UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-QQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES AND EXCHANGE ACT OF 1934
For the Quarterly Period EndedJune 30, 2003Commission File Number:  33-95928



|Delaware(State of incorporation) | 81-0502366(I.R.S. Employer Identification No.)
|-------------------------------- | ----------------------------------------------

9405 Arrowpoint Boulevard
Charlotte, NC 28273
(704) 525-3800(Address, including zip code, and telephone number, including area code,
of registrant's principal executive offices)

|Delaware
Delaware(State of incorporation) | 81-0493289
81-0493287(I.R.S. Employer Identification Numbers)
|----------------------------------------- | -------------------------------------------------------------

9405 Arrowpoint Boulevard
Charlotte, NC 28273
(704) 525-3800



Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months, and (2) has been subject to such filing requirements for the past 90 days.      Yes [ Ö
 ]       No[   ]

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12(b)-2 of the Act)

Yes  [   ]       No  [ Ö
 ]



LS POWER FUNDING CORPORATION
LSP-COTTAGE GROVE, L.P.
LSP-WHITEWATER LIMITED PARTNERSHIPIndex 
To the Quarterly Report on Form 10-Q
For the Quarterly Period Ended June 30, 2003





|PART I                    |                                                                                         | Page No.
|------------------------- | --------------------------------------------------------------------------------------- | --------
|Item 1.                   | Condensed Financial Statements                                                          | 3       
|Item 2.                   | Management's Discussion and Analysis of
  Financial Condition and Results of Operations | 3       
|Item 4.                   | Controls and Procedures                                                                 | 9       
|PART II                   |                                                                                         |         
|Item 6.                   | Exhibits and Reports on Form 8-K                                                        | 10      
|Signatures                | 11                                                                                     
|Financial Statement Index | F-1                                                                                    
|                          |                                                                                        















PART I/ITEM 1.   CONDENSED FINANCIAL STATEMENTS
          The unaudited condensed financial statements contained herein have been prepared pursuant to the rules and regulations of the United States Securities and Exchange Commission (the "Commission").  Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted.  While the management of LS Power Funding Corporation ("Funding"), LSP-Cottage Grove, L.P. ("Cottage Grove") and LSP-Whitewater Limited Partnership ("Whitewater") (Cottage Grove and Whitewater sometimes referred to herein individually as a "Partnership" and collectively as the "Partnerships") believes that the disclosures made are adequate to make the information presented not misleading, these unaudited condensed financial statements should be read in conjunction with the audited financial statements included in the Annual Report on Form 10-K for the year ended December 31, 2002, filed by Funding and the Partnerships.PART I/ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                                CONDITION AND RESULTS OF OPERATIONS
     In addition to discussing and analyzing Funding and the Partnerships' recent historical financial results and conditions, the following "Management's Discussion and Analysis of Financial Condition and Results of Operations" includes statements concerning certain trends and other forward-looking information affecting or relating to Funding and the Partnerships that are intended to qualify for the protections afforded "Forward-Looking Statements" under the Private Securities Litigation Reform Act of 1995, Public Law 104-67.  The forward-looking statements made herein are inherently subject to risks and uncertainties that could cause Funding's and the Partnerships' actual results to differ materially from the forward-looking statements.  General
     Cottage Grove is a single purpose Delaware limited partnership formed in December 1993 to develop, finance, construct and own a gas-fired cogeneration facility located in Cottage Grove, Minnesota (the "Cottage Grove Facility").  The 1% general partner, LSP-Cottage Grove, Inc., and the 72% limited partner, Cogentrix Cottage Grove, LLC ("Cogentrix Cottage Grove"), are indirect subsidiaries of Cogentrix Energy, Inc. ("Cogentrix Energy").  The other limited partner is FPP Cottage Grove, LLC ("FPP Cottage Grove") and is not affiliated with Cogentrix Energy.  Whitewater is a single purpose Delaware limited partnership formed in December 1993 to develop, finance, construct and own a gas-fired cogeneration facility located in Whitewater, Wisconsin (the "Whitewater Facility", and collectively with the Cottage Grove Facility, the "Facilities").  The 1% general partner, LSP-Whitewater I, Inc., and the 73% limited partner, Cogentrix Whitewater, LLC ("Cogentrix Whitewater"), are indirect subsidiaries of Cogentrix Energy.  The other limited partner is FPP Whitewater, LLC ("FPP Whitewater"), an affiliate of FPP Cottage Grove that is not affiliated with Cogentrix Energy.  The Partnerships sell electric capacity and energy generated by their Facilities to two utilities under separate long-term power purchase agreements (individually, the "Power Purchase Agreement" and collectively, the "Power Purchase Agreements").  Whitewater sells up to 236.5 megawatts of electric capacity and associated energy generated by the Whitewater Facility to Wisconsin Electric Power Company ("WEPCO") pursuant to a 25-year Power Purchase Agreement expiring in September 2022.  Whitewater may also sell to third parties up to 12 megawatts of electric capacity and any energy not dispatched by WEPCO.  All of the electric capacity and energy generated by the Cottage Grove Facility is sold to Northern States Power Company ("NSP") pursuant to a 30-year Power Purchase Agreement, which runs through October 2027.  The Partnerships also have long-term steam supply agreements with steam hosts to supply thermal energy produced by the Facilities.  
     The Whitewater Facility commenced commercial operations on September 18, 1997, and the Cottage Grove Facility commenced commercial operations on October 1, 1997.  The Whitewater and Cottage Grove Power Purchase Agreements meet the criteria of a "sales-type" capital lease as described in Statement of Financial Accounting Standards ("SFAS") No. 13, "Accounting for Leases."  Cottage Grove and Whitewater each recognized a gain on sales-type capital lease for the difference between the estimated fair market value and the historical cost of the Facilities as of the commencement of each respective Power Purchase Agreement's terms (commencement of commercial operations).  The Partnerships each recorded a net investment in lease that reflects the present value of future minimum lease payments.  Future minimum lease payments represent the amount of capacity payments due from the utilities under the Power Purchase Agreements in excess of fixed operating costs (i.e., executory costs).  The difference between the undiscounted future minimum lease payments due from the utilities and the net investment in lease represents unearned income.  This unearned income will be recognized as lease revenue over the respective terms of the Power Purchase Agreements using the effective interest rate method.  The Partnerships will also recognize service revenue related to the reimbursement of costs incurred in operating the Facilities and providing electricity and thermal energy.  The amount of service revenue recognized by each Partnership will be directly related to the level of dispatch of the Facilities by the respective utilities and to a lesser extent the level of thermal energy required by the steam hosts.  
     Funding     Funding was organized in June 1995 as a special purpose Delaware corporation to issue debt securities in connection with financing the construction of the Facilities.  Funding's sole business activities are limited to maintaining its organization and activities necessary pursuant to the offering of the Senior Secured Bonds (defined below) and its acquisition of the First Mortgage Bonds (defined below) from the Partnerships.



|The Senior Secured Bonds are the following:
|-------------------------------------------
|                                           
|The First Mortgage Bonds are the following:
|                                           

Cottage Grove and Whitewater each own 50% of the outstanding stock of Funding.Results of OperationsCottage Grove
          Operating revenues increased approximately 38.6% to $15.8 million for the second quarter of 2003 as compared to $11.4 million for the corresponding period of 2002.  This increase was primarily the result of an increase in service revenue and commodity sales.  The increase in service revenue resulted from an increase in the variable energy rate charged to the purchasing utility and steam purchaser as a result of an increase in natural gas prices.  The increase in commodity sales was attributable to a higher volume of sales of remarketed fuel to third party purchasers and an increase in natural gas prices for the second quarter of 2003 as compared to the second quarter of 2002.
          Operating revenues increased approximately 47.2% to $34.3 million for the six months ended June 30, 2003 compared to $23.3 million for the corresponding period of 2002.  This increase was primarily the result of an increase in service revenue and commodity sales.  The increase in service revenue resulted from a significant increase in natural gas prices in the first six months of 2003 as compared to the first six months of 2002.  This increase was partially offset by fewer megawatt hours produced.  The increase in commodity sales was due to an increase in remarketed fuel sales to third party purchasers as well as an increase in natural gas prices in the first six months of 2003 as compared to the first six months of 2002.  
          Operating expenses increased approximately 52.9% to $10.7 million for the second quarter of 2003 as compared to $7.0 million for the corresponding period of 2002.  This increase was the result of an increase in cost of services and commodity sales expense.  The increase in cost of services resulted from an increase in fuel expense, a component of cost of services, related to an increase in natural gas prices.  Commodity cost of sales increased due to an increase in remarketed fuel sales to third party purchasers.
          Operating expenses increased approximately 64.1% to $23.3 million for the six months ended June 30, 2003 as compared to $14.2 for the corresponding period of 2002 for the same reasons listed above for the quarter ended June 30, 2003.
          Interest expense consists primarily of interest expense on the First Mortgage Bonds and amortization of the costs incurred to issue the bonds.Whitewater
          Operating revenues increased approximately 11.8% to $17.0 million for the second quarter of 2003 as compared to $15.2 million for the corresponding period of 2002.  This increase was primarily the result of an increase in service revenue and commodity sales.  The increase in service revenue resulted from an increase in the variable energy rate charged to the purchasing utility and steam purchaser as a result of an increase in natural gas prices.  The increase in commodity sales was attributable to a higher volume of sales of remarketed fuel to third party purchasers and an increase in natural gas prices for the second quarter of 2003 as compared to the second quarter of 2002. 
          Operating revenues increased approximately 26.6% to $36.6 million for the six months ended June 30, 2003 as compared to $28.9 million for the corresponding period of 2002.  This increase was primarily the result of an increase in service revenue and commodity sales.  The increase in service revenue resulted from an increase in the variable energy rate charged to the purchasing utility and steam purchaser as a result of an increase in natural gas prices, partially offset by a decrease in megawatt hours produced.The increase in commodity sales is due to an increase in remarketed fuel sales to third party purchasers and an increase in natural gas prices.
          Operating expenses increased approximately 23.3% to $10.6 million for the second quarter of 2003 as compared to $8.6 million for the corresponding period of 2002.  This increase was primarily the result of an increase in cost of services and commodity cost of sales.  The increase in cost of services resulted from an increase in fuel expense, a component of cost of services, as a result of an increase in natural gas prices.  Commodity cost of sales increased due to an increase in fuel sales to third party purchasers.
          Operating expenses increased approximately 23.2% to $24.4 million for the six months ended June 30, 2002 as compared to $19.8 for the corresponding period of 2002.  This increase was primarily the result of an increase in cost of services and commodity cost of sales.  The increase in cost of services resulted from an increase in fuel expense, a component of cost of services, as a result of an increase in natural gas prices.  The increase in commodity cost of sales was due to an increase in fuel sales to third party purchasers and an increase in natural gas prices.
          Interest expense consists primarily of interest expense on the First Mortgage Bonds and amortization of the costs incurred to issue the bonds.Facility ConstructionCottage Grove
          During the second quarter of 2003, Cottage Grove agreed to release Westinghouse Electric Corporation ("Westinghouse Electric"), the Facility's construction contractor, from performing certain repairs agreed to under the final settlement of the cost to construct the facility and removed the requirement for Westinghouse Electric to provide a letter of credit to support Westinghouse Electric's obligations to perform certain future maintenance work.  In exchange, Westinghouse Electric paid Cottage Grove approximately $0.3 million which the Partnership recorded as an additional gain on sales-type capital lease.  Westinghouse Electric has also agreed to perform certain maintenance tasks through March 2004.
     Whitewater
          During the second quarter of 2003, Whitewater agreed to release Westinghouse Electric, the Facility's construction contractor, from performing certain repairs agreed to under the final settlement  of the cost to construct the facility and removed the requirement for Westinghouse Electric to provide a letter of credit to support Westinghouse Electric's obligations to perform certain future maintenance work.  In exchange, Westinghouse Electric paid Whitewater approximately $0.2 million which the Partnership recorded as an additional gain on sales-type capital lease.  Westinghouse Electric has also agreed to perform certain maintenance tasks through March 2004.Liquidity and Capital ResourcesCottage Grove     The principal components of operating cash flow for the six-month period ended June 30, 2003, were net income of $5.3 million and a net $1.4 million of cash provided by changes in other working capital assets and liabilities.  Cash flows provided by operating activities of $7.8 million were primarily used to repay $1.3 million of First Mortgage Bonds and make partner distributions of $4.8 million.Whitewater     The principal component of operating cash flow for the six-month period ended June 30, 2003, were net income of $5.0 million and a net $2.1 million of cash provided by changes in other working capital assets and liabilities.  Cash flows provided by operating activities of $9.6 million were primarily used to repay $1.5 million of First Mortgage Bonds and make partner distributions of $5.9 million.
     Other Financial Information
          The Cottage Grove facility is expecting a reduction in the bonus peak period capacity payment of approximately $0.3 million for the year ending December 31, 2003 as a result of unplanned outages during February 2003 and September 2002.
          Both Cottage Grove and Whitewater are required to maintain a debt service reserve fund as stipulated by certain financing documents.  During 1999 and 1998, the Partnerships transferred the debt service reserve funds to Cogentrix Energy.  The required debt service funds at June 30, 2003, equal to $7.4 million and $8.4 million for Cottage Grove and Whitewater, respectively, are included on the respective balance sheets as Note Receivable from Affiliate.  The receivables are backed by an irrevocable letter of credit from Cogentrix Mid-America, Inc.  
          Each partnership maintains a letter of credit facility which expires in July 2007.  These facilities provide working capital loans of up to $3.0 million and letters of credit commitments up to $5.0 million for Whitewater and $5.5 million for Cottage Grove that may be drawn on by the respective Partnership from time to time.  Such letters of credit will satisfy certain requirements of the Partnerships under various project agreements.  As of June 30, 2003, a $0.5 million letter of credit was outstanding under the Cottage Grove letter of credit facility to secure certain obligations of Cottage Grove under the Cottage Grove Power Purchase Agreement and there were no amounts outstanding under the Whitewater letter of credit facility. 
          The Partnerships expect that payments from the utilities under the Power Purchase Agreements will provide the substantial majority of the revenues of each of the Partnerships. Under and subject to the terms of the Power Purchase Agreements, each utility is obligated to purchase electric capacity made available to it and energy that it requests from the related Partnership. For additional information regarding NSP and WEPCO, reference is made to the respective Annual Reports filed on Form 10-K, the Quarterly Reports filed on Form 10-Q, proxy, and any other filings made by NSP and WEPCO with the Commission. 
          The Power Purchase Agreements are dispatchable contracts that provide the utilities with the ability to suspend or reduce purchases of electricity from the Facilities. The Power Purchase Agreements are structured such that the Partnerships will continue to receive capacity payments during any period of dispatch. Each Partnership is dependent on capacity payments under its Power Purchase Agreement to meet its fixed obligations, including the payment of debt service under each Partnership's First Mortgage Bonds (which will be Funding's sole source of revenues for payment of debt service under the Senior Secured Bonds). Capacity payments by each of NSP and WEPCO are based on the tested capacity and availability of the Facilities and are unaffected by levels of dispatch. Each Facility's capacity is subject to semi-annual verification through testing. Capacity payments are subject to reduction if a Facility is operating at reduced or degraded capacity at the time of such test, although each Facility is permitted a retest subject to certain retest limitations. Also, capacity payments for each Facility are subject to reduction if the respective Facility does not maintain certain minimum levels of availability. Under the Cottage Grove Power Purchase Agreement, capacity payments are further adjusted by, among other things, the capacity loss factor, which is determined in accordance with procedures jointly agreed to by Cottage Grove and NSP. The Partnerships expect to achieve the minimum capacity and availability levels; however, any material shortfall in tested capacity or availability over a significant period could result in a shortage of funds to the Partnerships. 
          Each Partnership presently believes that funds available from cash and investments on hand, restricted funds, operations and letter of credit and working capital facilities will be more than sufficient to liquidate each partnership's obligations as they come due, pay project debt service and make required contributions to project reserve accounts. 
          As with any power generation facility, operation of the Facilities involves certain risks, including the performance of a Facility below expected levels of output or efficiency, interruptions in fuel supply, pipeline disruptions, disruptions in the supply of thermal or electrical energy, power shut-downs due to the breakdown or failure of equipment or processes, violation of permit requirements (whether through operation or change in law), operator error, labor disputes or catastrophic events such as fires, earthquakes, explosions, floods or other similar occurrences affecting a Facility or its power purchasers, thermal energy purchasers, fuel suppliers or fuel transporters. The occurrence of any of these events could significantly reduce or eliminate revenues generated by a Facility or significantly increase the expenses of that Facility, thereby impacting the ability of a Partnership to make payments of the amounts necessary to fund principal of and interest on its First Mortgage Bonds, and consequently Funding's ability to make payments of principal and interest on the Senior Secured Bonds. Not all risks are insured and the proceeds of such insurance applicable to covered risks may not be adequate to cover a Facility's lost revenues or increased expenses. In addition, extended unavailability under the Power Purchase Agreements, which may result from one or more of such events, may entitle the respective Power Purchaser to terminate its Power Purchase Agreement. New Accounting Pronouncements
          The Partnerships adopted Statement of Accounting Standards ("SFAS") No. 143, "Accounting for Asset Retirement Obligations" on January 1, 2003.  The Whitewater Partnership identified an obligation to dismantle and remove its facility under the terms of a development agreement with the City of Whitewater, Wisconsin.  The Whitewater Partnership developed cost estimates representing the future cost to dismantle and remove this facility at the end of its useful life.  The future cost to dismantle and remove this facility has been discounted to its present value, and the related liability has been recorded on the balance sheet as of January 1, 2003.  Over the life of the facility, the liability will be accreted to its future value and eventually extinguished when the facility is taken out of service.  As of January 1, 2003, the Partnership recorded an expense of $0.6 million, related to these obligations as a cumulative effect of a change in accounting principle in the condensed financial statements.  The adoption of this statement had no impact on the Whitewater Partnership's cash flows.  The adoption of this pronouncement was not material to the Cottage Grove Partnership's financial statements.  
          The Partnerships adopted SFAS No. 145, "Rescission of SFAS Nos. 4, 44 and 64, Amendment of SFAS No. 13 and Technical Corrections."  SFAS No. 4 had required all gains and losses from extinguishment of debt to be aggregated and, if material, classified as an extraordinary item, net of related income tax effect.  In addition, SFAS No. 145 rescinds SFAS No. 4 and the related required classification of gains and losses from extinguishment of debt as extraordinary items under certain circumstances.  Additionally, SFAS No. 145 amends SFAS No. 13 to require that certain lease modifications that have economic effects similar to sale-leaseback transactions be accounted for in the same manner as sale-leaseback transactions.  The provisions related to SFAS No. 13 are applicable for transactions occurring after May 15, 2002.  The Partnerships' adoption of this statement did not have an impact on its financial condition or results of operations.
          The Partnerships adopted SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities" on January 1, 2003.  SFAS No. 146 requires costs associated with exit or disposal activities to be recognized when they are incurred rather than at the date of a commitment to an exit or disposal plan.  SFAS No. 146 is to be applied prospectively to exit or disposal activities initiated after December 31, 2002.  The Partnerships' adoption of this statement did not have an impact on its financial condition or results of operations.
          The Partnerships adopted Financial Accounting Standards Board ("FASB") Interpretation No. 45, "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness to Others, and interpretation of SFAS Nos. 5, 57 and 107 and a rescission of FASB Interpretation No. 34" in December 2002. This Interpretation elaborates on the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under guarantees issued. The Interpretation also clarifies that a guarantor is required to recognize, at inception of a guarantee, a liability for the fair value of the obligation undertaken. The initial recognition and measurement provisions of the Interpretation are applicable to guarantees issued or modified after December 31, 2002 and the disclosure requirements are effective for financial statements of interim or annual periods ending after December 15, 2002. The adoption of this new standard did not have a material impact on the Partnerships' financial position, results of operations or cash flows.
          The FASB issued SFAS No. 149, "Amendment of SFAS No. 133 on Derivative Instruments and Hedging Activities" in April 2003. This Statement amends and clarifies the accounting and reporting for derivative instruments, including embedded derivatives, and for hedging activities under SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities". SFAS No. 149 amends SFAS No. 133 to reflect the decisions made as part of the Derivatives Implementation Group and in other FASB projects or deliberations. SFAS No. 149 is effective for contracts entered into or modified after June 30, 2003, and for hedging relationships designated after June 30, 2003. The adoption of SFAS No. 149 is not expected to have an impact on the Partnerships' financial statements.
          The FASB issued SFAS No. 150, "Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity" in May 2003.  SFAS No. 150 establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity.  SFAS No. 150 is effective for financial instruments entered into or modified after May 31, 2003, and otherwise is effective at the beginning of the first interim period beginning after June 15, 2003.  The Partnerships adopted SFAS No. 150 on July 1, 2003 and this adoption did not have a material impact on their financial statements.Impact Of Energy Price Changes, Interest Rates And Inflation
          The Partnerships have attempted to mitigate the risk of increases in fuel and transportation costs by providing contractually for matching increases in the energy payments the Partnerships receive from the utilities purchasing electricity generated by the Facilities. In addition, the Partnerships have hedged against the risk of fluctuations in interest rates by arranging fixed-rate financing. 
          The Cottage Grove and Whitewater Facilities each have gas supply contracts with two suppliers that in the aggregate provide 100% of the expected gas requirements of each Facility. One of the gas supply contracts at each Facility is with Dynegy Marketing and Trade ("Dynegy") and the other supply contract is with Aquila Energy Marketing Corporation ("Aquila"). The gas price components of the Aquila and Dynegy gas supply agreements are priced at market based indices and are structured to provide matching changes in energy payments under the Whitewater and Cottage Grove PPAs.  Included within these gas supply agreements is a provision whereby Whitewater and Cottage Grove may select to pay a monthly fixed fee as consideration for the right to elect to purchase a daily quantity of gas priced at the TOK, as defined by the contracts, or first-of-the-month spot market price (the "Fuel Selection Fee").  Cottage Grove and Whitewater can each purchase up to 40% of its contracted gas supplies under the option structure.  The remaining 60% of the gas requirements are priced at the TOK price, or daily spot price.  The U.S. gas market is currently experiencing a tightening of gas supplies, increased gas prices, and increased price volatility and, consequently, the Fuel Selection Fees are anticipated to be more costly.  During 2002, a number of events negatively impacted the business and prospects of Dynegy and Aquila resulting in downgrades in the credit ratings of Dynegy and Aquila to non-investment grade by each of the major rating agencies.  A failure to perform under the gas supply contracts by either Dynegy or Aquila may have a material adverse effect on Whitewater and Cottage Grove.  While management believes that alternative natural gas supplies at market-based prices can be obtained so as to ensure against interruption, no assurance can be given that the replacement arrangements would have terms commercially equivalent to the Dynegy and Aquila contracts.  PART 1/ITEM 4.   CONTROLS AND PROCEDURES
          Our Chief Executive Officer and President have evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in rules 13a-15(c) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act")) as of the end of the period covered by this quarterly report.  Based on that evaluation, these officers have concluded that, as of the end of such period, Funding's disclosure controls and procedures are effective in alerting them on a timely basis to material information relating to Funding required to be included in our periodic filings under the Exchange Act.  No change in our internal control over financial reporting was made during our most recent fiscal quarter that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART 2/ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

|(a)     Exhibits
|----------------
|3.1             
|3.2             
|3.3             
|3.4             
|3.4.1           
|3.4.2           
|3.4.3           
|3.5             
|3.6             
|3.6.1           
|3.6.2           
|4.1             
|4.2             
|4.3             
|4.4             
|4.5             
|4.6             
|4.7             
|31.1   
31.2    

|(b)     Reports on Form 8-K          
|-------------------------------------
|                                     
|_____________________________________
|1                                    
|2                                    
|3                                    
|4                                    



SIGNATURES

|By: | /s/   Thomas F. Schwartz
Name:    Thomas F. Schwartz
Title:       Senior Vice President and Chief Financial Officer
               (Principal Financial Officer)
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

Date:     August 14, 2003LSP-COTTAGE GROVE, L.P.By:       LSP-Cottage Grove, Inc.
Its:        General Partner

|By: | /s/   Thomas F. Schwartz
Name:    Thomas F. Schwartz
Title:       Senior Vice President and Chief Financial Officer
               (Principal Financial Officer)
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

Date:     August 14, 2003LSP-WHITEWATER LIMITED PARTNERSHIP
By:       LSP-Whitewater I, Inc.
Its:        General Partner

|By: | /s/   Thomas F. Schwartz
Name:    Thomas F. Schwartz
Title:       Senior Vice President and Chief Financial Officer
               (Principal Financial Officer)
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

Date:     August 14, 2003









LS POWER FUNDING CORPORATION
LSP-COTTAGE GROVE, L.P.
LSP-WHITEWATER LIMITED PARTNERSHIP

|Condensed Financial Statement Index
|-----------------------------------
|                                   
|LS POWER FUNDING CORPORATION       
|                                   
|                                   
|                                   
|                                   
|LSP-COTTAGE GROVE, L.P.            
|                                   
|                                   
|                                   
|                                   
|LSP-WHITEWATER LIMITED PARTNERSHIP 
|                                   
|                                   
|                                   
|                                   



















|LS POWER FUNDING CORPORATION                          
|------------------------------------------------------
|BALANCE SHEETS                                        
|June 30, 2003 and December 31, 2002                   
|(Dollars in thousands, except share data)             
|(Unaudited)                                           
|                                                      
|                                                      
|                                                      
|ASSETS                                                
|                                                      
|CURRENT ASSETS:                                       
|Cash                                                  
|Current portion of investment in First Mortgage Bonds 
|Total current assets                                  
|                                                      
|INVESTMENT IN FIRST MORTGAGE BONDS                    
|                                                      
|Total assets                                          
|                                                      
|LIABILITIES AND STOCKHOLDERS' EQUITY                  
|                                                      
|CURRENT LIABILITIES:                                  
|Current portion of Senior Secured Bonds Payable       
|                                                      
|SENIOR SECURED BONDS PAYABLE                          
|Total liabilities                                     
|                                                      
|COMMITMENTS AND CONTINGENCIES                         
|STOCKHOLDERS' EQUITY:                                 
|Common stock, $.01 par value, 1,000 shares authorized;
|100 shares issued and outstanding                     
|Additional paid-in capital                            
|                                                      
|Total stockholders' equity                            
|                                                      
|Total liabilities and stockholders' equity            

The accompanying notes to the condensed financial statements
are an integral part of these statements.











|LS POWER FUNDING CORPORATION                                    
|----------------------------------------------------------------
|STATEMENTS OF INCOME                                            
|For the Three Months and Six Months Ended June 30, 2003 and 2002
|(Dollars in thousands, except per share amounts)                
|(Unaudited)                                                     
|                                                                
|                                                                
|                                                                
|                                                                
|                                                                
|                                                                
|                                                                
|INTEREST INCOME                                                 
|                                                                
|INTEREST EXPENSE                                                
|                                                                
|NET INCOME                                                      
|                                                                
|EARNINGS PER COMMON SHARE                                       
|                                                                
|WEIGHTED AVERAGE COMMON
    SHARES OUTSTANDING                  

The accompanying notes to the condensed financial statements 
are an integral part of these statements.

















|LS POWER FUNDING CORPORATION                   
|-----------------------------------------------
|STATEMENTS OF CASH FLOWS                       
|For the Six Months Ended June 30, 2003 and 2002
|(Dollars in thousands)                         
|(Unaudited)                                    
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|CASH PROVIDED BY OPERATING ACTIVITIES:         
|Receipt of principal on investment in          
|First Mortgage Bonds                           
|Repayment of Senior Secured Bonds              
|Net cash flows provided by operating activities
|                                               
|CASH FLOWS FROM INVESTING ACTIVITIES:          
|                                               
|Net cash flows provided by investing activities
|                                               
|CASH PROVIDED BY FINANCING ACTIVITIES:         
|                                               
|Net cash flows provided by financing activities
|                                               
|NET INCREASE (DECREASE) IN CASH                
|                                               
|CASH, beginning of period                      
|                                               
|CASH, end of period                            

The accompanying notes to the condensed financial statements 
are an integral part of these statements.













LS POWER FUNDING CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS
UNAUDITED

1. FINANCIAL STATEMENTS     The balance sheet as of June 30, 2003 and the statements of income for the three-month and six-month periods ended June 30, 2003 and 2002 and the statements of cash flows for the six-month periods ended June 30, 2003 and 2002, have been prepared by LS Power Funding Corporation ("Funding"), without audit.  In the opinion of management, these unaudited condensed financial statements include all adjustments (consisting of normal recurring adjustments) necessary to present fairly Funding's financial position as of June 30, 2003, and the results of its operations for the three-month and six-month periods ended June 30, 2003 and 2002 and its cash flows for the six-month periods ended June 30, 2003 and 2002.
     The unaudited condensed financial statements have been prepared pursuant to the rules and regulations of the United States Securities and Exchange Commission (the "SEC").  Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted.  While management believes that the disclosures made are adequate to make the information presented not misleading, these unaudited condensed financial statements should be read in conjunction with Funding's audited financial statements included in Funding's Annual Report on Form 10-K for the fiscal year ended December 31, 2002 filed with the SEC on March 31, 2003.2.     ORGANIZATION
          Funding was established on June 23, 1995, as a special purpose Delaware corporation to issue debt securities in connection with financing construction of two gas-fired cogeneration facilities, one located in Cottage Grove, Minnesota, and the other located in Whitewater, Wisconsin.  LSP-Cottage Grove, L.P. ("Cottage Grove") and LSP-Whitewater Limited Partnership ("Whitewater") are single purpose Delaware limited partnerships established to develop, finance, construct and own the facilities at Cottage Grove and Whitewater, respectively.  Cottage Grove and Whitewater each own 50% of the outstanding stock of Funding.  Funding's sole business activities are limited to maintaining its organization, the offering of the Senior Secured Bonds and its acquisition of the First Mortgage Bonds issued by Cottage Grove and Whitewater.  The ultimate parent of Cottage Grove and Whitewater is Cogentrix Energy, Inc. ("Cogentrix Energy"), a North Carolina corporation.
          Cogentrix Energy's corporate credit facility matures in October 2003 at which time all outstanding borrowings will become due and payable.  In the event the facility matures and is not repaid, this would create a cross-default under Cogentrix Energy's senior unsecured notes.  As a result of this matter, Cogentrix Energy's independent auditors expressed a going concern uncertainty in their report on the Cogentrix Energy consolidated financial statements as of and for the year ended December 31, 2002.  Cogentrix Energy's management intends to refinance the corporate credit facility prior to its maturity and is currently negotiating the terms of a restructured facility.  However, there are no assurances that this restructuring can be accomplished. 
          In addition, certain project subsidiaries of Cogentrix Energy are currently in default of their non-recourse loan agreements and the outstanding obligations under these loan agreements are currently callable.  The project lender to each of these facilities is able to satisfy these obligations with the applicable project's assets only and cannot look to Cogentrix Energy or it's subsidiaries (including Funding) to satisfy such project's obligations. 
          Cogentrix Energy owns an indirect interest in Funding and certain wholly-owned indirect subsidiaries of Cogentrix Energy provide services to Funding.  While an adverse outcome to the matters discussed above could have an adverse impact on Funding, management currently believes that such impact would not be material to the financial results or operations of Funding.









|LSP-COTTAGE GROVE, L.P.
BALANCE SHEETS
June 30, 2003 and December 31, 2002(Dollars in thousands)
(Unaudited)
|------------------------------------------------------------------------------------------------------------
|                                                                                                            
|ASSETS                                                                                                      
|CURRENT ASSETS:                                                                                             
|Cash and cash equivalents                                                                                   
|Restricted cash                                                                                             
|Accounts receivable                                                                                         
|Fuel inventories                                                                                            
|Spare parts inventories                                                                                     
|Other current assets                                                                                        
|Total current assets                                                                                        
|                                                                                                            
|NET INVESTMENT IN LEASE                                                                                     
|                                                                                                            
|DEBT ISSUANCE AND FINANCING COSTS, net of accumulated
     amortization of $2,449 and $2,237, respectively  
|                                                                                                            
|NOTE RECEIVABLE FROM AFFILIATE                                                                              
|                                                                                                            
|INVESTMENT IN UNCONSOLIDATED AFFILIATE                                                                      
|                                                                                                            
|OTHER ASSETS                                                                                                
|                                                                                                            
|Total assets                                                                                                
|                                                                                                            
|LIABILITIES AND PARTNERS' CAPITAL                                                                           
|                                                                                                            
|CURRENT LIABILITIES:                                                                                        
|Current portion of First Mortgage Bonds payable                                                             
|Accounts payable                                                                                            
|Other accrued expenses                                                                                      
|Total current liabilities                                                                                   
|                                                                                                            
|FIRST MORTGAGE BONDS PAYABLE                                                                                
|                                                                                                            
|Total liabilities                                                                                           
|                                                                                                            
|COMMITMENTS AND CONTINGENCIES                                                                               
|PARTNERS' CAPITAL                                                                                           
|                                                                                                            
|Total liabilities and partners' capital                                                                     

The accompanying notes to the condensed financial statements
are an integral part of these statements.







|LSP-COTTAGE GROVE, L.P.                                         
|----------------------------------------------------------------
|STATEMENTS OF INCOME                                            
|For the Three Months and Six Months Ended June 30, 2003 and 2002
|(Dollars in thousands)                                          
|(Unaudited)                                                     
|                                                                
|                                                                
|                                                                
|                                                                
|                                                                
|OPERATING REVENUES:                                             
|Lease revenue                                                   
|Service revenue                                                 
|Commodity sales                                                 
|Other                                                           
|                                                                
|                                                                
|OPERATING EXPENSES:                                             
|Cost of services                                                
|Commodity cost of sales                                         
|                                                                
|                                                                
|OPERATING INCOME                                                
|                                                                
|OTHER INCOME (EXPENSE):                                         
|Gain on sales-type 
        capital lease                       
|Interest expense                                                
|Interest income                                                 
|                                                                
|                                                                
|NET INCOME                                                      













|LSP-COTTAGE GROVE, L.P.                                                                                                                                                                                       
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|STATEMENTS OF CASH FLOWS                                                                                                                                                                                      
|For the Six Months Ended June 30, 2003 and 2002                                                                                                                                                               
|(Dollars in thousands)                                                                                                                                                                                        
|(Unaudited)                                                                                                                                                                                                   
|                                                                                                                                                                                                              
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                                                                                                                                         
|Net income                                                                                                                                                                                                    
|Adjustments to reconcile net income to net
      cash provided by operating activities:                                                                                                                       
|Amortization of debt issuance and financing costs                                                                                                                                                             
|Amortization of unearned lease income                                                                                                                                                                         
|Minimum lease payments received                                                                                                                                                                               
|Decrease (increase) in accounts receivable - trade                                                                                                                                                            
|Decrease in fuel inventories                                                                                                                                                                                  
|Decrease (increase) in spare parts inventories                                                                                                                                                                
|Decrease in other assets                                                                                                                                                                                      
|Increase (decrease) in accounts payable                                                                                                                                                                       
|Increase in accrued expenses                                                                                                                                                                                  
|Net cash flows provided by operating activities                                                                                                                                                               
|                                                                                                                                                                                                              
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                                                                                                                                         
|Increase in restricted cash                                                                                                                                                                                   
|Net cash flows used in investing activities                                                                                                                                                                   
|                                                                                                                                                                                                              
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                                                                                                                                         
|Payment on First Mortgage Bonds
          Partner distributions
          Increase in note receivable from affiliate
          Issuance of collateral support for letter of credit
          Increase in other
|Net cash flows used in financing activities                                                                                                                                                                   
|                                                                                                                                                                                                              
|NET INCREASE (DECREASE) IN CASH AND 
   CASH EQUIVALENTS                                                                                                                                                      
|                                                                                                                                                                                                              
|CASH AND CASH EQUIVALENTS, beginning of period                                                                                                                                                                
|                                                                                                                                                                                                              
|CASH AND CASH EQUIVALENTS, end of period                                                                                                                                                                      

The accompanying notes to the condensed financial statements
are an integral part of these statements.









LSP-COTTAGE GROVE, L.P.
NOTES TO CONDENSED FINANCIAL STATEMENTS
UNAUDITED

1.     FINANCIAL STATEMENTS
     The balance sheet as of June 30, 2003 and the statements of income for the three-month and six-month periods ended June 30, 2003 and 2002 and the statements of cash flows for the six-month periods ended June 30, 2003 and 2002, have been prepared by LSP-Cottage Grove, L.P. (the "Partnership"), without audit.  In the opinion of management, these unaudited condensed financial statements include all adjustments (consisting of normal recurring adjustments) necessary to present fairly the Partnership's financial position as of June 30, 2003 and the results of its operations for the three-month and six-month periods ended June 30, 2003 and 2002 and its cash flows for the six-month periods ended June 30, 2003 and 2002.
     The unaudited condensed financial statements have been prepared pursuant to the rules and regulations of the United States Securities and Exchange Commission (the "SEC").  Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted.  While management believes that the disclosures made are adequate to make the information presented not misleading, these unaudited condensed financial statements should be read in conjunction with the Partnership's audited financial statements included in the Partnership's Annual Report on Form 10-K for the fiscal year ended December 31, 2002 filed with the SEC on March 31, 2003.2.     ORGANIZATION     The Partnership is a Delaware limited partnership that was formed on December 14, 1993, to develop, finance, construct and own a gas-fired cogeneration facility with a design capacity of approximately 245 megawatts located in Cottage Grove, Minnesota (the "Facility").  Construction and start-up of the Facility was substantially completed and commercial operation commenced October 1, 1997.  The 1% general partner of the Partnership is LSP-Cottage Grove, Inc. ("Cottage Grove"), a wholly-owned subsidiary of Cogentrix Cottage Grove, LLC ("Cogentrix Cottage Grove").  Cogentrix Cottage Grove and FPP Cottage Grove, LLC, are the sole limited partners of the Partnership, owning approximately 72% and 27% limited partnership interests, respectively.  The ultimate parent of Cogentrix Cottage Grove is Cogentrix Energy, Inc. ("Cogentrix Energy"), a North Carolina corporation.
          Cogentrix Energy's corporate credit facility matures in October 2003 at which time all outstanding borrowings will become due and payable.  In the event the facility matures and is not repaid, this would create a cross-default under Cogentrix Energy's senior unsecured notes.  As a result of this matter, Cogentrix Energy's independent auditors expressed a going concern uncertainty in their report on the Cogentrix Energy consolidated financial statements as of and for the year ended December 31, 2002.  Cogentrix Energy's management intends to refinance the corporate credit facility prior to its maturity and is currently negotiating the terms of a restructured facility.  However, there are no assurances that this restructuring can be accomplished. 
          In addition, certain project subsidiaries of Cogentrix Energy are currently in default of their non-recourse loan agreements and the outstanding obligations under these loan agreements are currently callable.  The project lender to each of these facilities is able to satisfy these obligations with the applicable project's assets only and cannot look to Cogentrix Energy or it's subsidiaries (including the Partnership) to satisfy such project's obligations. 
          Cogentrix Energy owns an indirect interest in the Partnership and certain wholly-owned indirect subsidiaries of Cogentrix Energy provide operation, maintenance and other services to the Partnership.  Although Cogentrix Energy's management does not expect the matters discussed above to have a material impact on the Partnership, the Partnership cannot be certain that these matters would not affect certain of the Partnership's operating contracts, loan agreements or ownership arrangements with respect to the Partnership. 
     The Partnership holds a 50% equity ownership interest in LS Power Funding Corporation ("Funding"), which was established on June 23, 1995, as a special purpose funding corporation to issue debt securities (the "Senior Secured Bonds") in connection with financing construction of the Facility and a similar gas-fired cogeneration facility located in Whitewater, Wisconsin.  On June 30, 1995, a portion of the proceeds from the offering and sale of the Senior Secured Bonds issued by Funding was used to purchase $155 million of First Mortgage Bonds issued simultaneously by the Partnership.
          All of the electric capacity and energy generated by the Facility is sold to Northern States Power Company under a 30-year power purchase agreement which expires in October 2027 (the "Power Purchase Agreement").  The thermal energy generated by the Facility is sold in the form of steam to 3M Company (formerly Minnesota Mining and Manufacturing Company, "3M") under a 30-year thermal energy sales agreement which also has an initial expiration date in 2027.3.     NEW ACCOUNTING PRONOUNCEMENTS
          On January 1, 2003, the Partnership adopted Statement of Accounting Standards ("SFAS") No. 143, "Accounting for Asset Retirement Obligations."  The adoption of this pronouncement was not material to the Partnership's financial statements.  This statement requires companies to record a liability relating to the retirement and removal of assets used in their business.  The liability is discounted to its present value, and the related asset value is increased by the amount of the resulting liability.  Over the life of the asset, the liability will be accreted to its future value and eventually extinguished when the asset is taken out of service.  
          On January 1, 2003, the Partnership adopted SFAS No. 145, "Rescission of SFAS Nos. 4, 44 and 64, Amendment of SFAS No. 13 and Technical Corrections."  SFAS No. 4 had required all gains and losses from extinguishment of debt to be aggregated and, if material, classified as an extraordinary item, net of related income tax effect.  In addition, SFAS No. 145 rescinds SFAS No. 4 and the related required classification of gains and losses from extinguishment of debt as extraordinary items under certain circumstances.  Additionally, SFAS No. 145 amends SFAS No. 13 to require that certain lease modifications that have economic effects similar to sale-leaseback transactions be accounted for in the same manner as sale-leaseback transactions.  The provisions related to SFAS No. 13 are applicable for transactions occurring after May 15, 2002.  The Partnership's adoption of this statement did not have an impact on its financial condition or results of operations.
          On January 1, 2003, the Partnership adopted SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities."  SFAS No. 146 requires costs associated with exit or disposal activities to be recognized when they are incurred rather than at the date of a commitment to an exit or disposal plan.  SFAS No. 146 is to be applied prospectively to exit or disposal activities initiated after December 31, 2002.  The Partnership's adoption of this statement did not have an impact on its financial condition or results of operations.
          In December 2002, the Partnership adopted Financial Accounting Standards Board ("FASB") Interpretation No. 45, "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness to Others, and interpretation of SFAS Nos. 5, 57 and 107 and a rescission of FASB Interpretation No. 34". This Interpretation elaborates on the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under guarantees issued. The Interpretation also clarifies that a guarantor is required to recognize, at inception of a guarantee, a liability for the fair value of the obligation undertaken. The initial recognition and measurement provisions of the Interpretation are applicable to guarantees issued or modified after December 31, 2002 and the disclosure requirements are effective for financial statements of interim or annual periods ending after December 15, 2002. The adoption of this new standard did not have a material impact on the Partnership's financial position, results of operations or cash flows.
          In April 2003, the FASB issued SFAS No. 149, "Amendment of SFAS No. 133 on Derivative Instruments and Hedging Activities". This Statement amends and clarifies the accounting and reporting for derivative instruments, including embedded derivatives, and for hedging activities under SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities". SFAS No. 149 amends SFAS No. 133 to reflect the decisions made as part of the Derivatives Implementation Group and in other FASB projects or deliberations. SFAS No. 149 is effective for contracts entered into or modified after June 30, 2003, and for hedging relationships designated after June 30, 2003. The adoption of SFAS No. 149 is not expected to have an impact on the Partnership's financial statements.
          In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity."  SFAS No. 150 establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity.  SFAS No. 150 is effective for financial instruments entered into or modified after May 31, 2003, and otherwise is effective at the beginning of the first interim period beginning after June 15, 2003.  The Partnership adopted SFAS No. 150 on July 1, 2003 and this adoption did not have a material impact on the financial statements.4.     SALES-TYPE CAPITAL LEASE
     The components of the net investment in lease at June 30, 2003, were as follows (dollars in thousands):



|Gross Investment in Lease
Unearned Income on Lease
Net Investment in Lease | $451,816 (216,364)$235,452
|-------------------------------------------------------------------------- | --------------------------

Gross investment in lease represents total capacity payments receivable over the term of the Power Purchase Agreement, net of executory costs, which are considered minimum lease payments in accordance with SFAS No. 13, "Accounting for Leases." 5.     WESTINGHOUSE SETTLEMENT
          During May 2003, the Partnership agreed to return Westinghouse Electric Corporation's ("Westinghouse Electric") $2.0 million letter of credit issued to support Westinghouse Electric's obligations to perform certain maintenance work on behalf of the Partnership.  In return, Westinghouse Electric paid the Partnership $0.3 million and agreed to perform certain maintenance tasks through March 2004.  This payment was recorded as a gain on sales-type capital lease during the quarter ended June 30, 2003.



|LSP-WHITEWATER LIMITED PARTNERSHIP                                                                      
|--------------------------------------------------------------------------------------------------------
|BALANCE SHEETS                                                                                          
|June 30, 2003 and December 31, 2002                                                                     
|(Dollars in thousands)
(Unaudited)                                                                      
|                                                                                                        
|ASSETS                                                                                                  
|CURRENT ASSETS:                                                                                         
|Cash and cash equivalents                                                                               
|Restricted cash                                                                                         
|Accounts receivable - trade                                                                             
|Accounts receivable - other                                                                             
|Fuel inventories                                                                                        
|Spare parts inventories                                                                                 
|Other current assets                                                                                    
|Total current assets                                                                                    
|                                                                                                        
|NET INVESTMENT IN LEASE                                                                                 
|GREENHOUSE FACILITY AND EQUIPMENT, net of
   accumulated depreciation of $2,460 and $2,243, respectively
|DEBT ISSUANCE AND FINANCING COSTS, net of
   accumulated amortization of $2,487 and $2,274, respectively
|NOTE RECEIVABLE FROM AFFILIATE                                                                          
|INVESTMENT IN UNCONSOLIDATED AFFILIATE                                                                  
|OTHER ASSETS                                                                                            
|                                                                                                        
|Total assets                                                                                            
|                                                                                                        
|LIABILITIES AND PARTNERS' CAPITAL                                                                       
|CURRENT LIABILTIES:                                                                                     
|Current portion of First Mortgage Bonds payable                                                         
|Accounts payable                                                                                        
|Other accrued expenses                                                                                  
|Total current liabilities                                                                               
|                                                                                                        
|FIRST MORTGAGE BONDS PAYABLE                                                                            
|ASSET RETIREMENT OBLIGATION                                                                             
|                                                                                                        
|Total liabilities                                                                                       
|                                                                                                        
|COMMITMENTS AND CONTINGENCIES                                                                           
|PARTNERS' CAPITAL                                                                                       
|                                                                                                        
|Total liabilities and partners' capital                                                                 

The accompanying notes to the condensed financial statements
are an integral part of these statements.











|LSP-WHITEWATER LIMITED PARTNERSHIP                                           
|-----------------------------------------------------------------------------
|STATEMENTS OF INCOME                                                         
|For the Three Months and Six Months Ended June 30, 2003 and 2002             
|(Dollars in thousands)                                                       
|(Unaudited)                                                                  
|                                                                             
|                                                                             
|                                                                             
|                                                                             
|                                                                             
|OPERATING REVENUES:                                                          
|Lease revenue                                                                
|Service revenue                                                              
|Commodity sales                                                              
|Greenhouse revenue                                                           
|Other                                                                        
|                                                                             
|                                                                             
|OPERATING EXPENSES:                                                          
|Cost of services                                                             
|Commodity cost of sales                                                      
|Greenhouse expenses                                                          
|                                                                             
|                                                                             
|OPERATING INCOME                                                             
|                                                                             
|OTHER INCOME (EXPENSE):                                                      
|Gain on sales-type
        capital lease                                     
|Interest expense                                                             
|Interest income                                                              
|                                                                             
|Income before cumulative
     effect of a change in      accounting principle
|                                                                             
|Cumulative effect of a change
     in accounting principle                   
|                                                                             
|NET INCOME                                                                   

The accompanying notes to the condensed financial statements
are an integral part of these statements.











|LSP-WHITEWATER LIMITED PARTNERSHIP                                                                                               
|---------------------------------------------------------------------------------------------------------------------------------
|STATEMENTS OF CASH FLOWS                                                                                                         
|For the Six Months Ended June 30, 2003 and 2002                                                                                  
|(Dollars in thousands)                                                                                                           
|(Unaudited)                                                                                                                      
|                                                                                                                                 
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                                                            
|Net income                                                                                                                       
|Adjustments to reconcile net income to net cash                                                                                  
|provided by operating activities:                                                                                                
|Cumulative effect of a change in accounting principle                                                                            
|Accretion of asset retirement obligation                                                                                         
|Amortization of debt issuance and financing costs                                                                                
|Gain on sale of greenhouse equipment                                                                                             
|Depreciation                                                                                                                     
|Amortization of unearned lease income                                                                                            
|Minimum lease payments received                                                                                                  
|Decrease (increase) in accounts receivable - trade                                                                               
|Decrease (increase) in accounts receivable - other                                                                               
|Decrease in fuel inventories                                                                                                     
|Decrease (increase) in spare parts inventories                                                                                   
|Decrease in other assets                                                                                                         
|Decrease in accounts payable                                                                                                     
|Increase (decrease) in accrued expenses                                                                                          
|Net cash flows provided by operating activities                                                                                  
|                                                                                                                                 
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                                                            
|Purchase of greenhouse equipment                                                                                                 
|Increase in restricted cash                                                                                                      
|Net cash flows used in investing activities                                                                                      
|                                                                                                                                 
|CASH FLOWS PROVIDED BY FINANCING ACTIVITIES                                                                                      
|Payment on First Mortgage Bonds
     Partner distributions
     Increase in note receivable from affiliate
     Increase in other
|Net cash flows used in financing activities                                                                                      
|                                                                                                                                 
|NET INCREASE (DECREASE) IN CASH
   AND CASH EQUIVALENTS                                                                          
|                                                                                                                                 
|CASH AND CASH EQUIVALENTS, beginning of period                                                                                   
|                                                                                                                                 
|CASH AND CASH EQUIVALENTS, end of period                                                                                         

The accompanying notes to the condensed financial statements
are an integral part of these statements.





LSP-WHITEWATER LIMITED PARTNERSHIP
NOTES TO CONDENSED FINANCIAL STATEMENTS
UNAUDITED

1.     FINANCIAL STATEMENTS



|Gross Investment in Lease
Unearned Income on Lease
Net Investment in Lease | $483,833 (225,145)$258,688
|-------------------------------------------------------------------------- | --------------------------

Gross investment in lease represents total capacity payments receivable over the term of the Power Purchase Agreement, net of executory costs, which are considered minimum lease payments in accordance with SFAS No. 13, "Accounting for Leases".5.     WESTINGHOUSE SETTLEMENT
          During May 2003, the Partnership agreed to return Westinghouse Electric Corporation's ("Westinghouse Electric") $2.0 million letter of credit issued to the Partnership to support Westinghouse Electric's obligations to perform certain maintenance work on behalf of the Partnership.  In return, Westinghouse Electric paid the Partnership $0.2 million and agreed to perform certain maintenance tasks through March 2004.  This payment was recorded as a gain on sales-type capital lease during the quarter ended June 30, 2003.