Back to GetFilings.com



SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549


FORM 10-Q

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


For the Quarterly Period Ended September 30, 2002

Commission File Number 33-82034

INDIANTOWN COGENERATION, L.P.
(Exact name of co-registrant as specified in its charter)

                       Delaware                                                                   52-1722490
   (State or other jurisdiction of                                             (I.R.S. Employer Identification Number)
   incorporation or organization)

INDIANTOWN COGENERATION FUNDING CORPORATION
(Exact name of co-registrant as specified in its charter)

                       Delaware                                                                   52-1889595
   (State or other jurisdiction of                                             (I.R.S. Employer Identification Number)
   incorporation or organization)

7500 Old Georgetown Road, 13th Floor
Bethesda, Maryland 20814-6161
(Registrants' address of principal executive offices)


(301)-280-6800
(Registrants' telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for 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. [ X ] Yes [ ] No

Indiantown Cogeneration, L.P.
Indiantown Cogeneration Funding Corporation

PART I  FINANCIAL INFORMATION                                       Page No.

Item 1 Financial Statements:

   Consolidated Balance Sheets as of September 30, 2002 (Unaudited) and
      December 31, 2001.....................................................1
   Consolidated Statements of Operations for the
      Three Months and Nine Months Ended September 30, 2002 (Unaudited)
      and September   30,   2001 (Unaudited)................................3
   Consolidated Statements of Cash Flows for the Nine Months Ended
       September 30, 2002 (Unaudited) and September 30, 2001 (Unaudited)....4
   Notes to Consolidated Financial Statements (Unaudited) ..................5

Item 2 Management's Discussion and Analysis of Financial
          Condition and Results of Operations..............................11

Item 4 Controls and Procedures.............................................17

PART II OTHER INFORMATION

Item 5 Other Information...................................................18

Item 6 Exhibits and Reports on Form 8K.....................................19

Signatures.................................................................20

                                  PART I

                              FINANCIAL INFORMATION

                  Indiantown Cogeneration, L.P. and Subsidiary
                           Consolidated Balance Sheets
           As of September 30, 2002 and December 31, 2001

                                                                               September 30,              December 31,
                            ASSETS                                                  2002                      2001
- ---------------------------------------------------------------            -----------------------    ---------------------
                                                                                (Unaudited)
CURRENT ASSETS:
     Cash and cash equivalents                                              $             275,124      $           331,956
     Accounts receivable-trade                                                         11,935,677               14,443,374
     Inventories                                                                        1,637,216                  259,282
    Prepaids                                                                            1,086,093                  981,571
     Deposits                                                                           2,777,561                   44,450
    Investments held by Trustee, including restricted funds
        of $18,608,510 and $2,666,539, respectively
                                                                                       27,494,615                9,572,996
                                                                           -----------------------    ---------------------
               Total current assets                                                    45,206,286               25,633,629
                                                                           -----------------------    ---------------------

INVESTMENTS HELD BY TRUSTEE,
     restricted funds                                                                  15,526,447               15,502,121

DEPOSITS                                                                                  181,642                  171,737

PROPERTY, PLANT & EQUIPMENT:
     Land                                                                               8,582,363                8,582,363
     Electric and steam generating facilities                                         702,212,212              702,175,087
     Less accumulated depreciation                                                  (107,023,181)             (95,613,164)
                                                                           -----------------------    ---------------------
               Net property, plant & equipment                                        603,771,394              615,144,286
                                                                           -----------------------    ---------------------

FUEL RESERVE                                                                            5,180,853                4,059,534

DEFERRED FINANCING COSTS, net of accumulated amortization of
    $46,122,697 and $45,503,768, respectively
                                                                                       14,064,731               14,683,148
                                                                           -----------------------    ---------------------
               Total assets                                                $          683,931,353     $        675,194,455
                                                                           =======================    =====================



 The accompanying notes are an integral part of these consolidated financial statements.

1


              Indiantown Cogeneration, L. P. and Subsidiary
                           Consolidated Balance Sheets
               As of September 30, 2002 and December 31, 2001

                                                                     September 30,            December 31, 2001
LIABILITIES AND PARTNERS' CAPITAL                                         2002
- --------------------------------------------------------------    ---------------------     ----------------------
                                                                      (Unaudited)
CURRENT LIABILITIES:
     Accrued payables/liabilities                             $              8,483,472    $            11,474,326
     Accrued interest                                                       15,253,936                  2,324,178
     Current portion - First Mortgage Bonds                                 13,013,247                 11,460,407
     Current portion lease payable - railcars                                  376,279                    358,575
                                                                  ---------------------     ----------------------
               Total current liabilities                                    37,126,934                 25,617,486
                                                                  ---------------------     ----------------------

LONG TERM DEBT:
     First Mortgage Bonds                                                  424,824,519                432,107,562
     Tax Exempt Facility Revenue Bonds                                     125,010,000                125,010,000
     Lease payable - railcars                                                3,302,348                  3,584,963
                                                                  ---------------------     ----------------------
               Total long term debt                                        553,136,867                560,702,525


                                                                  ---------------------     ----------------------
               Total liabilities                                           590,263,801                586,320,011
                                                                  ---------------------     ----------------------

PARTNERS' CAPITAL:
    Toyan Enterprises                                                       28,147,102                 26,706,773
    Palm Power Corporation                                                   9,366,755                  8,887,444
    Indiantown Project Investment Partnership                               18,686,675                 17,730,450
    Thaleia                                                                 37,467,020                 35,549,777
                                                                  ---------------------     ----------------------
                                                                  ---------------------     ----------------------
               Total partners' capital                                      93,667,552                 88,874,444
                                                                  ---------------------     ----------------------

               Total liabilities and partners' capital            $        683,931,353       $        675,194,455
                                                                  =====================     ======================



                        The accompanying notes are an integral part of these consolidated financial statements.

2



                 Indiantown Cogeneration, L.P. and Subsidiary
                      Consolidated Statements of Operations
 For the Three Months and Nine Months Ended September 30, 2002 and September 30, 2001


                                                         Three Months Ended     Three Months Ended      Nine Months Ended    Nine Months Ended
                                                         September 30, 2002     September 30, 2001      September 30, 2002  September 30, 2001
                                                      ------------------------ ---------------------- --------------------- --------------------
Operating Revenues:                                         (Unaudited)             (Unaudited)         (Unaudited)            (Unaudited)
     Electric capacity and capacity bonus revenue
                                                             $  28,324,596             $31,050,188           $84,982,573          $93,234,527
     Electric energy revenue                                    12,045,461              14,880,333            37,563,310           44,181,448
     Steam revenue                                                  61,388                  41,973               208,189              235,437
                                                       ----------------------- ---------------------- --------------------  --------------------
         Total operating revenues                               40,431,445              45,972,494           122,754,072          137,651,412
                                                       ----------------------- ---------------------- --------------------  --------------------
Cost of Sales:

     Fuel and ash                                              14,160,684             14,866,474            45,411,958           46,623,296
     Operating and maintenance                                  4,466,100              4,918,801            13,783,742           14,383,730
     Depreciation                                               3,803,374              3,798,397            11,410,018           11,383,269
                                                       ----------------------- ---------------------- --------------------  --------------------
         Total cost of sales                                   22,430,158              23,583,672           70,605,718           72,390,295
                                                       ----------------------- ---------------------- --------------------  --------------------

Gross Profit                                                   18,001,287              22,388,822           52,148,354           65,261,117
                                                       ----------------------- ---------------------- --------------------  --------------------

Other Operating Expenses:
     General and administrative                                   713,518                758,755             2,318,789            3,119,801
     Insurance and taxes                                        1,728,067              1,700,636             5,175,537            5,006,646
                                                       ----------------------- ---------------------- --------------------  --------------------
         Total other operating expenses                         2,441,585              2,459,391             7,494,326            8,126,447
                                                       ----------------------- ---------------------- --------------------  --------------------

Operating Income                                               15,559,702              19,929,432            44,654,028           57,134,670

Non-Operating Income (Expenses):
     Interest expense                                        (13,416,695)            (14,233,047)            (40,745,458)       (42,340,721)
     Interest/Other income (expense)                             313,151                 370,830               884,538            1,350,586
                                                       ----------------------- ---------------------- --------------------  --------------------
         Net non-operating expense                          (13,103,544)            (13,862,217)            (39,860,920)       (40,990,135)
                                                       ----------------------- ---------------------- --------------------  --------------------

Net Income                                                    $2,456,158              $6,067,214            $4,793,108          $16,144,535
                                                       ======================= ====================== ====================  ====================

        The accompanying notes are an integral part of these consolidated financial statements.

3

              Indiantown Cogeneration, L.P. and Subsidiary
                      Consolidated Statements of Cash Flows
            For the Nine Months Ended September 30, 2002 and 2001

                                                                               Nine Months               Nine Months
                                                                                  Ended                     Ended
                                                                              September 30,             September 30,
                                                                                  2002                      2001
                                                                           --------------------     ----------------------
                                                                               (Unaudited)               (Unaudited)

    CASH FLOWS FROM OPERATING ACTIVITIES:
         Net income                                                         $        4,793,108       $         16,144,535
             Adjustments to reconcile net income to net
                cash provided by operating activities:
                   Depreciation and amortization                                    12,028,947                 12,001,686
                   Loss on disposal of assets                                                -                    609,067
                   Decrease in accounts receivable                                   2,507,697                    266,675
                   Increase in inventories and fuel reserves                       (2,499,253)                  (206,584)
                   Increase in deposits and prepaids                               (2,847,538)                  (417,600)
                Increase in accounts payable, accrued liabilities and
              accrued interest                                                       9,938,904                 15,120,038
                                                                           --------------------     ----------------------
                           Net cash provided by operating activities                23,921,865                 43,517,817
                                                                           --------------------     ----------------------

    CASH FLOWS FROM INVESTING ACTIVITIES:
            Purchase of property, plant & equipment                                   (37,638)                (2,489,075)
            Increase in investment held by trustee                                (17,945,945)               (23,254,304)
                                                                           --------------------     ----------------------
                       Net cash used in investing activities                      (17,983,583)               (25,743,379)
                                                                           --------------------     ----------------------

    CASH FLOWS FROM FINANCING ACTIVITIES:
            Payment of bonds                                                       (5,730,203)                (5,570,448)
            Capital distribution                                                             -               (12,400,000)
            Decrease in lease payable                                                (264,911)                  (246,463)
                                                                           --------------------     ----------------------
                                                                           --------------------     ----------------------
                           Net cash used in financing activities                   (5,995,114)               (18,216,911)
                                                                           --------------------     ----------------------
                                                                           --------------------     ----------------------

    CHANGE IN CASH AND CASH EQUIVALENTS                                               (56,832)                  (442,473)
    CASH and CASH EQUIVALENTS, beginning of year                                       331,956                    821,955
                                                                           --------------------     ----------------------

    CASH and CASH EQUIVALENTS, end of period                             $             275,124    $               379,482
                                                                           ====================     ======================

                        The accompanying notes are an integral part of these consolidated financial statements.

4

Indiantown Cogeneration, L.P. and Subsidiary
Notes to Consolidated Financial Statements
As of September 30, 2002 (Unaudited)


1.  ORGANIZATION AND BUSINESS:

          Indiantown Cogeneration, L.P. (the "Partnership") is a special purpose Delaware limited partnership formed on October 4, 1991. The Partnership was formed to develop, construct, own and operate an approximately 330 megawatt (net) pulverized coal-fired cogeneration facility (the "Facility") located on an approximately 240 acre site in southwestern Martin County, Florida. The Facility produces electricity for sale to Florida Power & Light Company ("FPL") and supplies steam to Caulkins Indiantown Citrus Co. ("Caulkins") for its plant located near the Facility. In September 2001, Caulkins sold its processing plant to Louis Dreyfus Citrus, Inc. ("LDC").

          The original general partners were Toyan Enterprises ("Toyan"), a California corporation and a wholly owned special purpose indirect subsidiary of PG&E National Energy Group, Inc. ("NEG, Inc.") and Palm Power Corporation ("Palm"), a Delaware corporation and a special purpose indirect subsidiary of Bechtel Enterprises, Inc. ("Bechtel Enterprises"). The sole limited partner was TIFD III-Y, Inc. ("TIFD"), a special purpose indirect subsidiary of General Electric Capital Corporation ("GECC"). During 1994, the Partnership formed its sole, wholly owned subsidiary, Indiantown Cogeneration Funding Corporation ("ICL Funding"), to act as agent for, and co-issuer with, the Partnership in accordance with the 1994 bond offering. ICL Funding has no separate operations and has only $100 in assets.

          In 1998, Toyan consummated transactions with DCC Project Finance Twelve, Inc. ("PFT"), whereby PFT, through a new partnership (Indiantown Project Investment, L.P. ("IPILP")) with Toyan, became a new general partner in the Partnership. Toyan is the sole general partner of IPILP. Prior to the PFT transaction, Toyan converted some of its general partnership interest into a limited partnership interest such that Toyan now directly holds only a limited partnership interest in the Partnership. In addition, Bechtel Generating Company, Inc. ("Bechtel Generating") sold all of the stock of Palm to a wholly owned indirect subsidiary of Cogentrix Energy, Inc. ("Cogentrix"). Palm holds a 10% general partner interest in the Partnership.

          On June 4, 1999, Thaleia, LLC ("Thaleia"), a wholly-owned subsidiary of Palm and indirect wholly-owned subsidiary of Cogentrix, acquired from TIFD a 19.9% limited partner interest in the Partnership. On September 20, 1999, Thaleia acquired another 20% limited partnership interest from TIFD and TIFD's membership on the Board of Control. On November 24, 1999, Thaleia purchased TIFD's remaining limited partner interest in the Partnership from TIFD.

5

          The net profits and losses of the Partnership are currently allocated to Toyan, Palm, IPILP, and Thaleia (collectively, the "Partners") based on the following ownership percentages:


                        Toyan          30.05%
                        Palm           10%*
                        IPILP          19.95%
                        Thaleia        40%*
 *Now beneficially owned by Cogentrix.

          The changes in ownership were the subject of notices of self-recertification of Qualifying Facility status filed by the Partnership with the Federal Energy Regulatory Commission on August 21, 1998, November 16, 1998, June 4, 1999, September 21, 1999, and November 24, 1999.

          All distributions other than liquidating distributions will be made based on the Partners' percentage interest as shown above, in accordance with the project documents and at such times and in such amounts as the Board of Control of the Partnership determines.

          The Partnership is managed by PG&E National Energy Group Company ("NEG"), formerly known as PG&E Generating Company, pursuant to a Management Services Agreement (the "MSA"). The Facility is operated by PG&E Operating Services Company ("PG&E OSC"), formerly known as U.S. Operating Services Company, pursuant to an Operation and Maintenance Agreement (the "O&M Agreement"). NEG and PG&E OSC are general partnerships indirectly wholly owned by NEG, Inc., an indirect wholly owned subsidiary of PG&E Corporation.

          In December 2000, and in January and February 2001, PG&E Corporation and NEG completed a corporate restructuring that involved the use or creation of limited liability companies ("LLCs") as intermediate owners between a parent company and its subsidiaries. One of these LLCs is PG&E National Energy Group, LLC, which owns 100% of the stock of NEG. After the restructuring was completed, two independent rating agencies, Standard and Poor's and Moody's Investor Services issued investment grade ratings for NEG and reaffirmed such ratings for certain NEG subsidiaries. On April 6, 2001, Pacific Gas and Electric Company (the "Utility"), another subsidiary of PG&E Corporation, filed a voluntary petition for relief under the provisions of Chapter 11 of the U.S. Bankruptcy Code. Pursuant to Chapter 11 of the U.S. Bankruptcy Code, the Utility retains control of its assets and is authorized to operate its business as a debtor-in-possession while being subject to the jurisdiction of the Bankruptcy Court. On September 20, 2001, the Utility and PG&E Corporation jointly filed a plan of reorganization that entails separating the Utility into four distinct businesses. The plan of reorganization does not directly affect NEG or any of its subsidiaries.

6

          Currently, NEG is experiencing liquidity problems due to the deterioration in PG&E Corporation's credit position, the Utility's bankruptcy and the downturn in the energy industry. On July 31, 2002 and August 5, 2002, S&P and Moody's, respectively, downgraded NEG's ratings, as previously reported. On October 8, 2002, October 16, 2002 and October 18, 2002, Moody's further downgraded the senior unsecured debt rating, issuer rating and syndicated bank credit facilities of NEG. Moody's current rating of NEG is "B3". On October 11, 2002, S&P further downgraded certain of NEG's debt facilities. S&P's current rating of NEG is "B-". The result of these downgrades has left the credit ratings of NEG and its debt instruments below investment grade. Both S&P and Moody's credit ratings assigned to NEG and its affiliates are under review for possible further downgrade. The credit rating agency action has had no material impact on the financial condition or results of operations of the Partnership.

          On October 8, 2002, Moody's stated that in conjunction with the downgrade of NEG it had placed the Partnership's debt under review for possible downgrade. On October 15, 2002, S&P stated that the recent downgrade of NEG will not have an effect on the rating of the Partnership's debt at this time. S&P's rating of the Partnership's debt is "BBB-". On November 5, 2002, Moody's issued an opinion update changing the rating outlook of the Partnership's debt to "under review for possible downgrade" from "negative outlook". Moody's rating of the Partnership's debt is "Baa3".

2. BASIS OF PRESENTATION:

          Management believes that the accompanying unaudited Consolidated Financial Statements reflect all adjustments that are necessary to present a fair statement of the consolidated financial position and results of operations for the interim periods. All material adjustments are of a normal recurring nature unless otherwise disclosed in this Report on Form 10-Q. Results of operations for interim periods are not necessarily indicative of results to be expected for a full year.

          This quarterly report should be read in conjunction with the Partnership's Consolidated Financial Statements and Notes to Consolidated Financial Statements included in its 2001 Annual Report on Form 10-K and its other reports filed with the Securities and Exchange Commission (SEC) since the 2001 Annual Report on Form 10-K was filed.

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of revenue, expenses, assets and liabilities, and the disclosure of contingencies. Actual results could differ from these estimates.

Investments Held by Trustee

          The investments held by trustee represent bond and equity proceeds and revenue funds held by a bond trustee/disbursement agent and are carried at cost, which approximates market. All funds are invested in either Nations Treasury Fund-Class A or other permitted investments for longer periods. The Partnership also maintains restricted investments covering a portion of the Partnership's debt as required by the financing documents. The proceeds include $12,501,000 of restricted tax-exempt debt service reserve required by the financing documents and are classified as a noncurrent asset on the accompanying balance sheets. The Partnership maintains restricted investments covering a portion of debt principal and interest payable, as required by the financing documents. These investments are classified as current assets in the accompanying consolidated balance sheets. A qualifying facility ("QF") reserve of $3,000,000 is also held in long-term assets in the accompanying balance sheets.

7

Property, Plant and Equipment

          Property, plant and equipment, which consist primarily of the Facility, are recorded at actual cost. The Facility is depreciated on a straight-line basis over 35 years, with a residual value on the Facility approximating 25 percent of the gross Facility costs.

          Other property and equipment are depreciated on a straight-line basis over the estimated economic or service lives of the respective assets (ranging from five to seven years). Routine maintenance and repairs are charged to expense as incurred.

Derivative Financial Instruments

          The Partnership adopted SFAS No. 133, entitled, Accounting for Derivative Instruments and Hedging Activities ("SFAS No. 133"), as amended by SFAS Nos. 137 and 138, on January 1, 2001. This standard requires the Partnership to recognize all derivatives, as defined in the statements listed above, on the balance sheet at fair value. Derivatives, or any portion thereof, that are not effective hedges must be adjusted to fair value through income. If derivatives are effective hedges, depending on the nature of the hedges, changes in the fair value of derivatives either will offset the change in fair value of the hedged assets, liabilities, or firm commitments through earnings, or will be recognized in other comprehensive income, a component of partners' capital, until the hedged items are recognized in earnings. The Partnership has certain derivative commodity contracts for the physical delivery of purchase and sale quantities transacted in the normal course of business. Since these activities qualify as normal purchase and sale activities, the Partnership has not recorded the value of the related contracts on its balance sheet, as permitted under the standards.

          In December 2001, the FASB approved an interpretation issued by the Derivatives Implementation Group ("DIG") that changes the definition of normal purchases and sales for certain power contracts. Based on the Partnership's current analysis, the power contract with FPL is a derivative, but qualifies as a normal purchase and sales exemption, thus is exempt from the requirements of SFAS No. 133 and is not reflected on the balance sheet at fair value. The FASB has also approved another DIG interpretation that disallows normal purchases and sales treatment for commodity contracts (other than power contracts) that contain volumetric variability or optionality. Based on the Partnership's current analysis, the commodity contracts held by the Partnership are exempt from the requirements of SFAS No. 133.

8

Adoption of New Accounting Pronouncements

          In June 2001, the FASB issued SFAS No. 141, entitled, Business Combinations. This statement prohibits the use of the pooling-of-interests method of accounting for business combinations initiated after June 30, 2001 and applies to all business combinations accounted for under the purchase method that are completed after June 30, 2001. This statement was adopted on January 1, 2002, and did not have an impact on the Partnership's consolidated financial statements.

          Also in June 2001, the FASB issued SFAS No. 142, entitled, Goodwill and Other Intangible Assets. This statement eliminates the amortization of goodwill, and requires goodwill to be reviewed periodically for impairment. This statement also requires the useful lives of previously recognized intangible assets to be reassessed and the remaining amortization periods to be adjusted accordingly. This statement is effective for fiscal years beginning after December 15, 2001, for all goodwill and other intangible assets recognized on the Partnership's consolidated balance sheets at that date, regardless of when the assets were initially recognized. This statement was adopted on January 1, 2002, and did not have an impact on the Partnership's consolidated financial statements.

          In August 2001, the FASB issued SFAS No. 144, entitled, Accounting for the Impairment or Disposal of Long-Lived Assets. SFAS No. 144 supercedes SFAS No. 121, entitled, Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of, but retains its fundamental provisions for recognizing and measuring impairment of long-lived assets to be held and used. This statement also requires that all long-lived assets to be disposed of by sale are carried at the lower of carrying amount or fair value less cost to sell, and that depreciation should cease to be recorded on such assets. SFAS No. 144 standardizes the accounting and presentation requirements for all long-lived assets to be disposed of by sale, superceding previous guidance for discontinued operations of business segments. This statement is effective for fiscal years beginning after December 15, 2001. This statement was adopted on January 1, 2002, and did not have an impact on the Partnership's consolidated financial statements.

3. DEPOSITS:

          In 1991, in accordance with the Planned Unit Development Zoning Agreement between the Partnership and Martin County, the Partnership deposited $1,000,000 in trust with the Board of County Commissioners of Martin County (the "PUD Trustee"). Income from this trust will be used solely for projects benefiting the community of Indiantown. On July 23, 2025, the PUD Trustee is required to return the deposit to the Partnership. As of September 30, 2002 and December 31, 2001, estimated present value of this deposit was $181,642 and $171,737, respectively. The remaining balance has been included in property plant, and equipment as part of total construction expenses.

9

          In 2002, deposits totaling $2,710,000 were paid to General Electric International, Inc. for stator bars and long lead time equipment to perform full repairs to the generator during the 2002 fall scheduled outage. As of September 30, 2002, an additional $1,740,000 was committed to be paid by the Partnership for the repairs, which started on September 18, 2002 and were completed on November 7, 2002. The Facility was returned to service on November 10, 2002 on schedule and at full rated capacity.

4. LETTERS OF CREDIT:

          The Partnership entered into a debt service reserve letter of credit and reimbursement agreement, dated as of November 1, 1994, with BNP Paribas (formerly known as Banque Nationale de Paris) pursuant to which a debt service reserve letter of credit in the amount of approximately $60 million was issued. On January 11, 1999, in accordance with the Partnership's financing documents, the debt service reserve letter of credit was reduced to approximately $30 million. BNP Paribas notified the Partnership on May 18, 2001 of its intention not to extend the term of the agreement, which expires on November 22, 2005. The Partnership has been unable to find an issuer to replace BNP Paribas which meets the credit requirements under the Indenture. Pursuant to the terms of the Disbursement Agreement, available cash flows are required to be deposited on a monthly basis beginning on May 22, 2002 into the Debt Service Reserve Account or the Tax Exempt Debt Service Reserve Account, as the case may be, until the required Debt Service Reserve Account Maximum Balance is achieved, which is $29,925,906. No cash flows have been available to make such deposits and therefore no funds have been deposited as of September 30, 2002.

          The Partnership, pursuant to certain of the Project Contracts, is required to post letters of credit, which, in the aggregate, will have a face amount of no more than $65 million. Certain of these letters of credit have been issued pursuant to a Letter of Credit and Reimbursement Agreement with Credit Suisse and the remaining letters of credit will be issued when required under the Project Contracts, subject to conditions contained in such Letter of Credit and Reimbursement Agreement. As of September 30, 2002, no drawings have been made on any of these letters of credit. The Letter of Credit and Reimbursement Agreement has a term of seven years subject to extension at the discretion of the banks party thereto. In September 2001, Credit Suisse notified the Partnership of its intention not to extend the term of these agreements, which are due to expire in the fourth quarter of 2002. The current amount of these letters of credit is $13.1 million, which, if not renewed 30 days prior to expiration, may be drawn and will convert into letter of credit loans. The Partnership was notified on November 1, 2002 by LDC of its intention to draw on the $10.0 million letter of credit, which will be deposited into a security escrow account on November 14, 2002 and will be included in the long-term liability section of the balance sheet in the fourth quarter. The principal amount of this seven year term loan is payable in fourteen semi-annual installments with a prepayment provision of any outstanding loan amount before cash would be available for distribution to the Partners.

10

Item 2    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS

          The following discussion should be read in conjunction with the Consolidated Financial Statements of the Partnership and the notes thereto included elsewhere in this report.

Cautionary Statement Regarding Forward-Looking Statements

          Certain statements included herein are forward-looking statements concerning the Partnership's operations, economic performance and financial condition. Such statements are subject to various risks and uncertainties. Actual results could differ materially from those currently anticipated due to a number of factors, including general business and economic conditions; the performance of equipment; levels of dispatch; the receipt of certain capacity and other fixed payments; and electricity prices.

General

          The Partnership is primarily engaged in the ownership and operation of a non-utility electric generating facility. From its inception and until December 21, 1995, the Partnership was in the development stage and had no operating revenues or expenses. On December 22, 1995 the Facility commenced commercial operation. As of September 30, 2002, the Partnership had approximately $603.8 million of property, plant and equipment (net of accumulated depreciation) consisting primarily of purchased equipment, construction related labor and materials, interest during construction, financing cost, and other costs directly associated with the construction of the Facility. For the nine months ended September 30, 2002, the Partnership had total operating revenues of approximately $122.8 million, total operating costs of approximately $78.1 million, and total net interest expenses of approximately $39.9 million, resulting in net income of approximately $4.8 million.

          The Partnership's fuel supplier is in bankruptcy. Please see Part II, Item 5, Other Information, for a description of the bankruptcy and the Partnership's actions in respect of the bankruptcy.

          The Partnership has obtained all material environmental permits and approvals required as of September 30, 2002, in order to continue the operation of the Facility. Certain of these permits and approvals are subject to periodic renewal. Certain additional permits and approvals will be required in the future for the continued operation of the Facility. The Partnership is not aware of any technical circumstances that would prevent the issuance of such permits and approvals or the renewal of currently existing permits.

11

Results of Operations

          For the nine months ending September 30, 2002 and 2001, the Facility achieved an average Capacity Billing Factor ("CBF") of 89.49% and 96.69%, respectively. The CBF measures the overall availability of the Facility, but gives a heavier weighting to on-peak availability. The lower CBF in 2002 resulted from decreased availability in the fall of 2001 primarily caused by boiler tube leaks and repairs to the generator, which required the Facility to be out of service for eleven days. Repairs to the generator started on September 18, 2002 and were completed on November 7, 2002. The Facility was returned to service on November 10, 2002 on schedule and at full rated capacity. For the nine months ended September 30, 2002 and 2001, respectively, this resulted in earning monthly capacity payments aggregating $85.0 million and $84.8 million. In addition to the monthly capacity payments, the Partnership is entitled to capacity bonus payments if the CBF, at the end of each month, exceeds certain levels. Since the CBF was below these levels due to the decreased availability in the fall of 2001, no bonus has been received in 2002 compared to $8.4 million in the same period in 2001.

          During the nine months ended September 30, 2002, the Facility was dispatched by FPL and generated 1,704,657 megawatt-hours compared to 1,879,194 megawatt-hours during the same period in 2001. The decrease in 2002 was due to a scheduled outage, which began on September 15, 2002. The monthly dispatch rate for the first nine months of 2002 ranged from 78% to 97%, as compared to a range of 78% to 95% for the corresponding period in 2001.

          Net income for the nine months ended September 30, 2002, was approximately $4.8 million compared to the net income of approximately $16.1 million for the corresponding period in the prior year. The $11.3 million decrease is primarily attributable to not receiving monthly capacity bonus payments in 2002 as compared to the receipt of $8.4 million in payments in 2001, due to the lower CBF resulting from decreased availability in the fall of 2001. Additionally, there was a decrease in net energy margins of $5.4 million. The deterioration was due in part to higher costs of coal of $3.8 million under the amended contract for coal supply (see Part II, Item 5, Coal Supplier Bankruptcy) and a decrease in the index used to adjust quarterly the mine coal component of the unit energy price paid by FPL under the Power Purchase Agreement ("PPA"). The index decrease reduced energy revenue by $2.0 million, but was partially offset by reduced net fuel cycle costs of $0.4 million as a result of generating fewer mega-watt hours. Offsetting these variances is a decrease in general and administrative costs of $0.8 million due to reduced legal costs incurred, a decrease in operating and maintenance costs of $0.6 million and a decrease in net non-operating expenses of $1.1 million. See below for variation of non-operating expense variation.

          Net income for the three months ended September 30, 2002 was approximately $2.5 million compared to the net income of approximately $6.1 million for the corresponding period in the prior year. The $3.6 million decrease is primarily attributable to not receiving monthly capacity bonus payments of $2.7 million in 2002 and a decrease in net energy margins of $2.1 million resulting from the higher cost of coal and lower unit energy price per mega-watt hour. This is offset by lower operating and maintenance costs of $0.5 million and lower non-operating expenses of $0.7 million.

12


Operating Revenues

                                                              For the nine months ended
                                                     September 30, 2002      September 30, 2001

Revenues                                                $  122.8 million      $  137.6 million
KWhs                                                       1,704,657,000         1,879,194,000
Average Capacity Billing Factor                                89.49%               96.69%
Average Dispatch Rate                                          88.56%               89.11%

          For the nine months ended September 30, 2002, the Partnership had total operating revenues of approximately $122.8 million as compared to $137.6 million for the corresponding period in the prior year. The $14.8 million decrease in operating revenue is primarily due to lower energy revenue resulting from the decrease in the index used to adjust the unit energy price paid by FPL and from decreased capacity bonus payments due to the lower CBF resulting from decreased availability primarily caused by boiler tube leaks and repairs to the generator.

Cost of Sales

          Costs of sales for the nine months ended September 30, 2002, were approximately $70.6 million on sales of 1,704,657 MWhs as compared to $72.4 million on sales of 1,879,194 MWhs for the corresponding period in the prior year. The overall cost of fuel and ash decreased $1.2 million due to lower dispatch causing lower fuel consumption; however, the cost per ton of coal increased as a result of the amended coal purchase agreement, resulting in a higher cost per mega-watt hour generated. There was also a decrease in operating and maintenance costs of $0.6 million primarily due to baghouse bag replacements in 2001.

Non-Operating Income (Expense)

          Net interest expense for the nine months ended September 30, 2002, was approximately $39.9 million compared to $41.0 million for the same period in the prior year. June 2002 and December 2001 principal payments of Series A-9 of the first mortgage bonds decreased interest expense by approximately $1.6 million. This was offset by reduced interest income earned of $0.5 million in 2002 as compared to the corresponding period in 2001 due to lower rates on investments held by the trustee.

Liquidity and Capital Resources

          Net cash provided by operating activities for the nine months ended September 30, 2002 was approximately $23.9 million as compared to $43.5 million for the corresponding period in 2001. The decrease is primarily driven by the reduction in net income, a decrease in 2002 in accrued liabilities for a payment of 2001 property taxes processed in March 2002, an increase in coal inventory, an increase in deposits for generator parts and repairs, and the effect of coal invoices paid net ten days after receipt of each shipment in accordance with the amended coal purchase agreement. Previously, coal invoices were paid twenty days after receipt of each invoice for all coal loaded for delivery during the preceding month.

13

          Net cash used in investing activities for the nine months ended September 30, 2002 was approximately $18.0 million primarily due to an increase in investments held by the trustee, partially offset by capital expenditures. This compares to an increase in net cash used for investing activities for the nine months ended September 30, 2001 of approximately $25.7 million primarily driven by capital expenditures and an increase in investments held by the trustee.

          Net cash used in financing activities for the nine months ended September 30, 2002 and 2001 was $6.0 million and $18.2 million, respectively. A capital distribution of $12.4 million was made in 2001; however, no distributions were made in 2002.

          On October 8, 2002, Moody's stated that in conjunction with the downgrade of NEG it had placed the Partnership's debt under review for possible downgrade. On October 15, 2002, S&P stated that the recent downgrade of NEG will not have an effect on the rating of the Partnership's debt at this time. S&P's rating of the Partnership's debt is "BBB-". On November 5, 2002, Moody's issued an opinion update changing the rating outlook of the Partnership's debt to "under review for possible downgrade" from "negative outlook". Moody's rating of the Partnership's debt is "Baa3". There are no credit rating requirements in the Partnership's financing agreements.

          On November 22, 1994 the Partnership and ICL Funding issued first mortgage bonds in an aggregate principal amount of $505 million (the "First Mortgage Bonds"), $236.6 million of which bear an average interest rate of 9.26% and $268.4 million of which bear an interest rate of 9.77%. Concurrently with the Partnership's issuance of its First Mortgage Bonds, the Martin County Industrial Development Authority issued $113 million of Industrial Development Refunding Revenue Bonds (Series 1994A) which bear an interest rate of 7.875% (the "1994A Tax Exempt Bonds"). A second series of tax exempt bonds (Series 1994B) in the approximate amount of $12 million, which bear an interest rate of 8.05%, were issued by the Martin County Industrial Development Authority on December 20, 1994 (the "1994B Tax Exempt Bonds" and, together with the 1994A Tax Exempt Bonds, the "1994 Tax Exempt Bonds"). The First Mortgage Bonds and the 1994 Tax Exempt Bonds are hereinafter collectively referred to as the "Bonds."

          Certain proceeds from the issuance of the First Mortgage Bonds were used to repay $421 million of the Partnership's indebtedness and financing fees and expenses incurred in connection with the development and construction of the Facility and the balance of the proceeds were deposited in various restricted funds that are being administered by an independent disbursement agent pursuant to trust indentures and a disbursement agreement. Funds administered by such disbursement agent are invested in specified investments. These funds together with other funds available to the Partnership were being used: (i) to finance completion of construction, testing, and initial operation of the Facility; (ii) to finance construction interest and contingency; and (iii) to provide for initial working capital.

14

          The proceeds of the 1994 Tax Exempt Bonds were used to refund $113 million principal amount of Industrial Development Revenue Bonds (Series 1992A and Series 1992B) previously issued by the Martin County Industrial Development Authority for the benefit of the Partnership, and to fund, in part, a debt service reserve account for the benefit of the holders of its tax-exempt bonds and to complete construction of certain portions of the Facility.

          The Partnership's total borrowings from inception through September 30, 2002 were $769 million. The equity loan of $139 million was repaid on December 26, 1995. As of September 30, 2002, the borrowings included $125 million from the 1994 Tax Exempt Bonds and all of the available First Mortgage Bond proceeds. The First Mortgage Bonds have matured as follows:


Series              Aggregate Principal Amount           Date Matured and Paid

A-1                          $4,397,000                          June 15, 1996
A-2                           4,398,000                          December 15, 1996
A-3                           4,850,000                          June 15, 1997
A-4                           4,851,000                          December 15, 1997
A-5                           5,132,000                          June 15, 1998
A-6                           5,133,000                          December 15, 1998
A-7                           4,998,000                          June 15, 1999
A-8                           4,999,000                          December 15, 1999

          As of September 30, 2002, the Partnership has made semi-annual principal installments totaling $28,404,234 for the A-9 series, which does not fully mature until December 15, 2010.

          The weighted average interest rate paid by the Partnership on its debt for the nine months ended September 30, 2002 and 2001, was 9.202% and 9.197%, respectively.

          The Partnership, pursuant to certain of the Project Contracts, is required to post letters of credit, which, in the aggregate, will have a face amount of no more than $65 million. Certain of these letters of credit have been issued pursuant to a Letter of Credit and Reimbursement Agreement with Credit Suisse and the remaining letters of credit will be issued when required under the Project Contracts, subject to conditions contained in such Letter of Credit and Reimbursement Agreement. As of September 30, 2002, no drawings have been made on any of these letters of credit. The Letter of Credit and Reimbursement Agreement has a term of seven years subject to extension at the discretion of the banks party thereto. In September 2001, Credit Suisse notified the Partnership of its intention not to extend the term of these agreements, which are due to expire in the fourth quarter of 2002. The current amount of these letters of credit is $13.1 million, which, if not renewed 30 days prior to expiration, may be drawn and will convert into letter of credit loans. The Partnership was notified on November 1, 2002 by LDC of its intention to draw on the $10.0 million letter of credit, which will be deposited into a security escrow account on November 14, 2002.

15

          The Partnership entered into a debt service reserve letter of credit and reimbursement agreement, dated as of November 1, 1994, with BNP Paribas (formerly known as Banque Nationale de Paris) pursuant to which a debt service reserve letter of credit in the amount of approximately $60 million was issued. On January 11, 1999, in accordance with the Partnership's financing documents, the debt service reserve letter of credit was reduced to approximately $30 million, which, together with cash in the debt service reserve account, represents the maximum remaining semi-annual debt service on the First Mortgage Bonds and the 1994 Tax Exempt Bonds. BNP Paribas notified the Partnership on May 18, 2001 of its intention not to extend the term of the agreement, which expires on November 22, 2005. The Partnership has been unable to find an issuer to replace BNP Paribas which meets the credit requirements under the Indenture. Pursuant to the terms of the Disbursement Agreement, available cash flows are required to be deposited on a monthly basis beginning on May 22, 2002 into the Debt Service Reserve Account or the Tax Exempt Debt Service Reserve Account, as the case may be, until the required Debt Service Reserve Account Maximum Balance is achieved, which is $29,925,906. No cash flows have been available to make such deposits and therefore no funds have been deposited as of September 30, 2002.

          In order to provide for the Partnership's working capital needs, the Partnership entered into a Revolving Credit Agreement with Credit Suisse dated as of November 1, 1994. In September 2001, Credit Suisse notified the Partnership of its intention not to extend the term of the agreement, which expired on November 22, 2001. The Partnership believes that it has adequate cash flow from operations to timely fund all of its working capital, capital expenditures and major maintenance requirements.

          See Report on Form 10-K dated December 31, 2001 for qualitative and quantitative disclosures about market risk regarding the fair value of debt.

Accounting Principles Issued But Not Yet Adopted

          In August 2001, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Statements ("SFAS") No. 143, entitled, Accounting for Asset Retirement Obligations. This statement is effective for fiscal years beginning after June 15, 2002. SFAS No. 143 provides accounting requirements for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs. Under the statement, the asset retirement obligation is recorded at fair value in the period in which it is incurred by increasing the carrying amount of the related long-lived asset. The liability is accreted to its present value in each subsequent period and the capitalized cost is depreciated over the useful life of the related asset. The Partnership is currently evaluating the impact of SFAS No. 143 on its consolidated financial statements.

16

          In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections." This statement eliminates the current requirement that gains and losses on debt extinguishment must be classified as extraordinary items in the income statement. Instead, such gains and losses will be classified as extraordinary items only if they are deemed to be unusual and infrequent, in accordance with the current GAAP criteria for extraordinary classification. In addition, SFAS 145 eliminates an inconsistency in lease accounting by requiring that modifications of capital leases that result in reclassification as operating leases be accounted for consistent with sale-leaseback accounting rules. The statement also contains other 46 nonsubstantive corrections to authoritative accounting literature. The changes related to debt extinguishment will be effective for fiscal years beginning after May 15, 2002, and the changes related to lease accounting will be effective for transactions occurring after May 15, 2002. The Partnership does not expect that implementation of this statement will have a significant impact on its consolidated financial statements.

          In June 2002, the FASB issued SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities," which addresses accounting for restructuring and similar costs. SFAS No. 146 supersedes previous accounting guidance, principally Emerging Issues Task Force ("EITF") Issue No. 94-3. This statement is to be applied prospectively to exit or disposal activities initiated after December 31, 2002. SFAS No. 146 requires that the liability for costs associated with an exit or disposal activity be recognized when the liability is incurred. Under EITF No. 94-3, a liability for an exit cost was recognized at the date of a company's commitment to an exit plan. SFAS No. 146 also establishes that the liability should initially be measured and recorded at fair value. The Partnership does not expect that implementation of this statement will have a significant impact on its consolidated financial statements.

Item 4   CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

          Based on an evaluation of the Partnership's disclosure controls and procedures conducted on October 21, 2002, the Partnership's principal executive officer and principal financial officer have concluded that such controls and procedures effectively ensure that information required to be disclosed by the Partnership in reports the Partnership files or submits under the Securities and Exchange Act of 1934 is recorded, processed, summarized, and reported, within the time periods specified in the SEC's rules and forms.

Changes in Internal Controls

There were no significant changes in internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation.

17

PART II
OTHER INFORMATION


Item 5 OTHER INFORMATION

Coal Supplier Bankruptcy

          Indiantown Cogeneration, L.P. (Partnership) has a coal purchase agreement (the "Coal Purchase Agreement") with Lodestar Energy, Inc. (LEI) pursuant to which LEI supplies all of the coal for the facility.

          As previously reported, on April 27, 2001, an order for relief was entered in the Involuntary Petition under Chapter 11 of the United States Bankruptcy Code with respect to LEI and its parent, Lodestar Holdings Inc. ("LHI"), in the U.S. Bankruptcy Court in Lexington, Kentucky. Since that time, LHI and LEI have been operating their business as "debtors in possession." On October 3, 2001, LEI filed a motion with the Bankruptcy Court seeking to reject the Coal Purchase Agreement. The Partnership and LEI agreed to and executed Amendment No. 3 to the Coal Purchase Agreement effective October 16, 2001 (the "Amendment"). The principal change effected in the Coal Purchase Agreement by the Amendment is an increase from $26.632 to $34.00 per ton in the base coal price for coal delivered after October 16, 2001, with a 2% additional increase in the base coal price effective October 16, 2002. The agreement also reduced the amount of ash the Partnership is required to provide to LEI. The transportation and administrative fees the Partnership is required to pay remain unchanged, but will continue to adjust in accordance with the terms of the Coal Purchase Agreement. The Amendment also includes market price reopener provisions, beginning October 16, 2003.

          Other than with respect to developments that may have a material impact on the Partnership or its business operations, the Partnership is under no obligation nor does it intend to continuously provide updates of the LEI bankruptcy proceedings. However, copies of all pleadings filed with the Bankruptcy Court are available from the office of the clerk of the Bankruptcy Court.

Governmental Approvals

          The Partnership has obtained all material environmental permits and approvals required, as of September 30, 2002, in order to continue commercial operation of the Facility. Certain of these permits and approvals are subject to periodic renewal. On October 9, 2002 the Partnership received an order modifying Conditions of Certification from the Florida Department of Environmental Protection ("FDEP"), as initially requested by the Partnership on November 10, 2000. That request to the FDEP included changes to surface and groundwater withdrawals, elimination of a condition requiring ambient air monitoring, modifications to conform the conditions to the facility's final Prevention of Significant Deterioration ("PSD") and Title V permits, modification of current regulatory references and Best Management Practice Plans. Certain additional permits and approvals will be required in the future for the continued operation of the Facility. The Partnership is not aware of any technical circumstances that would prevent the issuance of such permits and approvals or the renewal of currently issued permits.

18


Item 6 EXHIBITS AND REPORTS ON FORM 8-K

        a) Reports on Form 8-K:

               None


        b) Exhibits:

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

99.1           Certification  of P.  Chrisman  Iribe,  President  of  Indiantown
               Cogeneration,    L.P.   and   Indiantown   Cogeneration   Funding
               Corporation, pursuant to 18 U.S.C. Section 1350.

99.2           Certification of Thomas E. Legro, Vice President,  Controller and
               Principal  Accounting Officer of Indiantown  Cogeneration,  L.P.,
               pursuant to 18 U.S.C. Section 1350.

99.3           Certification of John R. Cooper, Vice President, Treasurer, Chief
               Financial Officer and Principal  Accounting Officer of Indiantown
               Cogeneration Funding  Corporation,  pursuant to 18 U.S.C. Section
               1350.


19



                                SIGNATURE

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized



                                      INDIANTOWN COGENERATION, L.P.
                                      (Co-Registrant)


Date:  November 14, 2002              /s/ Thomas E. Legro
                                      -------------------------------
                                      Thomas E. Legro
                                      Vice President, Controller and Principal
                                      Accounting Officer


                                      INDIANTOWN COGENERATION FUNDING
                                      CORPORATION
                                      (Co-Registrant)


Date:  November 14, 2002               /s/ John R. Cooper
                                      -------------------------------
                                       John R. Cooper
                                       Vice President, Treasurer, Chief Financial
                                       Officer and Principal Accounting Officer

20


I, P. Chrisman Iribe, certify that:

1.   I  have  reviewed  this  quarterly   report  on  Form  10-Q  of  Indiantown
     Cogeneration, L.P.;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant’s  other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange  Act Rules 13a-14 and 15d-14) for the  registrant  and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated  the  effectiveness  of  the  registrant’s   disclosure
          controls  and  procedures  within 90 days prior to the filing  date of
          this  quarterly   report  (the   “Evaluation   Date”);   and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant’s other certifying officers and I have disclosed, based
     on our most recent evaluation,  to the  registrant’s  auditors and the
     audit  committee  of  registrant’s  board  of  directors  (or  persons
     performing the equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the registrant’s  auditors any material weaknesses
          in internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant’s  other  certifying  officers and I have indicated in
     this  quarterly  report  whether or not there were  significant  changes in
     internal  controls  or in other  factors  that could  significantly  affect
     internal  controls  subsequent  to the date of our most recent  evaluation,
     including any corrective  actions with regard to  significant  deficiencies
     and material weaknesses.

Date: November 14, 2002



                                                 /s/ P. CHRISMAN IRIBE
                                                 -----------------------------
                                                 P. Chrisman Iribe
                                                 President
                                                 Indiantown Cogeneration, L.P.

I, Thomas E. Legro, certify that:

1.   I  have  reviewed  this  quarterly   report  on  Form  10-Q  of  Indiantown
     Cogeneration, L.P.;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant’s  other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange  Act Rules 13a-14 and 15d-14) for the  registrant  and we have:


     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated  the  effectiveness  of  the  registrant’s   disclosure
          controls  and  procedures  within 90 days prior to the filing  date of
          this  quarterly   report  (the   “Evaluation   Date”);   and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant’s other certifying officers and I have disclosed, based
     on our most recent evaluation,  to the  registrant’s  auditors and the
     audit  committee  of  registrant’s  board  of  directors  (or  persons
     performing the equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the registrant’s  auditors any material weaknesses
          in internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant’s  other  certifying  officers and I have indicated in
     this  quarterly  report  whether or not there were  significant  changes in
     internal  controls  or in other  factors  that could  significantly  affect
     internal  controls  subsequent  to the date of our most recent  evaluation,
     including any corrective  actions with regard to  significant  deficiencies
     and material weaknesses.

Date: November 14, 2002



                                        /s/ THOMAS E. LEGRO
                                        ---------------------------------
                                        Thomas E. Legro
                                        Vice President, Controller and Principal
                                        Accounting Officer
                                        Indiantown Cogeneration, L.P.


I, P. Chrisman Iribe, certify that:

1.   I  have  reviewed  this  quarterly   report  on  Form  10-Q  of  Indiantown
     Cogeneration Funding Corporation;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant’s  other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange  Act Rules 13a-14 and 15d-14) for the  registrant  and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated  the  effectiveness  of  the  registrant’s   disclosure
          controls  and  procedures  within 90 days prior to the filing  date of
          this  quarterly   report  (the   “Evaluation   Date”);   and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant’s other certifying officers and I have disclosed, based
     on our most recent evaluation,  to the  registrant’s  auditors and the
     audit  committee  of  registrant’s  board  of  directors  (or  persons
     performing the equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the registrant’s  auditors any material weaknesses
          in internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

     6.   The  registrant’s  other certifying officers and I have indicated
          in this quarterly report whether or not there were significant changes
          in internal  controls  or in other  factors  that could  significantly
          affect  internal  controls  subsequent  to the date of our most recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weaknesses.

Date: November 14, 2002


                                    /s/ P. CHRISMAN IRIBE
                                    -------------------------------
                                    P. Chrisman Iribe
                                    President
                                    Indiantown Cogeneration Funding Corporation

I, John R. Cooper, certify that:

1.   I  have  reviewed  this  quarterly   report  on  Form  10-Q  of  Indiantown
     Cogeneration Funding Corporation;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant’s  other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange  Act Rules 13a-14 and 15d-14) for the  registrant  and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated  the  effectiveness  of  the  registrant’s   disclosure
          controls  and  procedures  within 90 days prior to the filing  date of
          this  quarterly   report  (the   “Evaluation   Date”);   and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant’s other certifying officers and I have disclosed, based
     on our most recent evaluation,  to the  registrant’s  auditors and the
     audit  committee  of  registrant’s  board  of  directors  (or  persons
     performing the equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the registrant’s  auditors any material weaknesses
          in internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

     6.   The  registrant’s  other certifying officers and I have indicated
          in this quarterly report whether or not there were significant changes
          in internal  controls  or in other  factors  that could  significantly
          affect  internal  controls  subsequent  to the date of our most recent
          evaluation,   including   any   corrective   actions  with  regard  to
          significant deficiencies and material weaknesses.

Date: November 14, 2002



                                  /s/ JOHN R. COOPER
                                  ----------------------------------
                                  John R. Cooper
                                  Vice President, Treasurer, Chief Financial Officer
                                  and Principal Accounting Officer
                                  Indiantown Cogeneration Funding Corporation