, Interest Fund, Principal Fund, Debt Service
Reserve Fund and two sub-funds of the Partnership Distribution Fund.

	All Partnership  cash  receipts  and  operating  cost  disbursements flow
through the Project Revenue Fund.  As determined on the 20th of  each  month,
any  monies  remaining  in  the  Project  Revenue  Fund  after the payment of
operating costs are used to fund  the  above  named Funds based upon the Fund
hierarchy and  in  the  amounts  (each,  a  "Fund  Requirement")  established
pursuant to the D&D Agreement.

	The  Major Maintenance Reserve Fund relates to certain anticipated annual
and periodic major maintenance to  be  performed on certain of the Facility's
machinery and equipment at future dates.  The Fund Requirement  is  developed
by  the  Partnership  and approved by an independent engineer for the Trustee
and can be adjusted on an annual  basis, if needed.  At December 31, 1996 the
balance in this Fund was  approximately  $1.4  million,  which  exceeded  the
current Fund Requirement.

									  24
<PAGE>

	The  Interest  and  Principal  Funds relate primarily to the current debt
service on the outstanding  Bonds.   The  applicable  Fund Requirement is the
amount due and payable on the next semi-annual payment date.  On December 26,
1996, the monies available in  the  Interest  Fund  were  used  to  make  the
semi-annual interest payment.  Therefore, the balance in the Interest Fund at
December  31,  1996  was  $0.   The June 26, 1997 Interest and Principal Fund
Requirements will  be  approximately  $17.3  million  and  approximately $1.1
million, respectively.

	The Fund Requirement for the Debt Service Reserve Fund is an amount equal
to the maximum amount of debt  service  due  in  respect  of  all  the  Bonds
outstanding for any six-month period during the succeeding three-year period.
At  December  31,  1996  the  balance  in  this  Fund was approximately $19.1
million.  The June  26,  1997  Fund  Requirement  will be approximately $19.8
million.

	The Partnership Distribution Fund is at the end of the Fund hierarchy and
cash distributions to the Partners from these sub-funds can only be made upon
the achievement of specific criteria established pursuant  to  the  financing
documents,  including  the  D&D  Agreement.   This  Fund does not have a Fund
Requirement.

Refinancing

	At March 31, 1994, the Partnership  had an existing credit facility which
included a term loan with an outstanding  balance  of  $96.3  million  and  a
construction  loan  with an outstanding balance of $232.4 million.  On May 9,
1994 (the "Closing Date")  all  amounts  outstanding  under the then existing
credit  facility  were  refinanced  with  the  Old  Bonds.   The  Partnership
determined that a refinancing of the existing credit facility  would  benefit
the  long  term  operating  results  of  the Partnership, despite the cost to
terminate the interest  rate  swap  agreements  related  to the then existing
debt.  This decision was a result of management's review of  then  prevailing
market interest rates and the term of the then prevailing credit facility.

	On  the  Closing  Date, the proceeds from the sale of the $392 million in
Old Bonds together with approximately $53.8 million available under an equity
bridge loan facility were used to refinance all amounts outstanding under the
then existing credit facility, to pay approximately $17.4 million in interest
rate swap breakage costs associated with the termination of the Partnership's
interest rate hedging agreements  pertaining  to  the  then existing debt and
approximately $17.4 million in transaction costs related to the  offering  of
the Old Bonds and to establish certain reserve Funds under the D&D Agreement.
The   Partnership   also  received  approximately  $5.1  million  in  capital
contributions from certain  Partners  on  the  Closing Date and approximately
$53.8 million in  additional  capital  contributions  from  certain  Partners
following  commercial  operations  of Unit 2, which was used in part to repay
the Partnership's obligations under the equity bridge loan facility.

	In November 1994,  the  Funding  Corporation  and  Partnership offered to
exchange like amounts of the New Bonds for Old Bonds.  On December 12,  1994,
the exchange of all the Old Bonds for the New Bonds was completed.

									  25
<PAGE>

Year Ended December 31, 1997

	During  1997,  the  Partnership  anticipates  its  power  purchasers will
dispatch their respective  units  in  a  manner  consistent with the dispatch
levels in the prior year.  In order to achieve  dispatch  levels  similar  to
those  of  the  prior  year  or  exceed  them, the Partnership may enter into
special dispatch arrangements which  will  ultimately  enhance the results of
operations, including revenues and cash flows, of the Partnership.   However,
if  and  when  the  restructured Niagara Mohawk Power Purchase Agreement goes
into effect, the Partnership anticipates  that Niagara Mohawk will relinquish
its right to direct the dispatch of Unit 1 and  that  the  Partnership  would
make  decisions  regarding the operation of Unit 1 based on market conditions
then in effect, in light of its anticipated receipt of certain fixed payments
under the restructured Niagara Mohawk Power Purchase Agreement.

	As of March 1997, natural gas resale  prices for 1997 have been below the
prior year's high prices and the Partnership expects, on  the  average,  such
prices to remain below 1996 levels for the balance of 1997.

	Future  operating  results  and  cash  flows  from  operations  are  also
dependent  on, among other things, the performance of equipment and processes
as expected, level of dispatch, fuel  deliveries and prices 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.



ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
- ----------------------------------------------------

	The financial statements and supplementary data required by this item are
presented under Item 14 and are incorporated herein by reference.


ITEM 9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS ON ACCOUNTING AND
- -----------------------------------------------------------------------------
FINANCIAL DISCLOSURE
- --------------------
	None.



                                     26

<PAGE>

                                  PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE FUNDING CORPORATION AND THE
- -----------------------------------------------------------------------------
MANAGING GENERAL PARTNER
- ------------------------

	The  Managing  General  Partner  is  authorized  to manage the day to day
business and affairs of the  Partnership  and  to take actions which bind the
Partnership, subject to certain limitations  set  forth  in  the  Partnership
Agreement.   The Managing General Partner has a Board of Directors consisting
of two persons elected by  its  sole  stockholder, JMC Selkirk Holdings, Inc.
("Holdings"), a direct subsidiary	 of  J.  Makowski Company.  Pursuant to a
board representation agreement with GPUI, Holdings may elect  at  least  four
members,  and  GPUI has the right, at its option, to designate a fifth member
of the Board of Directors of the Managing General Partner.

	The following tables set forth the  names,  ages  and  positions  of  the
directors  and executive officers of the Funding Corporation and the Managing
General Partner and  their  positions  with  the  Funding Corporation and the
Managing General Partner.  Directors are elected annually  and  each  elected
director  holds  office until a successor is elected.  The executive officers
of each of  the  Funding  Corporation  and  the  Managing General Partner are
chosen from time to time by vote of its Board of Directors.

  Selkirk Cogen Funding Corporation:
  ----------------------------------
  
  		Name		          Age		              Position
		----				  ---					  --------
  Joseph P. Kearney............50 	   Chief Executive Officer, President and
  		    						    Director
  P. Chrisman Iribe............45      Executive Vice President and Director
  John R. Cooper...............49 	   Senior Vice President and Chief
    								    Financial Officer
  David N. Bassett.............50	   Treasurer

  Managing General Partner:
  -------------------------
 
  		Name		          Age		              Position
		----				  ---					  --------
  Joseph P. Kearney............50 	   Chief Executive Officer, President and
  									    Director
  P. Chrisman Iribe............45      Executive Vice President and Director
  John R. Cooper...............49      Senior  Vice  President  and  Chief
       					 				Financial Officer
  David N. Bassett.............50	   Treasurer

	Joseph  P. Kearney has been President and Chief Executive Officer of U.S.
Generating Company  ("U.S.  Generating"),  an  affiliate  of the Partnership,
since it was formed in 1989.  Prior to joining U.S. Generating,  Mr.  Kearney
held  senior  management  positions  at  the Coastal Corporation from 1984 to
1989.  Prior to 1984, Mr.  Kearney  held  positions in project and technology
development and financing with the Fluor Corporation, Enpex  Corporation  and
System  Development  Corporation.   From  1974 to 1979, Mr. Kearney served as
Chief of Energy Technology, White  House  Office  of Management & Budget.  He
had Executive  Office  responsibility  for  financial,  policy,  legislative,
management  and  budgetary proposals by the U.S. Department of Energy and the
Nuclear Regulatory Commission.

                                     27

<PAGE>
	
	P. Chrisman Iribe  is  Executive  Vice  President  of U.S. Generating, an
affiliate of the Partnership, and has been with U.S. Generating since it  was
formed  in 1989.  Prior to joining U.S. Generating, Mr. Iribe was senior vice
president for planning, state relations  and public affairs with ANR Pipeline
Company, a natural gas pipeline company  and  a  subsidiary  of  the  Coastal
Corporation.

	John  R. Cooper is Senior Vice President of U.S. Generating, an affiliate
of the Partnership, and has been with U.S. Generating, since it was formed in
1989.  Prior  to  joining  U.S.  Generating,  he  spent  3  years  as a Chief
Financial Officer with a European oil, shipping and banking group.  Prior  to
1986,  Mr.  Cooper spent 7 years with Bechtel Financing Services, Inc., where
his last position was Vice President and Manager.

	David N. Bassett  is  Controller  and  Treasurer  of  U.S. Generating, an
affiliate of the Partnership, and has been with U.S. Generating since it  was
formed in 1989.  Mr. Bassett oversees all accounting and auditing activities,
treasury functions and insurance for the projects in which U.S. Generating or
certain  of its affiliates play a role.  Prior to joining U.S. Generating, he
worked for Bechtel Enterprises, Inc. and Bechtel Group for over 15 years.

General Partners' Representatives of the Management Committee

	The Management Committee  established  under  the  Partnership  Agreement
consists of one representative of each of the General Partners.  Each General
Partner  has  a  voting  representative  on  the Management Committee, which,
subject to certain limited exceptions,  acts  by unanimity.  GPUI is entitled
to name a designee to participate on a non-voting basis in  meetings  of  the
Management Committee.


ITEM 11.  EXECUTIVE AND BOARD COMPENSATION AND BENEFITS
- -------------------------------------------------------

	No cash compensation or non-cash compensation  was paid in any prior year
or during the year ended December 31, 1996 to any of the officers,  directors
and representatives referred to under Item 10 above for their services to the
Funding  Corporation,  the  Managing  General  Partner  or  the  Partnership.
Overall  management  and  administrative  services for the Facility are being
performed by the Project Management  Firm  at agreed-upon billing rates which
are adjusted quadrennially, if  necessary,  pursuant  to  the  Administrative
Services Agreement.

                                     28

<PAGE>

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
- ------------------------------------------------------------------------

	The  Partnership  is  a limited partnership wholly owned by its Partners.
The following information  is  given  with  respect  to  the  Partners of the
Partnership:

  							                    Nature
		        Name and Address		     of Beneficial	  Percentage
Title of Class	of Beneficial Owner		     Ownership (1)	  Interest (2)	
- --------------  -------------------          -------------	  ------------


Partnership	  JMC Selkirk, Inc. (3)		      Managing General   (i)  2.0417%
 Interest	  One Bowdoin Square			  Partner		    (ii) 22.4000%
			  Boston, Massachusetts 02114     Limited Partner  (iii) 18.1440%

Partnership	  Pentagen Investors, L.P.*(3)(4) Limited Partner    (i)  5.2502%
 Interest	  One Bowdoin Square			   				   	(ii) 57.6000%
			  Boston, Massachusetts 02114			           (iii) 46.6560%

Partnership	  Cogen Technologies 		      General Partner	(i)   1.0000%
 Interest	  Selkirk GP, Inc.				                  (iii)    .2211%
			  1600 Smith Street
			  Houston, Texas  77002 (5)

Partnership	  Cogen Technologies 		      Limited Partner   (i)  78.1557%
 Interest	  Selkirk LP..					                  (iii)  17.2789%
		      1600 Smith Street
			  Houston, Texas  77002 (5)

Partnership   EI Selkirk, Inc.  (6)		      Limited Partner   (i)  13.5523%
 Interest     One Upper Pond Road			     	           (ii)  20.0000%
			  Parsippany, New Jersey 07054			          (iii)  17.7000%

* Formerly known as JMCS I Investors, L.P.

(1)	None of the persons listed has the right to acquire beneficial  ownership
	of securities as specified in Rule 13d-3(d) under the Exchange Act.

(2)	Percentages  indicate the interest of (i) each of the Partners in certain
	priority distributions of available cash  of the Partnership, up to fixed
	semi-annual amounts (the "Level  I  Distributions"),  (ii)  JMC  Selkirk,
	Investors  and  EI  Selkirk  in  99%  of  distributions  of the remaining
	available cash of the Partnership; and  (iii) each of the Partners in the
	residual tier of  interests  in  cash  distributions  after  the  initial
	18-year period following the completion of Unit 2 (or, if later, the date
	when all Level I Distributions have been paid).

(3)	J. Makowski Company is the indirect beneficial owner of JMC Selkirk and a
	50%  indirect  beneficial  owner  of  Investors (formerly known as JMCS I
	Investors, L.P.).  All of  the  capital  stock  of J. Makowski Company is
	held by Beale Generating Company, a special purpose  corporation  jointly
	owned by subsidiaries of PG&E Enterprises and Bechtel Enterprises, Inc.

									  29

<PAGE>

(4)	50%  of  the  interests  in  Investors  are  beneficially  owned by Tomen
	Corporation, a Japanese trading company.

(5)	Cogen Technologies GP is beneficially  owned  by Robert C. McNair (88.3%)
	and members of his family (11.7%).  Cogen Technologies LP is beneficially
	owned by Robert C. McNair (72.155%), members of his family  (9.561%)  and
	certain  of  his  associates (18.284%).  Mr. McNair has voting control of
	each of Cogen Technologies GP and Cogen Technologies LP.

(6)	GPUI, Inc. is the indirect beneficial owner of EI Selkirk.

	Except  as  specifically provided or required by law and in certain other
limited circumstances provided in the Partnership Agreement, Limited Partners
may not participate in  the  management  or  control of the Partnership.  The
Managing General Partner is an affiliate of Investors,  which  is  a  Limited
Partner,   and  JMCS  I  Management,  the  Project  Management  Firm.   Cogen
Technologies GP and Cogen Technologies, L.P. are also affiliated.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- --------------------------------------------------------

	JMCS  I  Management,  a  wholly-owned  indirect subsidiary of J. Makowski
Company, provides management  and  administrative  services  for the Facility
under the Administrative  Services  Agreement.   All  of  the  directors  and
officers  of  the Managing General Partner and the Funding Corporation listed
in Item 10 of this Report are also directors or officers, as the case may be,
of JMCS I Management.  See  Note  7 to the Consolidated Financial Statements,
appearing elsewhere in this report, for a  discussion  of  the  Partnership's
related party transactions.


                                     30

<PAGE>


                                   PART IV


ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULE AND REPORTS ON FORM 8-K
- ------------------------------------------------------------------------

(a)	1. Financial Statements

	   The following financial statements are filed as part of this Report:

  	   Report of Independent Auditors...................................  F-1
	   
	   Report of Independent Auditors...................................  F-2

  	   Balance Sheets as of December 31, 1996 and December 31, 1995.....  F-3

  	   Statements of Operations for the years ended December 31, 1996
  	   and December 31, 1995 and the nine months ended December 31, 1994. F-4

       Statements of Partners' Capital for the years ended 
       December 31, 1996 and December 31, 1995 and the nine months ended
       December 31,1994.................................................. F-5

  	   Statements of Cash Flows for the years ended December 31, 1996
  	   and December 31, 1995 and the nine months ended December 31, 1994. F-6

       Notes to Consolidated Financial Statements........................ F-8

	2. Financial Statement Schedule

	   The following financial statement schedule is filed as part of this
	   Report:

  	   Schedule II	Valuation and Qualifying Accounts.................... S-1

       All other schedules have  been  omitted  because the information is 
not applicable.

	3.	Exhibits

    	The  exhibits  listed on the accompanying Index to Exhibits are filed
as part of this Report.

(b)		Reports on Form 8-K

		On March  14,  1997,  the  Registrant  filed  a  report  on  Form 8-K
disclosing the  global  agreement  reached  between  Niagara  Mohawk  and  19
Independent Power Producers.  

                                     31

<PAGE>

      

                  REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Partners of
Selkirk Cogen Partners, L.P.:

We have audited the accompanying consolidated balance sheets of Selkirk Cogen
Partners, L.P. (a Delaware limited partnership)  and  its  subsidiary  as  of
December  31,  1996  and  1995,  and  the  related consolidated statements of
operations, partners capital and cash flows  for the years then ended.  These
financial statements are the responsibility of the Partnership's  management.
Our  responsibility  is  to  express an opinion on these financial statements
based  on  our  audits.   We  did  not  audit  the  accompanying consolidated
statements of operations, partners capital and cash flows for the nine months
ended December 31, 1994.  Those financial statements were  audited  by  other
auditors  whose  report dated March 28, 1995 expressed an unqualified opinion
on those statements.

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

In  our  opinion,  based  on our audits, the financial statements referred to
above present fairly, in  all  material  respects,  the financial position of
Selkirk Cogen Partners, L.P. and its subsidiary as of December 31,  1996  and
1995,  and the results of their operations and their cash flows for the years
then ended, in conformity with generally accepted accounting principles.

Our  audits  were  made  for  the  purpose  of  forming  an  opinion  on  the
consolidated financial statements taken as  a  whole.  The schedule listed in
the accompanying index is the responsibility of the Partnership's  management
and  is  presented for purposes of complying with the Securities and Exchange
Commissions rules  and  is  not  part  of  the  basic  consolidated financial
statements.  This schedule has been  subjected  to  the  auditing  procedures
applied  in  the  audit  of the consolidated financial statements and, in our
opinion, based on our  audit,  fairly  states,  in all material respects, the
financial  data  required  to  be  set  forth  therein  in  relation  to  the
consolidated financial statements taken as a whole.

												ARTHUR ANDERSEN, LLP


Washington, D.C.
March 14, 1997

                                     F-1

<PAGE>


                  REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Partners of
Selkirk Cogen Partners, L.P.
(A Delaware limited partnership)

	We  have  audited  the  accompanying  balance  sheets  of  Selkirk  Cogen
Partners,  L.P.  as  of  December 31, 1994 and March 31, 1994 and the related
statements of operations, partners capital and cash flows for the nine months
ended December 31, 1994 and for the years ended March 31, 1994 and 1993.  Our
audits also included the financial statement  schedule listed in the Index at
Item 14(a).  These financial statements and schedule are  the  responsibility
of the Partnership's management.  Our responsibility is to express an opinion
on these financial statements and schedule based on our audits.

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

	In our opinion, based the financial statements referred to above  present
fairly,  in  all  material  respects  the financial position of Selkirk Cogen
Partners, L.P. at December 31, 1994  and  March  31, 1994, and the results of
its operations and cash flows for the nine months ended December 31, 1994 and
for the years ended March 31, 1994 and 1993,  in  conformity  with  generally
accepted  accounting principles.  Also, in our opinion, the related financial
statement schedule,  when  considered  in  relation  to  the  basic financial
statements taken as a whole, presents fairly in  all  material  respects  the
information set forth therein.


													ERNST & YOUNG LLP


Boston, Massachusetts
March 28, 1995

                                     F-2

<PAGE>


                                                               
<TABLE>
                        SELKIRK COGEN PARTNERS, L.P.
                        CONSOLIDATED BALANCE SHEETS
                               (in thousands)
<CAPTION>
                				     	     	   December 31, December 31, 
						                              1996		    1995
						                           -----------  -----------
<S>												      <C>	       	<C>
ASSETS		
- ------										
Current assets:									
  Cash............................................ $    2,591     $    2,672 
  Restricted funds................................	    6,284         10,010 
  Accounts receivable.............................     19,899         17,317 
  Due from affiliates.............................         40             17 
  Fuel inventory and supplies.....................	    4,401          3,573
  Other current assets............................	      449	       1,012 
  				                   					---------	   ---------
    	Total current assets......................     33,664         34,601 
									
  Plant and equipment.............................    371,301        370,700 
  Less:  Accumulated depreciation.................     37,072         24,415
													---------	   ---------
    Net plant and equipment.......................    334,229   	 346,285

  Long-term restricted funds......................     20,446		  20,906

  Deferred financing charges, net of accumulated
    amortization of $3,166 at December 31, 1996 
    and $1,993 at December 31, 1995...............     13,115         14,288 
                                     				---------	   ---------

				Total Assets		               $  401,454     $  416,080
   			                                    	---------	   ---------
   			                                       	---------	   ---------
LIABILITIES AND PARTNERS' CAPITAL									
- ---------------------------------										

Current liabilities:									
  Accounts payable................................ $      588 	  $      372 
  Accrued expenses................................	   16,624         13,248
  Due to affiliates...............................        937	         262 
  Advances from customer..........................         17 	         153 
  Current portion of long-term bonds..............      2,167 	         580 
	  					                        	---------	   ---------
	    Total current liabilities................. 	   20,333         14,615 
										
  Other long-term liabilities.....................	   10,678          8,515 
  Long-term bonds, less current portion........... 	  389,253        391,420 
										
  General partners' capital.......................	    (173) 		      43 
  Limited partners' capital.......................	 (18,637)          1,487 
	   											    ---------	   ---------
	    Total partners' capital...................   (18,810)          1,530 
											       	---------	   ---------
				Total Liabilities and
					 Partners' Capital             $  401,454     $  416,080 
												    --------- 	   ---------
												    ---------	   ---------
<FN>
See Notes to Consolidated Financial Statements.									
</TABLE>
                                     F-3

<PAGE>
				 																							
<TABLE>
                        SELKIRK COGEN PARTNERS, L.P.
                   CONSOLIDATED STATEMENTS OF OPERATIONS
                               (in thousands)
<CAPTION>											
											
  							    For the 	     For the	    For the Nine
							   Year Ended	    Year Ended	    Months Ended
                               December 31,     December 31,     December 31,
                 		           1996            1995		        1994 	 
    						   ------------	   ------------	    ------------
<S>								   <C> 		       <C>	        	<C>

Operating revenues:
 Electric and steam..........   $   149,793     $   139,637      $    51,473
 Gas resale..................        24,649	         16,141            9,977
						          ---------       ---------	       ---------
    Total operating 		
      revenues...............	    174,442 	    155,778	          61,450

Cost of revenue:
  Fuel costs.................        89,177	         84,712     	  30,685
  Other operating and
  maintenance expenses.......	     17,913   	     17,217			   8,154
  Depreciation...............	     12,657          12,562			   5,399 	
							      ---------       ---------        ---------
    Total cost of revenues...       119,747     	114,491			  44,238
							      ---------       ---------        ---------

Gross Profit.................        54,695          41,287		      17,212
						 	 	   			
Other operating expenses:										
 Administrative services -
   affiliates................         2,715           2,419            1,869	
 Other general and 
   administrative expenses...         2,781           3,625            1,642        	
 Amortization of deferred
   financing charges.........	      1,173           1,130	  	         579
							      ---------       ---------        ---------
	Total other operating
	  expenses...............         6,669           7,174			   4,090
							      ---------  	  ---------        ---------
				 
Operating income.............        48,026          34,113           13,122
											
Write-off deferred
  financing charges and
  swap breakage..............	     ----	      	  ----			  34,885

Net interest expense.........        32,844          32,392           14,621
							      ---------	      ---------        ---------
Net income (loss)............     $  15,182        $  1,721         $(36,384)   
							      ---------	       --------        ---------
       						      ---------        --------	       ---------
Allocated to:
  General partners...........   $       152	       $     41        $  (4,352)
  Limited partners...........        15,030           1,680 	     (32,032)	
                                  ---------	      ---------	       ---------
	Total....................   $    15,182       $   1,721        $ (36,384)
       						      ---------       ---------	       ---------    			    					 						                                     	
  						          ---------       ---------        ---------
<FN>
See Notes to Consolidated Financial Statements.										
</TABLE>

                                     F-4

<PAGE>


<TABLE>

                        SELKIRK COGEN PARTNERS, L.P.
                CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL
  For the year ended December 31, 1996,the year ended December 31, 1995 and
				for the nine months ended December 31, 1994
                               (in thousands)
<CAPTION>											
											
						        General   	      Limited 	    
                                Partners          Partners     	   Total
                               ----------	     ---------- 	------------
<S>								 <C>   			      <C>	       	<C>

Balance at March 31, 1994.....   $   288          $     72       $    	360
  Capital contributions.......       384	        58,505           58,889
  Financial advisory fees.....	     (27)			(1,512)		     (1,539)
  Cash distribution...........	     (11)			  (494)			   (505)
  Net loss....................	  (4,352)		   (32,032)			(36,384)
   						         ---------        ---------	       ---------
Balance at December 31, 1994..	  (3,718) 	        24,539	         20,821 
  Cash distributions.........		(691)		   (20,321)			(21,012)
  Conversion and Assignment
     of JMCS I Investors, L.P.
     Interest (see Note 3 to 
     the consolidated
     financial statements)....	   4,411		    (4,411)				---
  Net Income..................		  41			 1,680			  1,721
 							     ---------        ---------        ---------
Balance at December 31, 1995..        43             1,487		      1,530
  Cash distributions..........		(368)		   (35,154)		    (35,522)	 	   			
  Net income..................		 152			15,030			 15,182
							     ---------        ---------	       ---------
Balance at December 31, 1996..   $  (173)		  $(18,637)	       $(18,810)
							     ---------	      ---------        ---------
       						     ---------        ---------	       ---------



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

                                     F-5
<PAGE>

  

<TABLE>

                        SELKIRK COGEN PARTNERS, L.P.
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                               (in thousands)

<CAPTION>

  							    For the 	     For the	    For the Nine
        					   Year Ended	    Year Ended	    Months Ended
                              December 31,     December 31,     December 31,
                 		          1996             1995		        1994 	 
    						  ------------	   ------------	    ------------
<S>								 <C>   			    <C>	         	<C>

Net cash provided by(used 
  in) operating activities:
 Net income (loss)..........   $    15,182		$	  1,721		 $	 (36,384)
 Adjustments to reconcile net 
   income (loss) to net cash
   provided by (used in) 
   operating activities:
   Depreciation and 
     amortization...........   		13,830			 13,692			   5,977
   Write-off of deferred
      financing charges.....          ---              ---            17,416
   Change in assets and
      liabilities:
      Accounts receivable...	    (2,582)			 (2,791)		  (9,086)
	  Due from affiliates...		   (23)				174				 (43)
	  Other current assets..		   563			   (195)			(270)
	  Fuel inventory and 			  								  
	    supplies............		  (828)				466			  (1,160)
	 Accounts payable.......		   216		     (3,394)		   2,435
	 Accrued expenses.......		 3,376			   	905			   7,948
	 Due to affiliates......		   675			   (381)			 190
     Other long-term 				 				  
       liabilities..........	     2,163			  1,968			  (1,375)
	   						     ---------		  ---------		   ---------
	   Total adjustments....	    17,390		     10,444			  22,032	        
	                             ---------        ---------        ---------
		 Net cash provided		    
	  	   by (used in)
		   operating
		   activities......			32,572			 12,165			 (14,352)

 Cash flows provided by (used
 in) investing activities:
   Construction work-in-
     progress...............		  ---			   ---		     (26,228)
   Construction work-in-			 
     progress-affiliates....		  ---  			   --- 				(966)
   Plant and equipment
     additions..............		  (601)			 (4,275)		  (1,400)
   Plant and equipment				  
   	 additions-affiliates...		  --- 			   (132)	     (17,377)
   Return of power sales and
     other deposits.........		  ---			   ---			   1,330
   Restriced funds..........		 4,186			 17,689			 (48,605)
	                             ---------        ---------        ---------
    	 Net cash provided		    
	  	   by (used in)
		   investing
		   activities......			 3,585			 13,282			 (93,246)
           
<FN>												
                       (Continued on following page.)

</TABLE>											
											
																				
                                     F-6

<PAGE>

<TABLE>
                        SELKIRK COGEN PARTNERS, L.P.
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                               (in thousands)

<CAPTION>
  							    For the 	     For the	    For the Nine
							   Year Ended	    Year Ended	    Months Ended
                              December 31,     December 31,     December 31,
                 		          1996             1995		        1994 	 
    						  ------------	   ------------	    ------------
<S>								 <C>   			    <C>	         	<C>

Cash flows provided by (used 
  in) financing activities:
  Equity contributions from
    partners................   $    ---   		$	  --- 		 $    57,350
  Cash distributions to
    partners................   	   (35,522)         (21,012) 		    (505)		  
  Payments of principal on 
    long-term debt..........          (580)           ---              ---
  Proceeds from bond
    financing...............	    ---			      ---		     392,000  
  Proceeds form construction
    loan....................		---			      ---		       4,500
  Repayment of construction 
    loan....................		---			      ---		    (236,900)    
  Proceeds from bridge loan.        ---			      ---		       4,600
  Repayment of bridge loan..        ---			      ---		      (4,600)			  
  Repayment of term loan....		---			      ---		     (96,300) 
  Payments for cost of 
    financing...............		---			      (217)		     (11,286) 
  Payments for cost of 
    financing to related
	parties.................		---			      ---		      (1,543) 
  Advances from a customer..		  (136)			(5,282)		       1,160
	   						     ---------		  ---------		   ---------
		 Net cash provided		   
		   (used in)
		   financing
		   activities.......       (36,238)		   (26,511)		     108,476   	   
Net increase (decrease) in
  cash......................		   (81) 		(1,064)		         878	   		     
Cash at beginning of
  periood...................         2,672		     3,736		       2,858    
                                 ---------        ---------        ---------
Cash at end of periood.....	   $     2,591		$    2,672		 $	   3,736
                                 ---------        ---------        ---------
                                 ---------        ---------        ---------

Supplemental disclosures of 
  cash flow information:	   
  
  Cash paid for interest...	   $ 	34,781		$	 35,160    	 $    24,352
                                 ---------        ---------        ---------
                                 ---------        ---------        --------- 
  Items not affecting cash:
    Reclassification to
	  construction work-
	  in-progress:
	  Property tax expense.			---			      ---		      	 949
	  Financing charges....			---			      ---		      	 528
	Transfer to reflect 
	  plant in service:
	  Construction work-
	  in-progress..........			---			      ---		    (253,842) 
	  Property, plant and 
	  equipment............			---			      ---		     252,248 
	  Inventory............			---			      ---		       1,350
	  Other current assets.			---			      ---		      	 244
												
<FN>
See Notes to Consolidated Financial Statements.                     
</TABLE>											
											
																				
                                     F-7

<PAGE>


                    SELKIRK COGEN PARTNERS, L.P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     DECEMBER 31, 1996 AND 1995


1.	Organization and business
	-------------------------

	Selkirk Cogen Partners, L.P.  (Selkirk  or the Partnership) was organized
	on December 15, 1989 as a Delaware limited  partnership.   Prior  to  the
	Partnership  agreement,  the  partners had a cost sharing arrangement for
	costs incurred from the project's inception  in October 1987.  See Note 3
	for a discussion of the general and limited partners and their respective
	equity interests.

	Selkirk Cogen Funding Corporation (Funding Corporation) was organized  as
	a  wholly-owned  subsidiary  of  the  Partnership for the sole purpose of
	facilitating financing activities of the Partnership (see Note 4).

	Selkirk was formed for the  purpose of constructing, owning and operating
 	a natural  gas-fired  combined-cycle  cogeneration  facility  located  on
 	General  Electric  Company's  (GE)  property  in Bethlehem, New York (the
 	Facility).  The Facility consists of one  unit (Unit 1), with an electric
 	generating capacity of approximately 79.9 megawatts  (MW)  and  a  second
 	unit  (Unit 2), with an electric generating capacity of approximately 265
 	MW.  Unit 1 and Unit  2  have  been designed to operate independently for
 	electrical generation, while thermally integrated for  steam  generation,
 	thereby  optimizing  efficiencies  in  the  combined  performance  of the
 	Facility.  Selkirk received  construction  financing  for  Unit 1 in June
 	1990 and commercial operations commenced  on  April  17,  1992.   Unit  2
 	obtained construction financing in October 1992 and commercial operations
 	commenced  September  1, 1994.  Both Units are fueled by Canadian natural
 	gas purchased under firm 15-year natural gas supply contracts (extendible
 	to 20 years upon satisfaction of  certain conditions).  Unit 1 is selling
 	at least 79.9 MW of electric capacity and associated  energy  to  Niagara
 	Mohawk  Power  Corporation  (NIMO) under a 20-year contract and Unit 2 is
 	selling 265 MW of electric capacity and associated energy to Consolidated
 	Edison Company of New York  (ConEd)  under a 20-year contract.  Also, the
 	Partnership makes excess gas lay-off sales during periods  when  Units  1
 	and  2  are  not  operating  at  full  capacity (see Note 6).  Historical
 	natural gas resale prices have resulted in significant gas resale margins
 	for the Partnership during the  years  ended  December 31, 1996 and 1995.
 	Historical natural gas prices may not be indicative of future natural gas
 	market prices.

	Unit 1 of the Facility is currently certified as  a  qualifying  facility
	(QF)  under  the Public Utility Regulatory Policy Act of 1978, as amended
	(PURPA).  Accordingly, the prices charged for the sale of electricity and
	steam are not regulated.  When  Unit  2 commenced operations the Facility
	was no longer qualified by the State of New  York  but  continues  to  be
	certified  by  the FERC as a QF.  However, this is not expected to have a
	material impact on Selkirk's  financial  position or operations.  Certain
	fuel transportation agreements entered into by  Selkirk  are  subject  to
	regulation  on  the federal and provincial levels in Canada.  Selkirk has
	obtained all material  Canadian  governmental  permits and authorizations
	required for operation.

									 F-8

<PAGE>

                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)


2.  Summary of significant accounting policies
	------------------------------------------

	Basis of presentation
	---------------------

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

	The  statements of operations reflect the results of operations of Unit 1
	and for Unit 2 beginning  September  1,  1994, the date Unit 2 operations
	commenced.  Amounts incurred or accrued for Unit 2 from  inception  until
	Unit 2's commercial operation date were capitalized or deferred.

	The  statements  of  operations for the years ended December 31, 1996 and
	and  1995  and  the  nine  months  ended  December  31,  1994 include the
	activities of the  Funding  Corporation.   All  intercompany balances and
	transactions have been eliminated

	Effective December 31, 1994, the Partnership changed its fiscal year  end
	from March 31 to December 31.

	Cash and cash equivalents
  	-------------------------

	The  Partnership  considers  all non restricted liquid securities with an
	original maturity of three months or less to be cash equivalents.

	Restricted funds and long-term restricted funds
	-----------------------------------------------

	All cash and cash equivalents  are  restricted  as to their use under the
	deposit and disbursement agreement.  Certain of the Restricted funds  are
	associated  with  transactions  or events which are applicable to periods
	beyond the current accounting  period  and  are, therefore, classified as
	long-term.  All other Funds are classified as current assets.

									  F-9

<PAGE>


                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)


	Allowance for doubtful accounts
	-------------------------------

	An  allowance  for  doubtful  accounts  is  established  when  it appears
	collectability of all or a  portion  of  a customer account receivable is
	unlikely.  The allowance for doubtful accounts at December 31,  1996  and
	1995 was $0 and $87,000, respectively.

	Construction work-in-progress
	-----------------------------

	For the nine months ended December 31, 1994, Unit 2 capitalized interest,
	net  of  interest earned, of approximately $9,327,000.  Upon commencement
	of commercial operations of Unit  2, construction costs were reclassified
	to plant and equipment and depreciation commenced accordingly.

	Deferred financing charges
	--------------------------

	Deferred financing charges relate to costs incurred  to  issue  long-term
	obligations  and  are  amortized using the effective interest rate method
	over the lives of the loans to which they pertain.

	Plant and equipment
	-------------------

	Plant and equipment is stated  at  cost, net of accumulated depreciation.
	Depreciation is computed on a  straight-line  basis  over  the  estimated
	useful lives of the related assets as follows:

				  Cogeneration facility		   	30 years					
				  Computer systems				 7  years	
				  Office equipment				 5 years

	A  maintenance and repairs reserve is recorded based upon scheduled major
	maintenance plans  for  20  years.   Other  maintenance  and  repairs are
	charged to expense as incurred.

	Fuel inventory and supplies
	---------------------------
					
	Inventories are  stated  at  the  lower  of  cost  or  market.  Costs for
	materials, supplies and oil inventories were determined by the  first-in,
	first-out  method.   Beginning  November 1994, costs are determined on an
	average cost method.  The impact  of  the change in accounting method was
	immaterial.

									  F-10

<PAGE>


                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)


	Real estate taxes
	-----------------

	Real estate tax payments made under  the Partnership's payment in lieu of
	taxes (PILOT) agreement are recognized on a straight-line basis over  the
	term of the agreement.

	Accrued expenses
	----------------

	Accrued expenses consist of the following (in thousands):

							     	 December 31, 	        December 31,
						           		 1996       	        1995       	
									-------------           ------------

		Accrued fuel costs			  $12,250			 	  $ 7,888
		Accrued wheeling			      466		              466
		Accrued PILOT 				    1,050		     		  950
		Accrued NY gas import taxes       114		 		    1,371
		Accrued utilities			      982		 		      781
		Accrued plant purchases		      518		    		  499
		Accrued bond interest		      385		       		  385
		Other accrued expenses		      859		   		      908
							          -------				  -------
							          $16,624				  $13,248
									  -------                 -------
									  -------                 -------

	Interest rate and currency swap agreements
	------------------------------------------

	In  connection  with its asset and liability management policies, Selkirk
	entered into  various  types  of  hedging  agreements.   The periodic net
	interest settlement on interest rate swap agreements was recognized as  a
	yield  adjustment  recorded to interest income or expense as appropriate.
	Gains and losses  on  currency  exchange  contracts  are  included in net
	income in the period in which the exchange rate changed.  Market risk was
	mitigated through  these  swap  transactions.   The  interest  rate  swap
	agreements were terminated in 1994.

	Revenue recognition
	--------------------

	Revenues  for  the  sale  of  electricity and steam are recorded based on
	monthly output delivered as  specified under contractual terms.  Revenues
	for the sale of excess gas are recorded in the month sold.

									  F-11

<PAGE>


                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)

	Income taxes
	------------

	Income taxes have not been provided for  in  the  accompanying  financial
	statements because taxes, if any, are the responsibility of the partners.

	New accounting pronouncement
	----------------------------
	In March 1995, the Financial Accounting Standards Board 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.  The
	adoption  of  this accounting principle has had no material impact on the
	Partnership.

3.  Partners' capital
	-----------------

	In June 1995, the partnership agreement was amended to reflect conversion
	of the general partnership  interest  in  the  Partnership held by JMCS I
	Investors, L.P. (now known as Pentagen Investors, L.P. (Investors)) to  a
	limited partnership interest and the assignment of a portion of Investors
	limited partnership interest in the Partnership to JMC Selkirk, Inc.

	The  general  and  limited  partners,  along with their respective equity
	interests are as follows:


	December 31, 1996 and 1995:
	---------------------------
	
							   							       Interest
	General partners		Affiliate of		        Preferred    Original
	----------------        ------------                ---------   ---------

	JMC Selkirk, Inc.	  J. Makowski Company, Inc.(JMC)  .09%	      1.00%
	Cogen Technologies		
  	 Selkirk GP, Inc.     Cogen Technologies, Inc.	     1.00%	       ---%

									  F-12
										  									 

<PAGE>


                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)

								   								 Interest
	Limited partners			Affiliate of			 Preferred	Original	
	----------------            -----------              ---------  --------
	JMC Selkirk, Inc. 		   J. Makowski Company, Inc.   1.95%     21.40%
	Pentagen Investors, L.P.   J. Makowski Company, Inc.   5.25%  	 57.60%
	EI Selkirk, Inc.		   GPU International, Inc.	  13.55%	 20.00%
	Cogen Technologies
   	 Selkirk, L.P.			   Cogen Technologies, Inc.   78.16%	   ---%

    Under the terms of the amended partnership agreement, cash  available  is
	first distributed 99% to the partners in accordance with their respective
	equity  interests  (preferred  equity)  and  1% is allocated based on the
	original   ownership   structure   between   JMC   affiliates   and   GPU
	International, Inc. (GPUI).   Any  additional  funds  available after the
	preferred distribution, are distributed 99% to the initial equity holders
	and 1% to the preferred equity holders.   Subsequent  to  the  eighteenth
	anniversary  of  Unit  2's commercial operations or the date on which all
	the preferred partners achieve a  specified return, distributions will be
	made in accordance with the residual interest; JMC affiliates  at  64.8%,
	GPUI at 17.7% and Cogen Technologies, Inc. at 17.5%.

4.  Debt financing
    --------------

	On May 9, 1994, the Funding Corporation, a wholly-owned subsidiary of the
	Partnership, issued an  aggregate  of  $392,000,000  in  bonds of which a
	portion was  used  to  refinance  the  outstanding  indebtedness  of  the
	Partnership.  The bonds consist of $165,000,000 which matures on December
	26, 2007 at an interest rate of 8.65% with principal and interest payable
	semi-annually  on  June  26  and  December 26 of each year with principal
	payments commencing June 26, 1996  and $227,000,000 which matures on June
	26, 2012 at an interest rate of 8.98% with principal and interest payable
	semi-annually on June 26 and December 26  of  each  year  with  principal
	payments commencing December 26, 2007.

	The scheduled principal payments on the bonds are as follows:

				1997	         $    2,167,167
				1998				  3,297,597
				1999		   		  4,822,151
				2000		   		  7,306,785
				2001		         11,062,070
									 
									  F-13

<PAGE>


                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)


	The   loans   are  secured  by  liens  on,  and  security  interests  in,
	substantially all of  the  assets  of  the  Partnership.  These loans are
	non-recourse to the individual partners.  The trust  indenture  restricts
	the  ability  of  Selkirk  to  make  distributions  to the partners under
	certain circumstances.

	In connection with the bond  financing,  Selkirk was required to register
	the bonds with the Securities and Exchange Commission (SEC)  by  November
	6,  1994.  The filing was completed and declared effective on November 2,
	1994 by the SEC.

	In 1994,  Selkirk  entered  into  a  combined  working  capital  and bank
	reimbursement agreement (Credit Agreement).  The Credit Agreement  has  a
	maximum  available  amount  of  $30,000,000  to  be  used  by Selkirk for
	required letters  of  credit  related  to  various  project contracts and
	working capital purposes.  The maximum amount available under the  Credit
	Agreement  for  working capital purposes is $10,000,000.  No amounts have
	been drawn under the Credit Agreement.

	Interest and currency swap agreements
	-------------------------------------

	At March 31, 1994, Selkirk  had  four  interest rate swap agreements with
	notional  amounts   of   $112,330,500,   $14,771,250,   $55,000,000   and
	$25,000,000.   In  accordance with the terms of these agreements, Selkirk
	paid interest at a fixed rate  and  received interest at a variable rate,
	determined monthly or quarterly.   The  effect  of  fluctuations  in  the
	interest  to  be received by Selkirk was intended to offset the effect of
	fluctuations in the variable interest  being paid on the construction and
	term loans.

	In conjunction with the issuance of the bonds  and  related  refinancing,
	the  Partnership  terminated  the  interest rate swap agreements and paid
	approximately $17,991,000 in breakage fees (including accrued interest of
	approximately  $550,000),  of  which  $2,087,000  related  to  rate  lock
	breakage costs.  These fees were paid  from  the net proceeds of the bond
	financing.

	On June 20, 1990  and  October  29,  1992,  Selkirk entered into currency
	exchange agreements to hedge against future  exchange  rate  fluctuations
	which could result in additional costs incurred under fuel transportation
	agreements  which  are  denominated  in  Canadian dollars.  The June 1990
	agreement relates to Unit  1  under which Selkirk exchanges approximately
	$368,000 U.S. dollars for $458,000 Canadian dollars on  a  monthly  basis
	commencing  on  December 25, 1992 and terminating December 25, 2002.  The
	October 1992 agreement relates  to  Unit  2 under which Selkirk exchanges
	approximately $1,044,000 U.S. dollars for $1,300,000 Canadian dollars  on
	a  monthly  basis commencing on May 25, 1995 and terminating December 25,
	2004.
									 
									  F-14

<PAGE>


                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)


	Selkirk is exposed to credit loss under the currency agreements.  In  the
	unlikely  event  that  a  counterparty  fails  to  meet  the terms of the
	agreements, Selkirk's exposure is  limited  to the currency exchange rate
	differential.  However, Selkirk does not anticipate nonperformance by the
	counterparties.

5.  Disclosure of fair market value of financial instruments
	--------------------------------------------------------

	The  following  methods  and  assumptions were used by the Partnership in
	estimating its fair  value  disclosures  for  financial instruments as of
	December 31, 1996 and 1995:

	Cash:  The  carrying  amount  reported  in  the  balance  sheet  for cash
	approximates its fair value of $2,591,000 and $2,672,000 at December  31,
	1996 and 1995, respectively.

	Restricted funds:  The carrying amount reported in the balance sheet  for
	restricted   funds   approximates  its  fair  value  of  $26,730,000  and
	$30,916,000 at December 31, 1996 and 1995, respectively.

	Long-term bonds:  The fair value of  the  long-term bonds is based on the
	current market rates for the bonds.  The  fair  value  of  the  long-term
	bonds  at  December  31,  1996 and 1995 is approximately $383,183,000 and
	$391,964,000, respectively.

	Currency swap  agreements:   The  fair  value  of  the  currency exchange
	arrangements represents the termination value of approximately $6,588,000
	and $4,933,000 at December 31, 1996  and  1995,  respectively,  estimated
	using current exchange rates.

6.  Commitments
	-----------
	Selkirk has  entered  into  site  lease,  property  tax,  fuel supply and
	transportation, power sales, steam sales,  electric  interconnection  and
	transmission,  operations  and  maintenance,  water  supply  and  project
	administrative  agency  agreements.   In connection with the construction
	and operation of the Facility,  Selkirk  is obligated under the following
	agreements:

									  F-15

<PAGE>
										  


                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)


	Power sales agreements - electricity
	------------------------------------

	In December  1987,  Selkirk  entered  into  a  power  sales agreement, as
	amended, with NIMO, for the sale of electricity, for an initial  term  of
	20 years commencing on the date of commercial operations, April 17, 1992.
	The agreement may be terminated upon two years written notice to NIMO and
	payment  of  a  termination fee or upon the loss of Selkirk's status as a
	QF.
	
  	In  April  1994,  the  power  sales  agreement with NIMO was amended and,
	pursuant to this amended agreement,  the Partnership paid NIMO $1,250,000
	as a consent fee from the proceeds of the bond  offering.   In  addition,
	the  Partnership  posted a letter of credit for approximately $15,000,000
	under the Credit Agreement.

	On October 6, 1995, NIMO  filed  its  "PowerChoice" proposal with the New
	York State Public Service Commission ("NYPSC").   On  October  12,  1995,
	NIMO  filed  a Report on Form 8-K with the SEC explaining the PowerChoice
	proposal (the "PowerChoice  Statement").   In  the PowerChoice Statement,
	NIMO 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").
	In connection with PowerChoice, NIMO filed a Report on Form 8-K on  March
	10,  1997 with the SEC in which it announced an agreement in principle to
	restructure  or  terminate  44   power  purchase  contracts.   Among  the
	contracts which is proposed to be restructured is the  NIMO  power  sales
	agreement  for  the electric output of Unit 1.  Pursuant to the agreement
	in principle and subject to  negotiation  as described below, the parties
	propose to restructure the NIMO power  sales  agreement  to  provide  for
	payments  from  NIMO  which may be under one or more pricing arrangements
	for up to 12 years in lieu of  the rates which would be payable under the
	current NIMO power sales agreement.

	The details of the price arrangements as well as other possible  contract
	modifications  are  yet  to  be  negotiated,  and  implementation  of the
	agreement in principle is subject  to a number of significant conditions,
	including execution  of  binding  agreements;  any  requisite  corporate,
	partnership and shareholder approvals; NYPSC approval of the agreement in
	principle  and  other  related  transactions;  other  state  and  federal
	approvals;  the  resolution  of  all  tax  issues; and obtaining required
	amendments or waivers  under  existing  credit agreements and third-party
	contracts, including, with respect to the Partnership, satisfying certain
	standards under the trust indenture relating to the absence  of  material
	adverse  changes  and  the maintenance of required projected debt service
	coverage ratios or  receiving  any  required  approval  of holders of the
	bonds or other creditors.
	
	The Partnership, as a party  to  the agreement in principle, is committed
	to negotiate to reach agreement on a restructured power sales  agreement;
	however,  the  Partnership  expresses  no  opinion  with  respect  to the
	likelihood that all of the  conditions to implementation of the agreement
	in principle

					 			      F-16

<PAGE>


                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)

	will be met or that all of the other  elements  of  PowerChoice  will  be
	realized.   Further, the Partnership expresses no opinion with respect to
	the viability of  NIMO's  proposed  alternatives should PowerChoice fail,
	such as NIMO's proposal to take possession of independent power  projects
	through  the power of eminent domain and to thereafter sell such projects
	or NIMO's position that it has  not ruled out the ultimate possibility of
	a filing for restructuring under Chapter 11 of the U.S.  Bankruptcy  Code
	as  set forth in the PowerChoice Statement.  Nevertheless, in the absence
	of agreement on  a  definitive  restructured  power  sales agreement, the
	Partnership continues to believe that the NIMO power sales contract is  a
	valid  a  nd  binding  contract  with  NIMO.   Until  negotiations on the
	restructured power sales agreement  advance further, the Partnership will
	not be able to determine what effect,  if  any,  the  restructured  power
	sales agreement or the PowerChoice proposal will have on the Partnership,
	its  business or net operating revenues.  For the year ended December 31,
	1996, electric sales to NIMO  accounted  for approximately 17.1% of total
	project revenues.

	As a result of the announcement of the agreement in principle, Standard &
	Poor's has placed the bonds on credit watch "with negative implications,"
	based  in part on its analysis of Form 8-K recently filed by NIMO and the
	Partnership, respectively and its  belief  that the restructuring has the
	potential to erode cash flow coverage derived  from  long-term  contracts
	supporting  the  bonds.  As of the date of this report, Moody's Investors
	Service has not  changed  its  rating  or  its  "negative outlook" on the
	bonds.

	Selkirk has also entered into a power sales agreement with ConEd, for the
	sale of electricity, for an  initial  term  of  20  years  commencing  on
	September  1,  1994,  the  date  of  Unit  2  commercial operations.  The
	contract is extendible under certain circumstances.

	On  February  6,  1995, Selkirk provided ConEd with a letter of credit in
	the amount of approximately $1,046,000.  The letter of credit represented
	security pursuant to Article 13  of  the  ConEd power sales agreement and
	expired February 6, 1996.

	The  power  sales  agreements  with  NIMO  and  ConEd  each  provide  the
	purchasing utility with the contractual right  to  schedule  the  related
	Unit for dispatch on a daily basis at full capability, partial capability
	or off-line.  Each purchasing utility's scheduling decisions are required
	to be based in part on economic criteria which, pursuant to the governing
	rules  of the New York Power Pool, take into account the variable cost of
	the electricity to be delivered.  Certain payments under these agreements
	are unaffected by levels of  dispatch.   However, certain payments may be
	rebated or reduced to NIMO and ConEd  if  Selkirk  does  not  maintain  a
	minimum availability level.

	ConEd, by a letter dated September 19, 1994, claimed the right to acquire
	that  portion of Unit 2's natural gas supply not used in operating Unit 2
	(the "excess gas"), when Unit  2  is  dispatched off-line or at less than
	full capability.  The ConEd power sales  agreement  contains  no  express
	language granting ConEd any rights to such excess gas and the Partnership
	has stated to ConEd that claims to excess gas are without merit.  To date
	ConEd has paid all amounts invoiced by the Partnership in accordance with
	the ConEd power purchase agreement.

									  F-17

<PAGE>


                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)


	If ConEd were to prevail in its claim to  Unit  2's  excess  natural  gas
	volumes,  the  Partnership  would  lose  its ability to engage in lay-off
	sales of such volumes at  favorable  prices  relative to their costs, and
	thus the Partnership's cash flows from gas resale activities  would  also
	be  materially  and  adversely  affected.   The  Partnership is unable to
	determine the outcome of this uncertainty.
	
	In  August  1992, NIMO filed a petition requesting the NYPSC to authorize
	NIMO  to  curtail  purchases  from,  and  avoid  payment  obligations to,
	non-utility generators, including QF's such as  Selkirk,  during  certain
	periods.  NIMO has claimed that such curtailment would be consistent with
	PURPA,  and  the  regulations  promulgated  thereunder, which contemplate
	utilities' curtailing purchases from  QF's in certain circumstances.  The
	NYPSC has initiated an investigation but has not issued an order in  this
	proceeding,  nor has the NYPSC indicated when it intends to do so.  There
	can be no certainty that NYPSC will not issue an order in this proceeding
	that authorizes NIMO and ConEd  to  curtail purchases of electricity from
	dispatchable facilities such as Selkirk, nor is it possible to predict at
	this time how  such  curtailment  rights,  if  so  authorized,  would  be
	implemented  or  whether  the  exercise  of such curtailment rights would
	entail a reduction in the  capacity  payments otherwise payable under the
	power sales agreements.

	On  August  30,  1996  the NYPSC reopened the curtailment proceedings and
	directed an administrative law  judge  to  prepare a recommended decision
	under an abbreviated deadline.   In  light  of  Niagara  Mohawk  reaching
	agreement  in  principle  to  restructure  or terminate 44 power purchase
	contracts (see Part I Item 1.  Business- The Facility and Certain Project
	Contracts- Niagara Mohawk for discussion  of the agreement in principle),
	the NYPSC did not present a ruling in the case.  The Partnership  expects
	that  any agreement which it enters into with Niagara Mohawk to implement
	the agreement in principle will waive  Niagara Mohawk's right, if any, to
	curtail purchases from the Partnership.

                                    F-18

<PAGE>

                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)


	Steam sales agreements
	----------------------

	In  February  1990, Selkirk entered into a steam sales agreement for Unit
	1, as amended, with GE for  an  initial  term of 20 years, effective from
	the date of commercial operations.  On October 21, 1992, Selkirk  and  GE
	entered  into  a  new steam sales agreement, as amended with a term of 20
	years from the commercial operations date  of  Unit 2 and may be extended
	under certain circumstances.  The Unit 1 steam sales agreement terminated
	upon the commercial operations of Unit 2.
		
	Until Unit 2 achieved commercial operations,  GE  had  agreed  to  forego
	(subject  to  later  repayment  plus  interest) the discount on a certain
	quantity of steam supplied  by  Selkirk  during  a  quarter to the extent
	necessary for Selkirk to maintain a quarterly debt service coverage ratio
	of 1.2 to 1 and the advances, with interest, are repayable to the  extent
	Selkirk's  quarterly debt service coverage ratio exceeds 1.3 to 1.  Under
	this agreement, Selkirk had  invoiced  and received from GE approximately
	$899,000 and $4,123,000 at December 31 and March 31, 1994,  respectively.
	In  April 1995, the Partnership paid off the outstanding principal amount
	and  approximately  75%   of   the   associated  accrued  interest.   The
	Partnership paid the remaining  accrued  interest  in  January  1996  and
	February 1997.
	              
	GE is obligated under the steam sales agreement to purchase  the  minimum
	quantities of steam necessary for the Facility to maintain its QF status.
	In  the  event  that  GE  were  to fail to purchase and take this minimum
	quantity, the  Partnership  could  acquire  title  to  the Facility Site,
	terminating the Lease Agreement, at no cost to the Partnership.
	
	The agreement provides GE the right of  first  refusal  to  purchase  the
	Facility,  subject  to  certain pricing considerations.  Additionally, GE
	has the right to purchase the  boiler facility that produces the steam at
	a mutually agreed upon price if and when  the  steam  sale  agreement  is
	terminated.   The steam sales agreement may be terminated by Selkirk with
	one year's  written  notice  if  either  the  NIMO  or  ConEd power sales
	agreement is terminated.  It may also be terminated by GE with two years'
	written notice if GE's plant no longer has a requirement for steam.

	Fuel supply and transportation agreements
	-----------------------------------------

	Selkirk has entered into a firm natural gas supply agreement, as amended,
	with  Paramount  Resources Ltd., a Canadian corporation, for Unit 1.  The
	agreement has an initial term of  15  years which began in November 1992,
	with an option to extend for an additional 5 years upon  satisfaction  of
	certain conditions.

                                    F-19

<PAGE>

                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)


	Selkirk  entered  into  firm  natural  gas supply agreements with various
	suppliers for Unit 2.  The agreements  have  an initial term of 15 years,
	which began November 1, 1994, and an option to extend for  an  additional
	5-year term upon satisfaction of certain conditions.

	Each Unit 2 gas supply contract requires that Selkirk purchase a  minimum
	of  75%  of  the  maximum  annual  contract  volumes  each  year.  If the
	Partnership fails  to  take  this  minimum  quantity,  then the shortfall
	amount between the minimum required volumes and  the  actual  nominations
	must  be made up in the following year(s).  The Partnership is allowed up
	to two years under these contracts  during which time the Partnership may
	make up any shortfall.  If the Partnership does not make up the shortfall
	within these periods, then the suppliers  have  a  right  to  reduce  the
	maximum  daily  contract  quantity  by  the  shortfall.   The Partnership
	purchased approximately $35,191,000,  $28,736,000  and  $5,198,000 in gas
	from these suppliers for the years ended December 31, 1996 and  1995  and
	the nine months ended December 31, 1994, respectively.

	Selkirk has entered three 20-year agreements for firm fuel transportation
	service to supply Unit 1 commencing November 1, 1992.  In accordance with
	one of these agreements, Selkirk posted a letter of credit in the  amount
	of approximately $586,000 in October 1992.
	
	Selkirk  has  entered  into three agreements for firm fuel transportation
	service for Unit 2.  The  agreements  commenced in November 1994 and have
	terms of 20 years.  Upon the execution of  the  transportation  agreement
	with one transporter, the various fuel suppliers posted letters of credit
	totaling  approximately  $10,007,000  Canadian dollars for the benefit of
	the transporter on behalf  of  Selkirk  which was subsequently reduced to
	approximately $9,814,000 Canadian dollars in February 1997.  Selkirk will
	reimburse all costs related to obtaining and maintaining the  letters  of
	credit.   Selkirk  also  posted  two  letters  of  credit  related to the
	remaining  two  firm  fuel  transportation  agreements  for approximately
	$796,000 and $2,090,000.
	
	Electric interconnection and transmission agreements
	----------------------------------------------------

	Selkirk constructed an  interconnection  facility  to transfer power from
	Unit 1 to NIMO and transferred title of the facility  to  NIMO.   Selkirk
	has  agreed  to  reimburse  NIMO  $150,000 annually for the operation and
	maintenance of the facility.  The term  of  the agreement is for 20 years
	from the commercial operations date of Unit 1 and may be extended if  the
	power sales agreement with NIMO is extended.

                                    F-20

<PAGE>


                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)

	
	In December  1990,  Selkirk  entered  into  a  20-year firm interruptible
	transmission agreement with NIMO, as amended, to transmit power from Unit
	2 to ConEd, beginning with commercial  operations.   In  connection  with
	this  agreement,  Selkirk  constructed  an  interconnection  facility and
	transferred title to NIMO in  1995.   Under  the terms of this agreement,
	Selkirk will reimburse NIMO $450,000 annually for the maintenance of  the
	facility.
	
	Site lease
	----------

	In  February  1990,  Selkirk  entered  into an operating lease agreement,
	amended in June 1990, to  lease  certain  property  from GE, on which the
	Unit 1 facility is located, at  $1  per  annum.   On  October  21,  1992,
	Selkirk  entered into a second and amended lease agreement to include the
	additional land for Unit 2.   Annual  rent is $1,000,000, payable monthly
	in advance, two-thirds of which was  capitalized  by  Unit  2  until  the
	commencement  of  commercial  operations.  Rent expense was approximately
	$1,000,000, $1,000,000 and $425,000 for the years ended December 31, 1996
	and 1995 and the nine months  ended December 31, 1994.  The amended lease
	term expires on the twentieth anniversary of  the  commercial  operations
	date  of  Unit  2  and  is  renewable for the greater of 5 years or until
	termination of any power sales contract,  to  a maximum of 20 years.  The
	lease may be terminated by Selkirk under certain circumstances  with  the
	appropriate written notice during the initial term.
	
	
	Payment in lieu of taxes agreement
	----------------------------------

	In October 1992, Selkirk entered into a payment in lieu of taxes  (PILOT)
	agreement with the Town of Bethlehem Industrial Development Agency (IDA),
	a  corporate governmental agency, which exempts Selkirk from all property
	taxes,  except  for  special  assessments.   The  agreement  commenced on
	January 1, 1993, and terminates on December 31, 2012.
	
	On the closing date of the facility lease agreement with the IDA, Selkirk
	paid the IDA $250,000 as one half of a $500,000 financing fee; the second
	installment was paid upon completion of Unit 2 and issuance by  the  Town
	of Bethlehem of a final certificate of occupancy.  PILOT payments are due
	semi-annually  in  equal  installments and are scheduled for the years as
	follows:

				1997		    $  2,100,000
				1998			   2,300,000
				1999			   2,500,000
				2000			   2,700,000
				2001			   2,900,000
				Thereafter	      42,300,000


                                    F-21

<PAGE>


                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)


	Other agreements
	----------------

	Selkirk  has  an  operations  and  maintenance services agreement with GE
	whereby GE will provide certain operation and maintenance services during
	the operations of Unit 1 and the construction of Unit 2 and for seven (7)
	years after the Unit 2  commercial  operations  date on a cost plus fixed
	fee basis.  In addition, Selkirk has entered into a 20-year take  or  pay
	water  supply agreement with the Town of Bethlehem under which Selkirk is
	committed to make minimum  annual  purchases of approximately $1,000,000,
	subject to adjustment for changes in market rates beginning in the  tenth
	year.

7.  Related parties
	---------------

	An   affiliate   of   JMC   Selkirk,  Inc.  has  been  appointed  project
	administrative agent to manage  the  day-to-day affairs of Selkirk.  This
	affiliate is compensated at agreed-upon billing rates which are  adjusted
	annually  in  accordance  with an administrative services agreement.  For
	the years ended December  31,  1996  and  1995  and the nine months ended
	December 31, 1994 approximately $2,715,000,  $2,419,000  and  $4,057,000,
	respectively  was  incurred  for services rendered of which $1,869,000 is
	reflected in general and administrative  expenses and $2,188,000 has been
	capitalized relating to construction of Unit 2 and the bond financing for
	the nine months ended December 31, 1994.

	
	During  the  years  ended  December 31, 1996 and 1995 and the nine months
	ended December 31, 1994, Selkirk purchased approximately $0, $564,000 and
	$1,054,000,  respectively  and   sold   approximately  $0,  $428,000  and
	$313,000, respectively, in fuel at its fair  market  value  to  JMC  Fuel
	Services,  Inc., an affiliate of JMC Selkirk, Inc. During the years ended
	December 31, 1996 and 1995 and  the  nine months ended December 31, 1994,
	Selkirk  purchased  approximately  $16,000,  $3,313,000   and   $701,000,
	respectively  and  sold  approximately  $238,000,  $320,000 and $228,000,
	respectively in fuel at its fair  market value in transactions with other
	affiliates of JMC Selkirk, Inc. Of the $701,000  purchased  approximately
	$164,000  was  capitalized  in  construction  working-process as start up
	fuel.  Purchases are included in fuel costs and sales are included in gas
	resales in the statements of operations, except as noted above.
	
	During the year ended December 31, 1996, Selkirk entered into an Enabling
	Agreement with US Gen Power  Services,  L.P.("USGEN PS"), an affiliate of
	JMC Selkirk,Inc., to enter into certain transactions for the purchase and
	sale of energy and other services.  During the year  ended  December  31,
	1996, Selkirk entered into two energy and capacity sale transactions with
	USGEN PS totaling approximately $45,000.

                                    F-22

<PAGE>


                        SELKIRK COGEN PARTNERS, L.P.

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Continued)


	Selkirk  has  two agreements with Iroquois Gas Transmission System (IGTS)
	to provide firm transportation of  natural gas from Canada.  An affiliate
	of JMC Selkirk, Inc. has a partnership interest in IGTS.

8.	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.

									
9.	Subsequent Event
	----------------

	In  connection with PowerChoice, NIMO filed a Report on Form 8-K on March
	10, 1997 with the SEC in which  it announced an agreement in principle to
	restructure  or  terminate  44  power  purchase  contracts.   Among   the
	contracts  which  is  proposed to be restructured is the NIMO power sales
	agreement for the electric output  of  Unit 1.  Pursuant to the agreement
	in principle and subject to negotiation as described elsewhere  in  these
	notes  to  consolidated  financial  statements,  the  parties  propose to
	restructure the NIMO power sales  agreement  to provide for payments from
	NIMO which may be under one or more pricing arrangements  for  up  to  12
	years  in lieu of the rates which would be payable under the current NIMO
	power sales agreement.
	
	See Note  6.   Commitments:   Power  sales  agreements  - electricity for
	additional disclosure regarding the agreement in principle to restructure
	the NIMO power sales agreement.




									  F-23

<PAGE>

<TABLE>

SCHEDULE II VALUATION AND QUALIFYING ACCOUNTS
- ---------------------------------------------
<CAPTION>
									Additions
								--------------------												
											Charged
				    Balance at  Charge to   to Other           	  Balance at
			        Beginning   Cost and    Accounts   Deductions   End of
Description	        of Period   Expenses    Describe    Describe    Period
- -----------			---------	--------	--------   ----------  ---------
<S>                    <C>        <C>         <C>        <C>         <C>

Deducted from
asset account-
allowance for
doubtful accounts:

Year Ended
 December 31, 1996 	$  87,181	$   -		$   -	    $ 87,181(1) $   -
					---------   --------    ---------   --------    --------	
					---------   --------    ---------   --------    --------	

Year Ended 
 December 31, 1995	$ 165,105	  87,181	$   -	    $165,105(2) $ 87,181
					---------   --------    ---------   --------    --------	
					---------   --------    ---------   --------    --------	

Nine Months Ended
 December 31, 1994	$ 165,105		-		$   -       $	-	    $165,105
					---------   --------    ---------   --------    --------	
				    ---------   --------    ---------   --------    --------	

<FN>

(1) Represents the settlement of August and September 1995 capacity payment 
    issue.

(2) Represent the settlement of October and November  1993 capacity  payment
    issue.

                                     S-1

</TABLE>
<PAGE>


Exhibit No.		Description of Exhibit
- -----------     ----------------------

3.1(1)			Certificate  of  Incorporation  of  Selkirk   Cogen   Funding
      			Corporation (the "Funding Corporation")

3.2(1) 			 By-laws of the Funding Corporation

3.3(1)			Second   Amended   and   Restated   Certificate   of  Limited
	  			Partnership   of   Selkirk    Cogen   Partners,   L.P.   (the
	  			"Partnership")

3.4(1)			Third Amended and Restated Agreement of  Limited  Partnership
				of  the  Partnership,  dated  as  of  May  1, 1994, among JMC
				Selkirk, Inc. ("JMC Selkirk"), JMCS I, Investors, L.P. ("JMCS
				I Investors"),  Makowski  Selkirk  Holdings,  Inc. ("Makowski
				Selkirk"),   Cogen   Technologies   Selkirk,    LP    ("Cogen
				Technologies  LP")  and  Cogen  Technologies Selkirk GP, Inc.
				("Cogen Technologies GP")

3.5(2)			Amendment No. 1 to  the  Third Amended and Restated Agreement
				of Limited  Partnership  of  the  Partnership,  dated  as  of
				November 1, 1994

3.6(2)			Amendment  No.  2 to the Third Amended and Restated Agreement
				of Limited Partnership of  the  Partnership, dated as of June
				16, 1995

4.1(1)			Trust Indenture, dated as of May 1, 1994, among  the  Funding
				Corporation,  the  Partnership  and Bankers Trust Company, as
				trustee (the "Trustee")

4.2(1)			First Series Supplemental Indenture, dated as of May 1, 1994,
				among  the  Funding  Corporation,  the  Partnership  and  the
				Trustee

4.3(1)			Registration  Agreement,  dated  April  29,  1994,  among the
				Funding  Corporation,  the  Partnership,  CS   First   Boston
				Corporation,  Chase Securities, Inc. and Morgan Stanley & Co.
				Incorporated

4.4(1)			Partnership Guarantee,  dated  as  of  May  1,  1994,  of the
				Partnership to the Trustee (2007)

4.5(1)			Partnership Guarantee, dated  as  of  May  1,  1994,  of  the
				Partnership to the Trustee (2012)

10.1			Credit Facilities

10.1.1(1)  		Credit  Bank  Working  Capital  and Reimbursement Agreement,
				dated as of May  1,  1994,  among  the Partnership, The Chase
				Manhattan Bank, N.A.  ("Chase"),  as  Agent,  and  the  other
				Credit Banks identified therein

                                     32

<PAGE>

10.1.2(1)		Amendment  No.  1 to Credit Agreement, dated August 11, 1994,
				among the Partnership, Dresdner Bank AG, New York Branch, and
				Chase

10.1.3(1)		Loan  Agreement,  dated  as  of  May  1,  1994,  between  the
				Partnership,  Chase,  as   Agent,   and  other  Bridge  Banks
				identified therein

10.1.4(1)		Amended and Restated Loan Agreement, dated as of May 1, 1994,
				between the Funding Corporation and the Partnership

10.1.5(1)		Agreement of Consolidation, Modification and  Restatement  of
				Notes  ($227,000,000),  dated  as of May 1, 1994, between the
				Partnership  and  the   Funding  Corporation,  together  with
				Endorsement from the Funding Corporation dated May 9, 1994

10.1.6(1)		Agreement of Consolidation, Modification and  Restatement  of
				Notes  ($165,000,000),  dated  as of May 1, 1994, between the
				Partnership  and  the   Funding  Corporation,  together  with
				Endorsement from the Funding Corporation dated May 9, 1994

10.2			Power Purchase Agreements

10.2.1(1)		Power Purchase Agreement,  dated  as  of  December  7,  1987,
				between  JMC  Selkirk  and  Niagara  Mohawk Power Corporation
				("Niagara Mohawk")

10.2.2(1)		Amendment to Power Purchase  Agreement,  dated as of December
				14, 1989, between JMC Selkirk and Niagara Mohawk

10.2.3(1)		Second Amendment to Power Purchase  Agreement,  dated  as  of
				January, 25, 1990, between JMC Selkirk and Niagara Mohawk

10.2.4(1)		Third  Amendment  to  Power  Purchase  Agreement, dated as of
				October 23, 1992 between JMC Selkirk and Niagara Mohawk

10.2.5(4)		Fourth Amendment to  Power  Purchase  Agreement,  dated as of
				June 26, 1996 between the Partnership and Niagara Mohawk

10.2.6(1)		Agreement dated as of March 31, 1994, between the Partnership
				and Niagara Mohawk

10.2.7(1)		Termination of the Subordination Agreement and the Assignment
				of Contracts and Security Agreement, as amended, dated May 9,
				1994,  among  Niagara  Mohawk,  Chase,  as  Agent,  and   the
				Partnership

10.2.8(1)		License Agreement between the Partnership and Niagara Mohawk,
				dated as of October 23, 1992

                                     33

<PAGE>

10.2.9(1)		Power Purchase Agreement, dated as of April 14, 1989, between
				Con  Edison  Company of New York, Inc. ("Con Edison") and JMC
				Selkirk

10.2.10(1)		Rider to Power Purchase Agreement,  dated as of September 13,
				1989, between Con Edison and JMC Selkirk

10.2.11(1)		First Amendment to Power  Purchase  Agreement,  dated  as  of
				September 13, 1991, between Con Edison and JMC Selkirk

10.2.12(1)		Letter  Agreement  Regarding  Extending the Term of the Power
				Purchase Agreement, dated  as  of  May  28, 1992, between Con
				Edison and JMC Selkirk

10.2.13(1)		Second Amendment to Power Purchase  Agreement,  dated  as  of
				October 22, 1992, between Con Edison and JMC Selkirk

10.2.14(5)		Third  Amendment  to  Power  Purchase  Agreement, dated as of
				September 13, 1996, between Con Edison and the Partnership

10.2.15(1)		Letter Agreement  Regarding  Arbitration,  dated  October 22,
				1992, between Con Edison and JMC Selkirk

10.2.16(1)		Letter Agreement Regarding Sale of  Capacity  above  265  MW,
				dated  as  of  October  22,  1992, between Con Edison and JMC
				Selkirk

10.2.17(1)		Notice, Certificate and Waiver  of  Con Edison for assignment
				by Selkirk Cogen Partners, L.P. ("SCP II") to the Partnership
				pursuant to the merger, dated October 19, 1992

10.2.18(1)		Letter Agreement regarding Alternative Fuel Supply, dated  as
				of July 29, 1994, between Con Edison and the Partnership

10.3			Construction Agreements

10.3.1(1)		Engineering, Procurement and Construction Services Agreement,
				dated  as  of  October  21, 1992, between the Partnership and
				Bechtel  Construction  of   Nevada   and  Bechtel  Associates
				Professional Corporation (the "Contractor")

10.4			Steam Agreements

10.4.1(1)		Agreement for the Sale of Steam,  dated  as  of  October  21,
				1992,  between  the  Partnership and General Electric Company
				("General Electric")

10.4.2(1) 		Amendment to Steam  Sales  Agreement,  dated as of August 12,
		   		1993, between the Partnership and General Electric

                                     34

<PAGE>

10.4.3(1)		Amended and Restated  Operation  and  Maintenance  Agreement,
				dated  as  of  October  22, 1992, between the Partnership and
				General Electric

10.4.4(1)		Second Amendment to Steam  Sales Agreement, dated December 7,
				1994, between the Partnership and General Electric

10.4.5(2)		Third Amendment to Steam Sales Agreement, dated May 31, 1995,
				between the Partnership and General Electric

10.5			Fuel Supply Contracts

10.5.1(1)		Amended and Restated  Gas  Purchase  Contract,  dated  as  of
				September   26,   1992,   between  Paramount  Resources  Ltd.
				("Paramount") and the Partnership

10.5.2(1)		First Amendment  to  the  Amended  and  Restated Gas Purchase
				Contract, dated as of October 5, 1992, between Paramount  and
				the Partnership

10.5.3(1)		Letter  Agreement,  dated as of October 25, 1993, between the
				Partnership and Paramount

10.5.4(1)		Second Amendment to  the  Amended  and  Restated Gas Purchase
				Contract, dated as of December 1, 1993, between Paramount and
				the Partnership

10.5.5(1)		Indemnity Agreement, dated as of February 20,  1989,  by  the
				Partnership in favor of Paramount

10.5.6(1)		Letter  Agreement,  dated  as  of  June 11, 1990, between the
				Partnership and Paramount

10.5.7(1)		Indemnity Amending and  Supplemental  Agreement,  dated as of
				June 19, 1990, between the Partnership and Paramount

10.5.8(1)		Intercreditor  Agreement,  dated  as  of  October  21,  1992,
				between Paramount, the Partnership and Chase, as Agent

10.5.9(1)		Specific Assignment  of  Unit  1  TransCanada  Transportation
				Contract,  dated  as of December 20, 1991, by the Partnership
				to Paramount

10.5.10(1)		Amendment No. 1 to  Specific  Assignment, dated as of October
				21, 1992, between the Partnership and Paramount

10.5.11(1)		Amended and Restated Gas  Purchase  Agreement,  dated  as  of
				January  21,  1993,  between  the  Partnership and Atcor Ltd.
				("Atcor")
                                     35

<PAGE>

10.5.12(1)		Amended and  Restated  Gas  Purchase  Agreement,  dated as of
				October 22, 1992, between the Partnership, as  assignee,  and
				Imperial Oil Resources ("Imperial")

10.5.13(1)		Amended  and  Restated  Gas  Purchase  Agreement, dated as of
				October 22, 1992, between  the  Partnership, as assignee, and
				PanCanadian Pertroleum Limited ("PanCanadian")

10.5.14(1)		Back-up Fuel Supply Agreement, dated as  of  June  18,  1992,
				between Phibro Energy USA, Inc. ("Phibro") and SCP II

10.6			Fuel Transportation Agreements

10.6.1(1)		Gas  Transportation Contract for Firm Reserved Service, dated
				as of February  7,  1991,  between  Iroquois Gas Transmission
				System, L.P. ("Iroquois") and the Partnership

10.6.2(1)		Letter Agreement, dated June  30,  1993,  from  Iroquois  and
				acknowledged and accepted for the Partnership by JMC Selkirk

10.6.3(1)		Firm  Service Contract for Firm Transportation Service, dated
				as  of  September  6,  1991,  between  TransCanada  PipeLines
				Limited ("TransCanada") and the Partnership

10.6.4(1)		Amending Agreement, dated  as  of  May  28, 1993, between the
				Partnership and TransCanada

10.6.5(1)		Firm Natural Gas Transportation Agreement, dated as of  April
				18, 1991, between Tennessee Gas Pipeline and the Partnership

10.6.6(1)		Clarification  Letter  from  Tennessee, dated April 18, 1991,
				between the Partnership and Tennessee

10.6.7(1)		Supplemental  Agreement  (Unit  1),  dated  April  18,  1991,
				between the Partnership and Tennessee

10.6.8(1)		Operational Balancing  Agreement,  dated  as  of September 1,
				1993, between the Partnership and Tennessee

10.6.9(1)		Interruptible Transportation Agreement, dated as of September
				1, 1993, between the Partnership and Tennessee

10.6.10(1)		License Agreement for the Ten-Speed 2  System,  dated  as  of
				July 21, 1993, between the Partnership, Tennessee, Midwestern
				Gas  Transmission  Company  and  East  Tennessee  Natural Gas
				Company

                                     36

<PAGE>

10.6.11(1)		Firm Service Contract for  Firm Transportation Service, dated
				as of March 16, 1994, between the Partnership and TransCanada

10.6.12(1)		Letter Agreement, dated as of March  24,  1994,  between  the
				Partnership and TransCanada

10.6.13(1)		Gas  Transportation Contract for Firm Reserved Service, dated
				as of April 5, 1994, between the Partnership and Iroquois

10.6.14(1)		Letter Agreement, dated  as  of  March  31, 1994, between the
				Partnership and Iroquois

10.6.15(1)		Firm Natural Gas Transportation Agreement, dated as of  April
				11, 1994, between the Partnership and Tennessee

10.6.16(1)		Tennessee  Supplemental  Agreement  (Unit  2),  dated  as  of
				October 21, 1992, between Tennessee and the Partnership

10.6.17(1)		Letter  Agreement,  dated  September  22,  1993,  between the
				Partnership and Tennessee

10.6.18(2)		Consent  and  Agreement,  dated  May  15,  1995,  between the
				Partnership, Iroquois and the Trustee

10.7			Transmission and Interconnection Agreements

10.7.1(1)		Transmission Services Agreement, dated  as  of  December  13,
				1990, between Niagara Mohawk and SCP II

10.7.2(1)		Notice,  Certificate, Agreement, Waiver and Acknowledgment to
				Niagara Mohawk of Assignment of Transmission Agreement to the
				Partnership, dated as of October 23, 1992

10.7.3(1)		Interconnection Agreement (Unit 1),  dated  as of October 20,
				1992, between Niagara Mohawk and SCP II

10.7.4(1)		Interconnection Agreement (Unit 2), dated as of  October  20,
				1992, between Niagara Mohawk and SCP II

10.8			Administrative Services Agreements and Water Supply Agreement

10.8.1(1)		Project  Administrative  Services Agreement, dated as of June
				15,  1992,  between   JMCS   I   Management,  Inc.  ("JMCS  I
				Management") and the Partnership

                                     37
<PAGE>

10.8.2(1)		First Amendment to Project Administrative Services Agreement,
				dated as of October 23, 1992, between JMCS I  Management  and
				the Partnership

10.8.3(1)		Second   Amendment   to   Project   Administrative   Services
				Agreement, dated as of May 1, 1994, between JMCS I Management
				and the Partnership

10.8.4(1)		Water  Supply Agreement, dated as of May 6, 1992, between the
				Town of Bethlehem, New York and the Partnership

10.9			Real Estate Documents

10.9.1(1)		Second Amended  and  Restated  Lease  Agreement,  dated as of
				October  21,  1992,  between  the  Partnership  and   General
				Electric

10.9.2(1)		Amended  and  Restated  First Amendment to Second Amended and
				Restated Lease Agreement, dated as of April 30, 1994, between
				the Partnership and General Electric

10.9.3(1)		Unit 2 Grant of Easement, dated  as of October 21, 1992, made
				by General Electric in favor of  the  Partnership  (regarding
				Unit 2 Substation and Transmission Line)

10.9.4(1)		Declaration  of  Restrictive  Covenants  by General Electric,
				dated as of October  21, 1992 (regarding Wetlands Remediation
				Areas)

10.9.5(1)		Utilities Building Lease Agreement, dated as of  October  21,
				1992,   between   General  Electric,  as  Landlord,  and  the
				Partnership, as Tenant

10.9.6(1)		Easement Agreement, dated as of May 27, 1992, between Charles
				Waldenmaier and the Partnership, as assignee

10.9.7(1)		Facility Lease  Agreement,  dated  as  of  October  21, 1992,
				between  the  Partnership,  as  Landlord,  and  the  Town  of
				Bethlehem, New York Industrial Development Agency ("IDA"), as
				Tenant

10.9.8(1)		Amended  and  Restated  First  Amendment  to  Facility  Lease
				Agreement,   dated   as   of  April  30,  1994,  between  the
				Partnership and the IDA
	  	
10.9.9(1)		Sublease Agreement, dated as of October 21, 1992, between the
				Partnership, as Subtenant, and the IDA, as Sublandlord

10.9.10(1)		Amended and Restated  First  Amendment to Sublease Agreement,
				dated as of April 30, 1994, between the Partnership  and  the
				IDA
                                     38

<PAGE>

10.9.11(1)		Payment  in  Lieu of Taxes Agreement, dated as of October 21,
				1992, between the Partnership and the IDA

10.10			Security Documents


10.10.1(1)		Assignment of Agreements,  dated  as  of  May  1, 1994, among
				Yasuda Bank and Trust Company (U.S.A.)  ("Yasuda"),  Dresdner
				Bank AG, New York and Grand Cayman Branches ("Dresdner"), the
				Depositary  Agent,  the Collateral Agent, the Partnership and
				the Funding Corporation

10.10.2(1)		Depositary Agreement, dated  as  of  May  1,  1994, among the
				Funding Corporation, the Partnership, Bankers  Trust  Company
				as  collateral  agent  ("Collateral Agent") and Bankers Trust
				Company, as depositary agent (the "Depositary Agent")

10.10.3(1)		Equity Contribution Agreement, dated as of May 1, 1994, among
				the Partnership, Cogen  LP,  Cogen  GP,  Makowski Selkirk and
				Chase

10.10.4(1)		Cash Collateral Agreement, dated as of  May  1,  1994,  among
				Makowski Selkirk, the Partnership and Chase, as Agent

10.10.5(1)		Cash  Collateral  Agreement,  dated  as of May 1, 1994, among
				Cogen LP, the Partnership and Chase, as Agent

10.10.6(1)		Cash Collateral Agreement,  dated  as  of  May 1, 1994, among
				Cogen GP, the Partnership and Chase, as Agent

10.10.7(1)		Agreement of  Spreader,  Consolidation  and  Modification  of
				Leasehold   Mortgages,   Security   Agreements   and  Fixture
				Financing Statements,  (the  "First  Consolidated Mortgage"),
				dated  as  of  May  1,  1994,  in  the  principal  amount  of
				$227,000,000  among  the  Partnership,  the   IDA   and   the
				Collateral Agent

10.10.8(1)		Agreement  of  Spreader,  Consolidation  and  Modification of
				Leasehold   Mortgages,   Security   Agreements   and  Fixture
				Financing Statements,  dated  as  of  May  1,  1994,  in  the
				principal  amount  of $122,000,000 among the Partnership, the
				IDA and the Collateral Agent

10.10.9(1)		Agreement of Spreader and  Modification of Leasehold Mortgage
				(the "Restated Mortgage"), dated as of May 1,  1994,  in  the
				principal  amount  of  $43,000,000 among the Partnership, the
				IDA and the Collateral Agent

10.10.10(1)		Agreement of  Modification  and  Severance  of  Mortgage (the
				"Mortgage Splitter Agreement"), dated  as  of  May  1,  1994,
				among the Partnership, the IDA and the Collateral Agent

                                     39

<PAGE>

10.10.11(1)		Leasehold  Mortgage  (Substitute Mortgage No. 1), dated as of
				May 1, 1994, in the  principal  amount of $9,099,000 given by
				the Partnership and the IDA to the Collateral Agent

10.10.12(1)		Leasehold Mortgage (Substitute Mortgage No. 2), dated  as  of
				May  1, 1994, in the principal amount of $43,000,000 given by
				the Partnership and the IDA to the Collateral Agent

10.10.13(1)		Leasehold Mortgage (Substitute Mortgage  No.  1), dated as of
				May 1, 1994, in the principal sum of $16,601,000 given by the
				Partnership and the IDA to the Collateral Agent

10.10.14(1)		Leasehold Mortgage (Gap Mortgage  No.  2)  in  the  principal
				amount  of $42,199,000, dated as of May 1, 1994, given by the
				Partnership and the IDA to the Collateral Agent

10.10.15(1)		Leasehold Mortgage, Security  Agreement and Fixture Financing
				Statement (the "Chase Mortgage"), dated as of  May  1,  1994,
				given by the Partnership and the IDA to the Collateral Agent

10.10.16(1)		Amended  and  Restated  Security  Agreement and Assignment of
				Contracts (the "Security Agreement"), dated as of May 1,1994,
				made by the Partnership in favor of the Collateral Agent

10.10.17(1)		Pledge  and  Security   Agreement  (the  "Partnership  Pledge
				Agreement"), dated as of May 1, 1994, from the Partnership in
				favor of the Collateral Agent

10.10.18(1)		Security Agreement (the "Company Security Agreement"),  dated
				as of May 1, 194, from the Company in favor of the Collateral
				Agent

10.10.19(1)		Intercreditor  Agreement,  dated as of May 1, 1994, among the
				Trustee,  the  Credit  Bank,  the  Funding  Corporation,  the
				Partnership, the Collateral Agent and certain other parties

10.10.20(1)		Purchase Agreement and Transfer  Supplement,  dated as of May
				1,  1994,  among  Chase,  Dresdner,   Yasuda,   the   Funding
				Corporation and the Partnership

10.11			Other Material Project Contracts

10.11.1(1)		Purchase  Agreement,  dated April 29, 1994, among the Funding
				Corporation, the  Partnership,  CS  First Boston Corporation,
				Chase Securities, Inc. and Morgan Stanley & Co. Incorporated

                                     40

<PAGE>

10.11.2(1)		Capital Contribution Agreement, dated as of April  28,  1994,
				among  the  Partnership, JMC Selkirk, JMCS I Investors, Cogen
				Technologies GP and Cogen  Technologies LP (collectively, the
				"Partners")

10.11.3(1)		Equity Depositary Agreement, dated as of May 1,  1994,  among
				the Partnership, the Partners, Makowski Selkirk and Citibank,
				N.A. as Special Agent

16(3)			Letter  from former accountant (Ernst & Young, LLP), dated as
				of  February  13,  1995,   to  the  Securities  and  Exchange
				Commission regarding the Partnership's change  in  certifying
				accountant.

21(1)			Subsidiaries of the Funding Corporation and Partnership

27				Financial Data Schedule (for electronic filing purposes only)



- -------------------
(1)  Incorporated  herein  by  reference  to  the  Registrant's  Registration
Statement  on  Form  S-1  filed  September  1,  1994,  as  amended  (File No.
33-83618).

(2) Incorporated herein by reference  to the Registrant's Quarterly Report on
Form 10-Q for the Quarterly Period Ended June 30, 1995 filed August 14, 1995.

(3) Incorporated herein by reference to the  Registrant's  Annual  Report  on
Form 10-K for the Fiscal Year Ended December 31, 1995 filed March 29, 1996.

(4)  Incorporated herein by reference to the Registrant's Quarterly Report on
Form 10-Q for the Quarterly Period Ended June 30, 1996 filed August 13, 1996.

(5) Incorporated herein by reference  to the Registrant's Quarterly Report on
Form 10-Q for the Quarterly Period Ended September 30,  1996  filed  November
14, 1996.



                                     41

<PAGE>

                    
                       


                                 SIGNATURES

Pursuant to the requirements  of  Section  13  or  15(d)  of  the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed
on its behalf by the undersigned thereunto duly authorized.



                                 	    SELKIRK COGEN PARTNERS, L.P.
						                   

Date: March 31, 1997	                 /s/    JMC SELKIRK, INC.
                                        --------------------------
 	                                            General Partner

Date: March 31, 1997	                 /s/    JOHN R. COOPER
                                        --------------------------
 	                                     Name:  John R. Cooper
                                         Title:	Senior Vice President and
		                                        and Chief Financial Officer
			
Pursuant  to  the  requirements  of the Securities Exchange Act of 1934, this
report has been signed by the  following  persons on behalf of the Registrant
in the capacities and on the dates indicated.

      Signature			    	  Title			   		       Date
	 -----------                 ------                       ------

/s/ JOSEPH P. KEARNEY		Chief Executive Officer,		March 31, 1997
- ---------------------		 President and Director
    Joseph P. Kearney
						
/s/	P. CHRISMAN IRIBE	    Executive Vice President		March 31, 1997
- ---------------------        and Director
    P. Chrisman Iribe

/s/ JOHN R. COOPER          Senior Vice President and       March 31, 1997
- ---------------------        Chief Financial Officer
    John R. Cooper

/s/ DAVID N. BASSETT		Treasurer						March 31, 1997
- ---------------------
    David N. Bassett

                                     42

<PAGE>


                     


                                 SIGNATURES

Pursuant to the requirements  of  Section  13  or  15(d)  of  the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed
on its behalf by the undersigned thereunto duly authorized.



                                 	    SELKIRK COGEN FUNDING 
										 CORPORATION
						                   

Date: March 31, 1997	                 /s/    JOHN R. COOPER
                                        --------------------------
 	                                     Name:  John R. Cooper
                                         Title:	Senior Vice President and
		                                        and Chief Financial Officer
			
Pursuant  to  the  requirements  of the Securities Exchange Act of 1934, this
report has been signed by the  following  persons on behalf of the Registrant
in the capacities and on the dates indicated.

      Signature					   Title					    Date
	 ----------                   -------                      ------

/s/ JOSEPH P. KEARNEY		Chief Executive Officer,		March 31, 1997
- ---------------------		 President and Director
    Joseph P. Kearney
						
/s/	P. CHRISMAN IRIBE	    Executive Vice President		March 31, 1997
- ---------------------        and Director
    P. Chrisman Iribe

/s/ JOHN R. COOPER          Senior Vice President and       March 31, 1997
- ---------------------        Chief Financial Officer
    John R. Cooper

/s/ DAVID N. BASSETT		Treasurer						March 31, 1997
- ---------------------
    David N. Bassett




                                     43

<TABLE> <S> <C>

<ARTICLE>	   		5
<CIK>               000929540
<NAME>              SELKIRK COGEN PARTNERS, L.P.
<MULTIPLIER>	 	1,000
       
<S>				                  				<C>
<PERIOD-TYPE>						            YEAR
<FISCAL-YEAR-END>					        	Dec-31-1996
<PERIOD-START>			          				Jan-01-1996
<PERIOD-END>				            	    Dec-31-1996
<CASH>				                		    8875
<SECURITIES>						            0
<RECEIVABLES>						           	19939
<ALLOWANCES>						            0
<INVENTORY>							            4401
<CURRENT-ASSETS>			         			33664
<PP&E>							                371301
<DEPRECIATION>						          	37072
<TOTAL-ASSETS>          						401454
<CURRENT-LIABILITIES>	     				    20333
<BONDS>								            389253
			     	     	0
							           	0
<COMMON>							            0
<OTHER-SE>							            (18810)
<TOTAL-LIABILITY-AND-EQUITY>			        401454
<SALES>								            174442
<TOTAL-REVENUES>					         	174442
<CGS>								            119747
<TOTAL-COSTS>						           	119747
<OTHER-EXPENSES>					         	6669
<LOSS-PROVISION>					         	0
<INTEREST-EXPENSE>					         	32844
<INCOME-PRETAX>					         		15182
<INCOME-TAX>						            0
<INCOME-CONTINUING>			      			    15182
<DISCONTINUED>					          		0
<EXTRAORDINARY>			         				0
<CHANGES>							            0
<NET-INCOME>            					    15182
<EPS-PRIMARY>						           	0
<EPS-DILUTED>						           	0
        

</TABLE>


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