SELKIRK COGEN FUNDING CORP
10-K, 1998-03-31
COGENERATION SERVICES & SMALL POWER PRODUCERS
Previous: THERMATRIX INC, 10-K405, 1998-03-31
Next: WORLD OMNI DEALER FUNDING INC, 8-K, 1998-03-31







































                                                               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, 1997
             
                       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 
                                         ---
	As  of  March  31,  1998, there were 10 shares of common stock of Selkirk
Cogen Funding Corporation, $1 par value outstanding.


                     DOCUMENTS INCORPORATED BY REFERENCE
                                    None
- ----------------------------------------------------------------------------
 
          This  document  consists  of 66 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............................................15

Item 4.		Submission of Matters to a Vote of Security Holders..........16

                                   PART II

Item 5.		Market for Registrant's Common Equity and Related 
	   		Stockholder Matters..........................................17

Item 6.		Selected Financial Data......................................17

Item 7.		Management's Discussion and Analysis of Financial 
			Condition and Results of Operations..........................18

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
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.
                                    
                                      2

<PAGE>								  
									  
	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 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 an interest in an electric generating facility.

	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
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").

                                      3

<PAGE>								  
									  
	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 Facility  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  PURPA  and  the  regulations  promulgated
thereunder by the Federal Energy Regulatory Commission ("FERC").

                                      4

<PAGE>

Niagara Mohawk

	On October 6, 1995, Niagara Mohawk filed its "Power Choice" 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  Power  Choice  proposal  (the
"Power  Choice  Statement").   In  the Power Choice 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").  On July 10,  1997,  Niagara  Mohawk
filed  a  Report  on Form 8-K with the Commission stating that Niagara Mohawk
had entered into a Master  Restructuring  Agreement ("MRA") pursuant to which
it and the twenty-nine independent power producers which had signed  the  MRA
propose  to  terminate,  restate  or  amend  their  respective power purchase
agreements.  On October 17, 1997, Niagara  Mohawk  filed a Report on Form 8-K
with the Commission stating that on October 11, 1997,  Niagara  Mohawk  filed
its  Power  Choice  settlement with the NYPSC which incorporates the terms of
the MRA.  On February  24,  1998,  the  NYPSC approved Niagara Mohawk's Power
Choice settlement proposal, which includes the implementation of the MRA.

	The consideration for the independent power purchasers' agreement  varies
by  party,  and  may  consist  of  cash,  short term notes, shares of Niagara
Mohawk's Common Stock or certain  swap  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  MRA  and  subject  to
implementation  as  described  below,  the parties propose to restructure the
Niagara  Mohawk  Power  Purchase  Agreement   to  provide  for  the  sale  of
electricity by the Partnership  pursuant  to  a  pre-determined  schedule  of
output  at  a price based on certain indices for a period of 10 years in lieu
of the delivery and  price  provisions  of  the Niagara Mohawk Power Purchase
Agreement as currently in effect.  The Partnership anticipates that,  if  and
when a restructured power purchase agreement goes into effect, Niagara Mohawk
will relinquish its right to direct dispatch of Unit 1, the electrical output
of Unit 1 will be sold to Niagara Mohawk and other purchasers based on market
conditions  then  in  effect,  and the Partnership will receive certain fixed
payments from Niagara Mohawk under  the restructured power purchase agreement
and other payments under the MRA.

	The details of the physical delivery and pricing arrangements are subject
to final agreement with Niagara Mohawk, and possible modifications  to  other
Partnership  contracts  for  Unit  1  continue to be the subject of extensive
negotiations.   Implementation  of  the  MRA   is  subject  to  a  number  of
significant conditions, including without limitation Niagara Mohawk  and  the
Partnership negotiating the restructured Unit 1 Power Purchase Agreement, the
receipt  of  all  regulatory  approvals, the receipt of all consents by third
parties necessary for  the  transaction  contemplated  by  the MRA (including
satisfying certain standards under the Partnership's Trust Indenture relating
to the absence of material adverse changes or receiving any required approval
of bondholders or other creditors), the Partnership's entering into new third
party arrangements which will  enable  the  Partnership  to  restructure  its
project  on  a  reasonably  satisfactory  economic  basis, and the receipt by
Niagara Mohawk and  the  Partnership  of  all  necessary approvals from their
respective boards of directors, shareholders and  partners.   Should  Niagara
Mohawk  and the Partnership satisfy all of the conditions to effectuating the
transactions contemplated by the MRA with respect to the Partnership, Niagara
Mohawk may nevertheless terminate the  MRA if Niagara Mohawk determines that,
as a result of the failure to satisfy the conditions  of  the  MRA  by  other
independent  power  producers,  the  benefits  anticipated  to be received by
Niagara Mohawk  pursuant  to  the  MRA  have  been  materially  and adversely
affected.  Further, final implementation  of  the  MRA  is  conditioned  upon
Niagara  Mohawk's successful completion of financing required to fund certain
of its payment obligations under agreements to implement the MRA.

                                      5

<PAGE>


	The Partnership, as a party to the MRA, is committed  to  negotiate  with
Niagara   Mohawk   and  other  parties  to  reach  agreement  on  contractual
arrangements  required  to  restructure  the  Niagara  Mohawk  Power Purchase
Agreement pursuant to the MRA; however, the Partnership expresses no  opinion
with  respect  to the likelihood that all of the conditions to implementation
of the MRA will be met.   Further,  the Partnership expresses no opinion with
respect to the viability of Niagara Mohawk's proposed alternatives should the
implementation of the MRA not be completed, such as Niagara Mohawk's proposal
in  the  context  of  the  Power  Choice  Statement  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  Power  Choice
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.  Given the uncertainties with respect to such
implementation, the Partnership is unable  to  determine what effect, if any,
the restructured power purchase agreement or the Power Choice  proposal  will
have  on  the  Partnership,  its business or net operating revenues.  For the
year ended December 31, 1997, electric  sales to Niagara Mohawk accounted for
approximately 19.3% of total project revenues.

	Previously,  in  connection   with   Niagara   Mohawk's  March  10,  1997
announcement of the agreement in principle,  Standard  &  Poor's  placed  the
Bonds  on  creditwatch  "with  negative  implications,"  based in part on its
analysis of the current reports on  Form  8-K  filed in March 1997 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.  To  date Standard & Poor's has not
changed their outlook on the Bonds.  Additionally, as of  the  date  of  this
report,  Moody's Investors Service has not changed its rating or its previous
"negative outlook" on the Bonds as a result of the developments.

                                      6

<PAGE>
 
	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  facilities
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.

                                      7

<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 payment 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 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, 1997 electric sales to Con Edison  accounted  for  approximately
72.5% 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
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 invoices 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.

                                      8

<PAGE>


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  implemented  an  energy efficiency
project in 1997 that will 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  160,000  lbs/hr.  If General
Electric is able to manage its annual average steam demand at 160,000  lbs/hr
then  the Partnership's steam revenues would be reduced to the nominal amount
General Electric is charged for the annual equivalent of 160,000 lbs/hr.  For
the year ended December 31,  1997  steam  sales to General Electric accounted
for approximately 0.3% of total  project  revenues.   The  energy  efficiency
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.

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  is  currently
engaged in negotiations with Paramount regarding modifications to the volume,
pricing  and  other provisions of the Paramount Contract that may be required
in conjunction with any  restructuring  of  the Niagara Mohawk Power Purchase
Agreement.  The Partnership is also considering alternative arrangements  for
Unit  1's  natural  gas  supply  in  the  event that the restructuring of the
Niagara Mohawk Power Purchase Agreement is implemented.

                                      9

<PAGE>
   					  
									   
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.
									                                        
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 number 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 managing 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.
                                     10

<PAGE>	

	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.

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 to
have 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.

                                      11

<PAGE>								  
										
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.

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 steam 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.

                                      12

<PAGE>								  

	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.

	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,  an  application for which was
submitted to the DEC 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 th e 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.  As of the date of this report, the Partnership has not received
any further correspondence from the EPA regarding this matter.

                                      13

<PAGE>								  



	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.   In
January  of  1998,  the Partnership received a letter from the EPA requesting
additional  administrative  revisions  to  Revision  2  of  the  Facility FRP
submitted to the EPA during may 1997.  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.



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.

                                     14

<PAGE>								  


	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  Iroquois  Gas  Transmission
System, L.P ("IGTS"), in which IGTS is seeking rate adjustments and authority
to  collect  additional  costs  for  gas transportation services, and certain
proceedings involving, Tennessee Gas Pipeline Company ("Tennessee"), in which
Tennessee is seeking changes to its  operating terms and conditions, and rate
adjustments.  In  1996,  the  Partnership  entered  into  a  settlement  with
Tennessee,  subject  to FERC approval, that will resolve a substantial number
of these Tennessee-related proceedings.   During  the first quarter 1997, the
FERC approved the settlement.

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 curta
ilment proceedings and  directed  an  administrative  law  judge to prepare a
recommended decision under an abbreviated deadline.  On March 18,  1998,  the
NYPSC  announced  that  an  order  instituting  a curtailment policy would be
forthcoming,  however,  a  written  order  has  not  yet  been  issued.   The
Partnership expects that  any  agreement  which  it  enters into with Niagara
Mohawk to implement the MRA will waive Niagara Mohawk's  right,  if  any,  to
curtail  purchases  from the Partnership.  See Part I Item 1.  Business - The
Facility and Certain Project Contracts - Niagara Mohawk for discussion of the
MRA.

                                     15
<PAGE>

	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  exempt 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.



                                     16

<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
- --------------------------------

	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,   
						 -------------------------------   -----------------
				         1997     1996     1995    1994    	       1994	
 				         ----     ----	   ----    ---- 	       ----	 
				                           (in thousands)

Statement of Operations 
 Data:
  Operating revenues   $171,583 $174,442 $155,778 $ 72,707      $ 61,450	
  Cost of revenues	    121,305  119,747  114,491   52,331  	  44,238
  Other operating
   expenses	              6,584    6,669    7,174    5,009		   4,090
  Operating income	     43,694   48,026   34,113   15,367		  13,122
  Net interest
   expense		         32,234   32,844   32,392   17,094		  14,621
  Write-off of
   deferred finance
   charges and interest
   rate hedge             ---	  ---     ---	 	34,885 		  34,885
					   -------- -------- -------- --------		--------
  Net income (loss)	   $ 11,460 $ 15,182 $  1,721 $(36,612)  	$(36,384)
					   -------- -------- -------- --------  	--------
					   -------- -------- -------- --------		--------
					   
					                 December 31, 	          	March 31, 
						 ------------------------------------  ------------
				          1997      1996      1995      1994  	   1994
 				          ----	    ----	  ----	    ----	   ----
				                           (in thousands)
 
 Balance Sheet Data:
  Plant and equipment 
   (net)      	        $321,537  $334,229  $346,285  $354,440   $ 90,083
  Construction
  work-in-progress		   ---		 ---	   ---		 ---	  225,171
  Total assets		     385,874   401,454   416,080   441,555	  347,757
  Long-term debt and											  	
   bonds                 385,955   389,253   391,420   392,000	  332,929
  Partners' capital	     (32,282)  (18,810)    1,530    20,821		  360
                                     

									 17

<PAGE>

Supplementary Financial Information

	The following is a summary of the quarterly results of operations for the
years ended December 31, 1995, December 31, 1996 and December 31, 1997

			    	                 Three Months Ended (unaudited)
						   --------------------------------------------------
			               March 31      June 30    September 30  December 31
						   --------		 -------	------------  -----------
											(in thousands)
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                    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                  6,275        2,491          1,716	       4,700

Year Ended
   December 31, 1997
- --------------------
  Operating revenues       $ 43,925     $ 40,850	   $ 42,386	    $ 44,422
  Gross Profit			     12,634       11,726         12,883       13,035
  Net income    	          2,844        1,986          2,968	       3,662


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 earned net income of approximately
$11.5  million  in  1997  and  released  for  distribution  to  the  partners
approximately $24.9 million.

Results of Operations

Year Ended December 31, 1997 Compared to the Year Ended December 31, 1996

	The Partnership earned net income of $11.5 million  for  the  year  ended
December  31,  1997  as compared to net income of $15.2 million for the prior
year.  The decrease in  net  income  is  primarily  due  to a decrease in gas
resale revenues which was primarily due to increased dispatch and capacity of
Units 1 and 2.  Total revenues for the year  ended  December  31,  1997  were
approximately  $171.6 million as compared to approximately $174.4 million for
the prior year.

									 18

<PAGE>

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

					               For the Year Ended
                 December 31, 1997                    December 31, 1996
		 ----------------------------------  --------------------------------
	     Dollars  kWh's  Capacity  Dispatch  Dollars  kWh's Capacity Dispatch
         -------  -----  --------  --------  -------  ----- -------- --------
Niagara 
Mohawk     33.1    403.9   57.23%    62.61%    29.9    303.1  44.81%  54.50%
Con 
Edison    124.4  1,884.8   81.18%    89.89%   117.2  1,622.7  69.71%  87.61%



	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 approximately $3.2 million for the
year ended December 31, 1997 as compared to the prior year.  Revenues for the
year ended December 31, 1997 were  favorably  impacted  by  increased  energy
deliveries  to  Niagara Mohawk, as evidenced by the 1200 basis point increase
in the capacity factor from December 31,  1996 to December 31, 1997.  For the
twelve months ended December 31, 1997, Niagara  Mohawk  dispatched  the  Unit
on-line  for  the  months  of  January,  February, March, June, July, August,
October, November and December at  full  contract rates except for the months
of January, February, March  and  December.   Energy  delivered  in  January,
February,  March  and  December  was sold under special dispatch arrangements
which called for the pricing of  the  delivered energy at variable rates less
than full contract rates.  For the twelve months  ended  December  31,  1996,
Niagara  Mohawk  dispatched  the  Unit  on-line  for  all months except March
primarily at full contract rates.   Revenues for energy delivered pursuant to
special dispatch arrangements with Niagara Mohawk for the year ended December
31, 1997 were approximately $6.2 million as compared to  approximately  $29.0
thousand for the prior year.

	Revenues  from  Con  Edison  increased  $7.2  million  for the year ended
December 31, 1997 as compared  to  the  prior year.  The increase in revenues
from Con Edison for the twelve months ended December 31, 1997  was  primarily
due  to  an increase in delivered energy as evidenced by the 1100 basis point
increase in the capacity factor from December 31, 1996 to December 31, 1997.

									 19

<PAGE>

	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 implemented  an  energy  efficiency
project  in  1997  that  will 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 160,000 lbs/hr.   Steam  revenues
for  the  year  ended  December  31,  1997 were approximately $0.4 million on
1,462.621 million pounds of steam delivered as compared to approximately $2.7
million on 1,867.330 million pounds  of  steam  delivered for the prior year.
Revenue per unit of steam decreased during the year ended December  31,  1997
as  compared  to the prior year due to a decrease in steam demand as a result
of the energy  efficiency  project  implemented  by  General Electric.  Steam
revenues for the year ended December 31, 1997 includes an annual true-up  of
approximately  $0.7  million  in  favor  of  the  steam  host  as compared to
approximately $0.2 million for the prior year.

	Gas  resale  revenues  for  the   year   ended  December  31,  1997  were
approximately $13.6 million on sales of approximately 5.2 million MMBtu's  as
compared to approximately $24.6 million on sales of approximately 7.9 million
MMBtu's  for  the  prior  year.   The  $11.0  million  decrease in gas resale
revenues during the year ended  December  31,  1997  as compared to the prior
year is primarily due to higher dispatch of Units 1 and 2, which resulted  in
lower  volumes of natural gas becoming available for resale.  The decrease in
average natural gas resale prices generally  resulted from the timing of when
natural gas resales occurred during the  year  ended  December  31,  1997  as
compared  to  the  prior  year.   Dispatch of the Units during the year ended
December 31, 1996 allowed for  gas  resales  to occur during peak natural gas
resale price periods as  compared  to  the  current  year.   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, 1997 were approximately $90.5
million on purchases of  approximately  28.2  million  MMBtu's as compared to
approximately $89.2 million on purchases of  28.5  million  MMBtu's  for  the
prior year.  The $1.3 million increase in the cost of fuel primarily resulted
from higher contract firm fuel rates due to higher index fuel prices and rate
increases  under  the  firm  transportation contracts.  The 0.3 million MMBtu
decrease for the year ended December  31,  1996 as compared to the prior year
is primarily due to a reduction in firm fuel purchases from suppliers.

	Operating and maintenance expenses for the year ended December  31,  1997
were  approximately  $18.1 million as compared to approximately $17.9 million
for the prior year.  Operating  and  maintenance  expenses for the year ended
December 31, 1997 are comparable to the prior year.

	Total  other  operating  expenses,  excluding  amortization  of  deferred
financing charges, for the year ended December 31,  1997  were  approximately
$5.4  million  as  compared to approximately $5.5 million for the prior year.
Other  operating  expenses,  excluding  amortization  of  deferred  financing
charges for the year  ended  December  31,  1997  are comparable to the prior
year.

	Amortization of deferred financing charges for the  year  ended  December
31,  1997  was  comparable to the prior year.  Deferred financing charges are
amortized using the effective interest method.

									 20

<PAGE>

	Net  interest  expense  for  the   year   ended  December  31,  1997  was
approximately $32.2 million as compared to approximately  $32.8  million  for
the   prior  year.   The  decrease  in  net  interest  expense  is  primarily
attributable to approximately a $0.4  million increase in interest income for
the year ended December 31, 1997 as compared to the prior year.

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 prior
year.  The increase  in  net  income  is  primarily  due  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 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%

	Revenues  from  Niagara  Mohawk increased $2.4 million for the year ended
December 31, 1996 as compared to 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 Niagara Mohawk, as evidenced by the 300 basis point increase in
the capacity factor from December 31, 1995 to December 31, 1996.

	Revenues  from  Con  Edison  increased  $7.1  million  for the year ended
December 31, 1996 as compared to 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  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 700 basis  point  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.

                                     21

<PAGE>

	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 prior year.  Revenue per unit of steam increased during  the  year  ended
December  31,  1996 as compared to 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 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 prior year.  The $8.5 million increase in gas resale revenues
during the year ended December 31, 1996 as compared  to  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  28.5  million  MMBtu's as compared to
approximately $84.7 million on purchases of  30.2  million  MMBtu's  for  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 1.7 million MMBtu decrease  for
the  year  ended December 31, 1996 as compared to 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.

	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 prior year.  The  $0.7  million increase in operating and maintenance
expenses during the year ended December 31, 1996 as  compared  to  the  prior
year was due to an increase in maintenance of the Facility.

									 22

<PAGE>

	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 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  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  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.

Liquidity and Capital Resources

	Net cash provided by operating activities for the year ended December 31,
1997 was $27.1 million as compared to  $32.6 million for the prior year.  The
decrease in net cash from operating activities is due to the decrease in  net
income  and  normally  recurring  changes  in cash receipts and disbursements
within the Partnership's operating asset  and liability accounts for the year
ended December 31, 1997 as compared to the prior year.

	Net cash used in investing activities for the  year  ended  December  31,
1997  was  $1.3  million  as  compared  to  net  cash  provided  by investing
activities of $3.6 million for  the  prior  year.  Net cash used in investing
activities for the year ended December 31, 1997 primarily represents the  net
activity  in the restricted cash accounts described below under "Funds".  Net
cash provided by investing  activities  for  the  year  end December 31, 1996
primarily represents the net  activity  in  these  restricted  cash  accounts
offset by the completion of certain construction-related activities.

	Net  cash  used  in  financing activities for the year ended December 31,
1997 was $27.1 million  as  compared  to  $36.2  million  for the prior year.
During the year ended December  31,  1997  approximately  $24.9  million  was
released  for distribution to the partners as compared to approximately $35.5
million for the prior year.

	The debt service  coverage  ratio  for  1997  calculated  pursuant to the
Indenture was 1.70:1.

Credit Agreement

	The Partnership  has  available  for  its  use  a  $23.5  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 $5.0 million.  At December 31,
1997, 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.

                                     23

<PAGE>

Funds

	In  connection  with  the sale of the Bonds, the Partnership entered into
the Deposit 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, 1997 the
balance in this  Fund  was  approximately  $1.6  million,  which exceeded the
current Fund Requirement.

	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,
1997, 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, 1997 was $0.  The June 26,  1998  Interest  and  Principal  Fund
Requirements  will  be  approximately  $17.2  million  and approximately $1.9
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, 1997  the  balance  in  this  Fund  was  approximately  $19.9
million.   The  June  26,  1998  Fund Requirement will be approximately $21.0
million.

                                     24

<PAGE>

	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.

Year Ended December 31, 1998

	During 1998,  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.

                                     25

<PAGE>

	As  of March 1998, natural gas resale prices for 1998 have been below the
prior year's high prices and  the  Partnership  expects, on the average, such
prices to remain below 1997 levels for the balance of 1998.

	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.

Year 2000

	The Partnership is  conducting  a  review  of  its  computer  systems  to
identify  the systems that could be affected by the new millennium.  The year
2000 may pose problems in software applications because many computer systems
and applications currently use two-digit date fields to designate a year.  As
the century date occurs, date  sensitive  systems may recognize the year 2000
as 1900 or not at all.  This potential inability  to  recognize  or  properly
treat  the  year  2000  may cause systems to process financial or operational
information incorrectly.  Management has  not  yet  determined which, if any,
systems may be affected  and,  if  affected,  the  extent  of  any  potential
disruption   in   operations  and  the  resulting  potential  impact  on  the
Partnership's  ability  to  generate   and   deliver  electricity  or  steam.
Management has begun to develop and, if required, implement a plan to  remedy
any  potential  problems  prior  to  the  year  2000.   Management expects to
finalize this plan,  if  required,  and  estimate  any  potential expenses to
implement such plan, in 1998.   Management  has  not  yet  assessed  expenses
related to year 2000 compliance or the potential impacts of this matter.




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............51 	   Chief Executive Officer, President and
  		    						    Director
  P. Chrisman Iribe............46      Executive Vice President and Director
  John R. Cooper...............50 	   Senior Vice President and Chief
    								    Financial Officer
  David N. Bassett.............51	   Treasurer

  Managing General Partner:
  -------------------------
 
  		Name		          Age		              Position
		----				  ---					  --------
  Joseph P. Kearney............51 	   Chief Executive Officer, President and
  									    Director
  P. Chrisman Iribe............46      Executive Vice President and Director
  John R. Cooper...............50      Senior  Vice  President  and  Chief
       					 				Financial Officer
  David N. Bassett.............51	   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, 1997 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)	EI Selkirk is a wholly owned subsidiary of GPUI.

	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 Auditor....................................  F-1
	   
  	   Balance Sheets as of December 31, 1997 and 1996 .................  F-2

  	   Statements of Operations for the years ended December 31, 1997,
  	   1996 and 1995 ...................................................  F-3

       Statements of Partners' Capital for the years ended December 31,
       1997, 1996 and 1995 .............................................  F-4

  	   Statements of Cash Flows for the years ended December 31, 1997,
  	   1996 and 1995....................................................  F-5

       Notes to Consolidated Financial Statements.......................  F-6

	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

	   Not applicable

                                     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, 1997 and  1996,  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 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, 1997 and
1996, 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.
January 12, 1998



                                     F-1

                 
<PAGE>


                                                               
<TABLE>
                        SELKIRK COGEN PARTNERS, L.P.
                        CONSOLIDATED BALANCE SHEETS
                               (in thousands)
<CAPTION>
                				     	     	   December 31, December 31, 
						                              1997		    1996
						                           -----------  -----------
<S>												      <C>	       	<C>
ASSETS		
- ------										
Current assets:									
  Cash............................................ $    1,337     $    2,591 
  Restricted funds................................	    6,509          6,284 
  Accounts receivable.............................     17,764         19,899 
  Due from affiliates.............................         14             40 
  Fuel inventory and supplies.....................	    4,936          4,401
  Other current assets............................	      338	         449 
  				                   					---------	   ---------
    	Total current assets......................     30,898         33,664 
									
  Plant and equipment.............................    371,285        371,301 
  Less:  Accumulated depreciation.................     49,748         37,072
													---------	   ---------
    Net plant and equipment.......................    321,537   	 334,229

  Long-term restricted funds......................     21,494		  20,446

  Deferred financing charges, net of accumulated
    amortization of $4,336 at December 31, 1997 
    and $3,166 at December 31, 1996...............     11,945         13,115 
                                     				---------	   ---------

				Total Assets		               $  385,874     $  401,454
   			                                    	---------	   ---------
   			                                       	---------	   ---------
LIABILITIES AND PARTNERS' CAPITAL									
- ---------------------------------										

Current liabilities:									
  Accounts payable................................ $    1,663 	  $      588 
  Accrued expenses................................	   15,047         16,624
  Due to affiliates...............................        498	         937 
  Advances from customer..........................       ---   	          17 
  Current portion of long-term bonds..............      3,298 	       2,167 
	  					                        	---------	   ---------
	    Total current liabilities................. 	   20,506         20,333 
										
  Other long-term liabilities.....................	   11,695         10,678 
  Long-term bonds, less current portion........... 	  385,955        389,253 
										
  General partners' capital.......................	    (311) 		    (173)
  Limited partners' capital.......................	 (31,971)        (18,637) 
	   											    ---------	   ---------
	    Total partners' capital...................   (32,282)        (18,810) 
											       	---------	   ---------
				Total Liabilities and
					 Partners' Capital             $  385,874     $  401,454 
												    --------- 	   ---------
												    ---------	   ---------
<FN>
See Notes to Consolidated Financial Statements.									
</TABLE>
                                     F-2

<PAGE>
				 																							
<TABLE>
                       SELKIRK COGEN PARTNERS, L.P.
                  CONSOLIDATED STATEMENTS OF OPERATIONS
                              (in thousands)
<CAPTION>											
										
 							    For the 	     For the	      For the
						      Year Ended	    Year Ended	     Year Ended
                              December 31,     December 31,     December 31,
                		          1997             1996		        1995 	 
   						    ------------	   ------------	    ------------
<S>								   <C> 		       <C>	        	<C>

Operating revenues:
 Electric and steam..........   $   157,940     $   149,793     $    139,637 
 Gas resale..................        13,643	         24,649	          16,141		
      				             ----------	   	-----------	   	------------
    Total operating 		
    revenues.................	    171,583 	    174,442 	     155,778

Cost of revenues:
  Fuel costs.................        90,526	         89,177	          84,712
  Other operating and
  maintenance expenses.......	     18,103   	     17,913   	      17,217
  Depreciation...............	     12,676          12,657           12,562 	
							      ---------        ---------       ---------
    Total cost of revenues...       121,305     	119,747          114,491
							      ---------       ---------        ---------

Gross Profit.................        50,278          54,695           41,287
						 	 	   			
Other operating expenses:										
 Administrative services -
   affiliates................         2,852           2,715            2,419	
 Other general and 
   administrative expenses...         2,562           2,781            3,625        	
 Amortization of deferred
    financing charges.........	      1,170           1,173            1,130
							      ---------       ---------        ---------
	Total other operating
	  expenses...............         6,584           6,669           7,174
							      ---------  	  ---------        ---------
				 
Operating income.............        43,694          48,026          34,113

Net interest expense.........        32,234          32,844          32,392           
							      ---------	      ---------        ---------
Net income ..................     $  11,460       $  15,182        $  1,721   
							      ---------	       --------        ---------
       						      ---------        --------	       ---------
Allocated to:
  General partners...........   $       115	      $     152	       $      41
  Limited partners...........        11,345          15,030            1,680	
                                  ---------	      ---------	       ---------
	Total....................   $    11,460       $  15,182        $   1,721
       						      ---------       ---------	       ---------    			    					 						                                     	
  						          ---------       ---------        ---------
<FN>
See Notes to Consolidated Financial Statements.										
</TABLE>

                                     F-3

<PAGE>


<TABLE>

                        SELKIRK COGEN PARTNERS, L.P.
                CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL
            For the years ended December 31, 1997, 1996 and 1995
                               (in thousands)
<CAPTION>											
											
						        General   	      Limited 	    
                                Partners          Partners     	   Total
                               ----------	     ---------- 	------------
<S>								 <C>   			      <C>	       	<C>

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)
								 ---------		  ---------		   ---------
  Cash distributions..........	     (253)		   (24,679)		    (24,932)	 	   			
  Net income..................		  115			11,345			 11,460
							     ---------        ---------	       ---------
Balance at December 31, 1997..   $   (311)        $(31,971)		   $(32,282)
   						         ---------	      ---------        ---------
       						     ---------        ---------	       ---------



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

                                     F-4
<PAGE>

  

<TABLE>

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

<CAPTION>

  							    For the 	     For the	      For the
        					   Year Ended	    Year Ended	    Year Ended
                              December 31,     December 31,     December 31,
                 		          1997             1996		        1995 	 
    						  ------------	   ------------	    ------------
<S>								 <C>   			    <C>	         	<C>

Net cash provided by(used 
  in) operating activities:
 Net income ................   $    11,460		$	 15,182		 $	   1,721
 Adjustments to reconcile net 
   income to net cash
   provided by (used in) 
   operating activities:
   Depreciation and 
     amortization...........   		13,846			 13,830			  13,692
  Change in assets and
      liabilities:
      Accounts receivable...	     2,135			 (2,582)		  (2,791)
	  Due from affiliates...		    26				(23)    		 174
	  Other current assets..		   111			    563			    (195)
	  Fuel inventory and 			  								  
	    supplies............		  (535)			   (828)		  	 466
	 Accounts payable.......		 1,075		     	216			  (3,394)
	 Accrued expenses.......		(1,577) 		  3,376				 905
	 Due to affiliates......		  (439)			   	675				(381)
     Other long-term 				 				  
       liabilities..........	     1,017			  2,163			   1,968
	   						      ---------		   ---------		 --------

	   Total adjustments....	    15,659		     17,390			  10,444	        
	                              ---------        ---------        ---------
		 Net cash provided		    
	  	   by operating
		   activities......			27,119			 32,572			  12,165

 Cash flows provided by (used
 in) investing activities:
   Plant and equipment
     additions..............		    16             (601)		  (4,275)	
   Plant and equipment				  
   	 additions-affiliates...		  --- 			    ---	            (132)
   Restricted funds.........	    (1,273)			  4,186			  17,689
                                  ---------        ---------       ---------
    	 Net cash provided		    
	  	   by (used in)
		   investing
		   activities......			(1,257)			  3,585			  13,282
           
Cash flows provided by (used 
  in) financing activities:
  Cash distributions to
    partners................   	   (24,932)         (35,522) 		 (21,012)		  
  Payments of principal on 
    long-term debt..........        (2,167)            (580)            --- 
  Payments for cost of 
    financing...............		---			      ---		       	(217)
  Advances from a customer..		   (17)			   (136)		  (5,282)
	   						     ---------		  ---------		   ---------
		 Net cash used in
		   financing
		   activities.......       (27,116)		   (36,238)		     (26,511)   	   

Net decrease in cash........		(1,254)            (81)		      (1,064)   		     
Cash at beginning of
  periood...................         2,591		     2,672		       3,736    
                                 ---------        ---------        ---------
Cash at end of periood.....	   $     1,337		$    2,591		 $	   2,672
                                 ---------        ---------        ---------
                                 ---------        ---------        ---------

Supplemental disclosures of 
  cash flow information:	   
  
  Cash paid for interest...	   $ 	34,561		$	 34,781    	 $    35,160
                                 ---------        ---------        ---------
                                 ---------        ---------        --------- 
<FN>
See Notes to Consolidated Financial Statements.                     
</TABLE>											
											
																				
                                     F-5

<PAGE>
						SELKIRK COGEN PARTNERS, L.P.

				NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
					   
					    DECEMBER 31, 1997 AND 1996

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, 1997 and 1996.
	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-6
<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 for the  years ended December 31, 1997, 1996
	and  1995  include  the  activities  of  the  Funding  Corporation.   All
	intercompany  balances  and  transactions   have   been   eliminated   in
	consolidation.
	
	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.
	
	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.
	
								     F-7
<PAGE>
					
						SELKIRK COGEN PARTNERS, L.P.

				NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
								 (Continued)

	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 on an average
	cost method.

	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,
		   				              1997       	        1996
								  ------------			------------
		Accrued fuel costs		     $  10,002	     	   $  12,250
		Accrued wheeling				  ---		             466
		Accrued PILOT 				     1,150		           1,050
		Accrued NY gas import taxes	       260				     114
		Accrued utilities			       924		        	 982
		Accrued plant purchases		       391		       		 518
		Accrued bond interest		       382		     		 385
		Accrued GE steam refund		       668		        	 175
		Other accrued expenses		     1,270		    		 684
									 ---------		  	   ---------
							         $  15,047		        $ 16,624
									 ---------		  	   ---------
									 ---------		  	   ---------

									 F-8
<PAGE>
					
						SELKIRK COGEN PARTNERS, L.P.

				NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
								 (Continued)

	Currency swap agreements
	------------------------

	In  connection  with its asset and liability management policies, Selkirk
	entered into foreign currency  swap  agreements  as  discussed in Note 4.
	Gains and losses on currency exchange contracts are deferred as hedges of
	firmly committed transactions and recognized in income in the same period
	that the hedged transactions are realized.  In the  unlikely  event  that
	the  underlying  transaction terminates, the deferred gains and losses on
	the associated swap agreement will be recorded in the income statement.

	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.

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

	The  tax results of Partnership activities flow directly to the partners;
	thus, the accompanying consolidated  financial  statements do not reflect
	provisions for federal or state income taxes.

	New accounting pronouncement
	----------------------------

	During 1997, the Financial Accounting  Standards  Board  issued  two  new
	accounting  standards  that the Partnership will adopt in 1998.  SFAS No.
	130,  "Reporting  Comprehensive   Income"   will  require  disclosure  on
	comprehensive income and its  components.   SFAS  No.  131,  "Disclosures
	about  Segments  of  an  Enterprise and Related Information" will require
	disclosure  of  financial  and   descriptive  information  on  reportable
	operating segments.  The adoption of these standards is not  expected  to
	have  a  material  impact  on  the Partnership's results of operations or
	financial position.

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.
									
									 F-9
<PAGE>
					
						SELKIRK COGEN PARTNERS, L.P.

				NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
								 (Continued)

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

									 F-10
<PAGE>
					
						SELKIRK COGEN PARTNERS, L.P.

				NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
								 (Continued)

	The scheduled principal payments on the bonds are as follows:

					1998	         $     3,297,597
					1999		           4,822,151
					2000		           7,306,785
					2001		          11,062,070
       			    2002                  13,528,965
       				Thereafter	         349,235,385

	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  bonds,  the  Partnership  is required to maintain
	certain restricted funds to finance future debt, interest and maintenance
	payments.  These  funds  have  been  included  in  restricted  funds  and
	long-term  restricted  funds  in  the  accompanying  balance  sheet.  For
	further  discussion  of  these  funds  see  Management's  Discussion  and
	Analysis.
	
	In 1994,  Selkirk  entered  into  a  combined  working  capital  and bank
	reimbursement agreement,  as  amended  (Credit  Agreement).   The  Credit
	Agreement  has  a  maximum  available amount of $23,471,420 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 $5,000,000.
	No amounts have been drawn under the Credit Agreement.
	
	Currency swap agreements
	------------------------

	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-11
<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, 1997 and 1996:
	
	Cash:   The  carrying  amount reported in the accompanying balance sheets
	for cash approximates  its  fair  value  of  $1,337,000 and $2,591,000 at
	December 31, 1997 and 1996, respectively.
	
	Restricted funds:  The  carrying  amount  reported  in  the  accompanying
	balance  sheets  for  restricted  funds  approximates  its  fair value of
	$28,003,000 and $26,730,000 at December 31, 1997 and 1996, respectively.
	
	Due from affiliates:  Management believes that estimating the fair market
	value of these  advances  is  not  practicable  given no formal agreement
	between the Partnership and its affiliates regarding the terms and manner
	of settlement of these amounts.
	
	Due to affiliates:  The carrying  amount  reported  in  the  accompanying
	balance  sheets for amounts due to affiliates approximates its fair value
	due to the short-term maturities of these amounts.
	
	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  (including  the  current portion) at December 31, 1997 and 1996 is
	approximately $404,282,956 and $391,723,132, respectively.
	
	Currency swap  agreements:   The  fair  value  of  the  currency exchange
	arrangements   represents   the   termination   value   (liability)    of
	approximately  $10,535,000  and $6,588,000 at December 31, 1997 and 1996,
	respectively, estimated using current exchange rates.
	
									 F-12
<PAGE>
					
						SELKIRK COGEN PARTNERS, L.P.

				NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
								 (Continued)

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:
	
	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  "Power Choice" proposal with the New
	York State Public Service Commission ("NYPSC").   On  October  12,  1995,
	NIMO  filed  a  Report  on  Form  8-K  with  the  Securities and Exchange
	Commission (the "Commission") explaining  the  Power Choice proposal (the
	"Power Choice Statement").  In the Power Choice 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").  On July 10, 1997, NIMO filed  a
	Report on Form 8-K with the Commission stating that NIMO had entered into
	a  Master  Restructuring  Agreement  ("MRA") pursuant to which it and the
	twenty-nine independent power producers which  had signed the MRA propose
	to terminate, restate or amend their respective power  sales  agreements.
	On  October 17, 1997, NIMO filed a Report on Form 8-K with the Commission
	stating that on October 11, 1997,  NIMO filed its Power Choice settlement
	with the NYPSC which incorporates the terms of the MRA.  On February  24,
	1998,  the  NYPSC approved NIMO's Power Choice settlement proposal, which
	includes the implementation of the MRA.
								  
								     F-13
<PAGE>
					
						SELKIRK COGEN PARTNERS, L.P.

				NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
								 (Continued)


	The consideration for the independent  power sellers' agreement varies by
	party, and may consist of cash, short term notes, shares of NIMO's Common
	Stock or certain swap 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  MRA and subject to implementation as
	described below, the parties propose to restructure the NIMO power  sales
	agreement  to  provide  for  the  sale  of electricity by the Partnership
	pursuant to a  pre-determined  schedule  of  output  at  a price based on
	certain indices for a period of 10 years in  lieu  of  the  delivery  and
	price  provisions  of  the  NIMO  power  sales  agreement as currently in
	effect.  The Partnership  anticipates  that,  if  and when a restructured
	power sales agreement goes into effect, NIMO will relinquish its right to
	direct dispatch of Unit 1, the electrical output of Unit 1 will  be  sold
	to  NIMO  and other purchasers based on market conditions then in effect,
	and the Partnership will receive  certain  fixed payments from NIMO under
	the restructured power sales agreement and other payments under the MRA.

	The details of the physical delivery and pricing arrangements are subject
	to final  agreement  with  NIMO,  and  possible  modifications  to  other
	Partnership  contracts for Unit 1 continue to be the subject of extensive
	negotiations.  Implementation  of  the  MRA  is  subject  to  a number of
	significant  conditions,  including  without  limitation  NIMO  and   the
	Partnership  negotiating  the  restructured Unit 1 power sales agreement,
	the receipt of all regulatory  approvals,  the receipt of all consents by
	third parties necessary for  the  transaction  contemplated  by  the  MRA
	(including  satisfying  certain  standards  under the Partnership's trust
	indenture  relating  to  the  absence  of  material  adverse  changes  or
	receiving any required approval  of  bondholders or other creditors), the
	Partnership's entering into  new  third  party  arrangements  which  will
	enable  the  Partnership  to  restructure  its  project  on  a reasonably
	satisfactory economic basis, and the  receipt by NIMO and the Partnership
	of all necessary approvals from their  respective  boards  of  directors,
	shareholders  and  partners.  Should NIMO and the Partnership satisfy all
	of the conditions to  effectuating  the  transactions contemplated by the
	MRA with respect to the Partnership, NIMO may nevertheless terminate  the
	MRA  if  NIMO  determines that, as a result of the failure to satisfy the
	conditions of the MRA by  other independent power producers, the benefits
	anticipated to be  received  by  NIMO  pursuant  to  the  MRA  have  been
	materially  and adversely affected.  Further, final implementation of the
	MRA  is  conditioned  upon  NIMO's  successful  completion  of  financing
	required to fund certain of  its  payment obligations under agreements to
	implement the MRA.

									 F-14
<PAGE>
					
						SELKIRK COGEN PARTNERS, L.P.

				NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
								 (Continued)


	The Partnership, as a party to the MRA, is committed  to  negotiate  with
	NIMO  and  other  parties  to reach agreement on contractual arrangements
	required to restructure the  NIMO  power  sales agreement pursuant to the
	MRA; however, the Partnership expresses no opinion with  respect  to  the
	likelihood  that  all of the conditions to implementation of the MRA will
	be met.  Further, the  Partnership  expresses  no opinion with respect to
	the viability of NIMO's proposed alternatives should  the  implementation
	of  the  MRA  not be completed, such as NIMO's proposal in the context of
	the Power  Choice  Statement  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   Power   Choice   Statement.
	Nevertheless,  in  the  absence of agreement on a definitive restructured
	power sales agreement, the Partnership continues to believe that the NIMO
	power sales agreement is a  valid  and binding contract with NIMO.  Given
	the uncertainties with respect to such implementation, the Partnership is
	unable to determine what effect, if any,  the  restructured  power  sales
	agreement  or the Power Choice proposal will have on the Partnership, its
	business or net  operating  revenues.   For  the  year ended December 31,
	1997, electric sales to NIMO accounted for approximately 19.3%  of  total
	project revenues.

	Previously, in connection with NIMO's  March 10, 1997 announcement of the
	agreement in principle, Standard & Poor's placed the bonds on creditwatch
	"with negative implications," based  in  part  on  its  analysis  of  the
	current  reports  on  Form  8-K  filed  in  March  1997  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.   To date Standard & Poor's has not changed their
	outlook on the  bonds.   Additionally,  as  of  the  date of this report,
	Moody's Investors Service has not changed  its  rating  or  its  previous
	"negative outlook" on the bonds as a result of the developments.

	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 on 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.
	
                                    F-15
<PAGE>
					
						SELKIRK COGEN PARTNERS, L.P.

				NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
								 (Continued)


	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.

	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  the  Facility during
	certain periods.  NIMO claimed that such curtailment would be  consistent
	with   PURPA,   and   the   regulations   promulgated  thereunder,  which
	contemplates utilities'  curtailing  purchases  from  QF's  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.  ConEd 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.  On March 18, 1998,
	the NYPSC announced that an  order instituting a curtailment policy would
	be forthcoming, however, a written order has not yet  been  issued.   The
	Partnership  expects that any agreement which it enters into with NIMO to
	implement the MRA will waive  NIMO's  right, if any, to curtail purchases
	from the Partnership.  See Part I Item 1.  Business -  The  Facility  and
	Certain Project Contracts - Niagara Mohawk for discussion of the MRA.

									 F-16
<PAGE>
					
						SELKIRK COGEN PARTNERS, L.P.

				NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
								 (Continued)


	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  NIMO  and  ConEd  some  measure  of
	generic  curtailment rights.  The Partnership's position is based in part
	on the  fact  that  neither  NIMO  nor  ConEd  bargained  for  an express
	curtailment right in its power sales agreement and the Partnership agreed
	to permit NIMO and ConEd to direct the dispatch  of  the  relevant  Unit.
	Nevertheless,  both  NIMO and ConEd have refused to expressly waive their
	claimed curtailment rights against  dispatchable  facilities and have not
	agreed to exempt  the  Facility  from  curtailment,  notwithstanding  the
	absence  of  contractual  language in the power sales agreements granting
	the utilities this  right.   If  NIMO  and  ConEd  were  to receive NYPSC
	authorization to curtail power purchases from QF's including dispatchable
	facilities, they may seek to implement curtailment with  respect  to  the
	Partnership  by  avoiding  not  only  energy  p ayments 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.
	

	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.

									 F-17
<PAGE>
					
	
						SELKIRK COGEN PARTNERS, L.P.

				NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
								 (Continued)

	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.
	
	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  $38,279,000, $35,191,000 and $28,736,000 in gas
	from these suppliers for  the  years  ended  December  31, 1997, 1996 and
	1995, 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.
	
									 F-18
<PAGE>
					
						SELKIRK COGEN PARTNERS, L.P.

				NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
								 (Continued)

	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.
	
	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
	----------

	Rent  expense  was approximately $1,000,000, for the years ended December
	31, 1997, 1996 and 1995.  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:

									 F-19
<PAGE>
					
						SELKIRK COGEN PARTNERS, L.P.

				NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
								 (Continued)

					1998			$    2,300,000
					1999			     2,500,000
					2000			     2,700,000
       			    2001                 2,900,000
        			2002                 3,100,000
					Thereafter		    39,200,000

	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
	quadrennially  in  accordance  with an administrative services agreement.
	For the  years  ended  December  31,  1997,  1996  and 1995 approximately
	$2,852,000, $2,715,000 and  $2,419,000,  respectively  was  incurred  for
	services rendered and is reflected in general and administrative expenses
	in the statement of operations.

	During the  years  ended  December  31,  1997,  1996  and  1995,  Selkirk
	purchased  approximately  $346,000,  $16,000 and $3,877,000, respectively
	and sold approximately  $26,000,  $238,000  and $748,000, respectively in
	fuel at its fair market value in  transactions  with  affiliates  of  JMC
	Selkirk, Inc. Purchases are included in fuel costs and sales are included
	in gas resales in the statements of operations.

									 F-20
<PAGE>
					
	
						SELKIRK COGEN PARTNERS, L.P.

				NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
								 (Continued)
	
	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 years  ended  December
	31,  1997  and  1996,  Selkirk  entered  into  energy  and  capacity sale
	transactions with USGEN PS  totaling  approximately $100,000 and $45,000,
	respectively.
	
	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.
	
	In  January 1998, the Partnership received a letter from the New York tax
	authorities concluding that no additional real estate transfer tax is due
	on the transfers made by the shareholders of J. Makowski Co. Inc. and the
	Partnership and has closed the audit file.

									 F-21


<PAGE>
  

<TABLE>

SCHEDULE II VALUATION AND QUALIFYING ACCOUNTS
- ---------------------------------------------
<CAPTION>
									Additions
								--------------------												
											Charged
				    Balance at  Charged to  to Other           	  Balance at
			        Beginning   Costs 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, 1997 	$   -   	$   -		$   -	    $   -       $   -
					---------   --------    ---------   --------    --------	
					---------   --------    ---------   --------    --------	

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

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

<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(7)		Amendment No. 2 to Credit Agreement,  dated  April  7,  1995,
				between the Partnership and Dresdner Bank AG, New York Branch

10.1.4(7)		Amendment  No.  3  to  Credit  Agreement, dated July 1, 1997,
				between the Partnership and Dresdner Bank AG, New York Branch
	  
10.1.5(1)		Loan  Agreement,  dated  as  of  May  1,  1994,  between  the
				Partnership,  Chase,  as   Agent,   and  other  Bridge  Banks
				identified therein

10.1.6(1)		Amended and Restated Loan Agreement, dated as of May 1, 1994,
				between the Funding Corporation and the Partnership

10.1.7(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

10.1.8(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

                                     33

<PAGE>

10.2.7(6)		Letter Agreement dated as of  April  18,  1997,  between  the
				Partnership and Niagara Mohawk

10.2.8(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

10.2.9(1)		License Agreement between the Partnership and Niagara Mohawk,
				dated as of October 23, 1992

10.2.10(1)		Power Purchase Agreement, dated as of April 14, 1989, between
				Con  Edison  Company of New York, Inc. ("Con Edison") and JMC
				Selkirk

10.2.11(1)		Rider to Power Purchase Agreement,  dated as of September 13,
				1989, between Con Edison and JMC Selkirk

10.2.12(1)		First Amendment to Power  Purchase  Agreement,  dated  as  of
				September 13, 1991, between Con Edison and JMC Selkirk

10.2.13(1)		Letter  Agreement  Regarding  Extending the Term of the Power
				Purchase Agreement, dated  as  of  May  28, 1992, between Con
				Edison and JMC Selkirk

10.2.14(1)		Second Amendment to Power Purchase  Agreement,  dated  as  of
				October 22, 1992, between Con Edison and JMC Selkirk

10.2.15(5)		Third  Amendment  to  Power  Purchase  Agreement, dated as of
				September 13, 1996, between Con Edison and the Partnership

10.2.16(1)		Letter Agreement  Regarding  Arbitration,  dated  October 22,
				1992, between Con Edison and JMC Selkirk

10.2.17(1)		Letter Agreement Regarding Sale of  Capacity  above  265  MW,
				dated  as  of  October  22,  1992, between Con Edison and JMC
				Selkirk

10.2.18(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

10.2.19(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")

                                     34

<PAGE>

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

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

                                     35

<PAGE>

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")

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

                                     36

<PAGE>

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

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

                                     37

<PAGE>

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

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

                                     38
<PAGE>


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
                                     

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

                                     39

<PAGE>

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

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

                                     40

<PAGE>

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

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

10.11.4(8)		Master Restructuring Agreement,  dated  as  of  July 9, 1997,
				among  Niagara  Mohawk, the Partnership and other Independent
				Power Producers (defined therein)

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)


                                     41

<PAGE>

- -------------------
(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.

(6) Incorporated herein by reference  to the Registrant's Quarterly Report on
Form 10-Q for the Quarterly Period Ended March 31, 1997 filed May 15, 1997.

(7) Incorporated herein by reference  to the Registrant's Quarterly Report on
Form 10-Q for the Quarterly Period Ended June 30, 1997 filed August 14, 1997.

(8) Incorporated herein by reference  to  Exhibit Number 10.28 of the Current
Report on Form 8-K of Niagara Moawk Power Corporation filed July 10, 1997.

                                     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 PARTNERS, L.P.
						                   

Date: March 31, 1998	                 /s/    JMC SELKIRK, INC.
                                        --------------------------
 	                                            General Partner

Date: March 31, 1998	                 /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, 1998
- ---------------------		 President and Director
    Joseph P. Kearney
						
/s/	P. CHRISMAN IRIBE	    Executive Vice President		March 31, 1998
- ---------------------        and Director
    P. Chrisman Iribe

/s/ JOHN R. COOPER          Senior Vice President and       March 31, 1998
- ---------------------        Chief Financial Officer
    John R. Cooper

/s/ DAVID N. BASSETT		Treasurer						March 31, 1998
- ---------------------
    David N. Bassett

                                     43

<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, 1998	                 /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, 1998
- ---------------------		 President and Director
    Joseph P. Kearney
						
/s/	P. CHRISMAN IRIBE	    Executive Vice President		March 31, 1998
- ---------------------        and Director
    P. Chrisman Iribe

/s/ JOHN R. COOPER          Senior Vice President and       March 31, 1998
- ---------------------        Chief Financial Officer
    John R. Cooper

/s/ DAVID N. BASSETT		Treasurer						March 31, 1998
- ---------------------
    David N. Bassett




                                     44

<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-31-1997
<PERIOD-START>			          				Jan-01-1997
<PERIOD-END>				            	    Dec-31-1997
<CASH>				                		    7846
<SECURITIES>						            0
<RECEIVABLES>						           	17778
<ALLOWANCES>						            0
<INVENTORY>							            4936
<CURRENT-ASSETS>			         			30898
<PP&E>							                371285
<DEPRECIATION>						          	49748
<TOTAL-ASSETS>          						385874
<CURRENT-LIABILITIES>	     				    20506
<BONDS>								            385955
			     	     	0
							           	0
<COMMON>							            0
<OTHER-SE>							            (32282)
<TOTAL-LIABILITY-AND-EQUITY>			        385874
<SALES>								            171583
<TOTAL-REVENUES>					         	171583
<CGS>								            121305
<TOTAL-COSTS>						           	121305
<OTHER-EXPENSES>					         	6584
<LOSS-PROVISION>					         	0
<INTEREST-EXPENSE>					         	32234
<INCOME-PRETAX>					         		11460
<INCOME-TAX>						            0
<INCOME-CONTINUING>			      			    11460
<DISCONTINUED>					          		0
<EXTRAORDINARY>			         				0
<CHANGES>							            0
<NET-INCOME>            					    11460
<EPS-PRIMARY>						           	0
<EPS-DILUTED>						           	0
        

</TABLE>


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